{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["Home","Control","Base Scenario","PolicyScenario-1","PolicyScenario-2","PolicyScenario-3","To Demproj","Population","Data Base","HDI","Interpolate","Child Survival","Maternal Mortality","CPR Chart","Life Expectancy Chart","TFR Chart","Total Population Chart","Investment Chart","Capital Stock Chart","GDP Chart","GDP Per Capita Chart","GDP Per Capita Bar Chart","Education Costs Chart","Employment vs Pop 15+ Chart","Pop 15+ - Employment Gap Chart","Pop15+ - Employ. Gap Bar Chart","Labor Force - Employ. Gap Chart","Policies","Summary Charts","HDI Chart","HDI Rank Chart"],"not_rendered":{"charts":42,"images":2,"macros":1,"external_links":0,"defined_names":59,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"CPR Chart","index":13,"reason":"not_a_worksheet"},{"sheet":"Life Expectancy Chart","index":14,"reason":"not_a_worksheet"},{"sheet":"TFR Chart","index":15,"reason":"not_a_worksheet"},{"sheet":"Total Population Chart","index":16,"reason":"not_a_worksheet"},{"sheet":"Investment Chart","index":17,"reason":"not_a_worksheet"},{"sheet":"Capital Stock Chart","index":18,"reason":"not_a_worksheet"},{"sheet":"GDP Chart","index":19,"reason":"not_a_worksheet"},{"sheet":"GDP Per Capita Chart","index":20,"reason":"not_a_worksheet"},{"sheet":"Education Costs Chart","index":22,"reason":"not_a_worksheet"},{"sheet":"Pop 15+ - Employment Gap Chart","index":24,"reason":"not_a_worksheet"},{"sheet":"Labor Force - Employ. Gap Chart","index":26,"reason":"not_a_worksheet"},{"sheet":"HDI Chart","index":29,"reason":"not_a_worksheet"},{"sheet":"HDI Rank Chart","index":30,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Home","index":0,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,2,61,8]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["\n",null,"DemDiv was created by the Health Policy Project (HPP), with support from USAID. It is available at no cost for use by anyone. All uses of DemDiv should credit HPP and USAID as the source of the model, using the citation below. HPP does not verify the results of applications performed independently, and results should be presented as estimates. \nHPP kindly requests that individuals, institutions, and programs using the model inform Futures Group of such use so that we better understand its reach and impact, by contacting policyinfo@futuresgroup.com. Users are also welcome to submit comments and suggestions to improve the model to the same address.                                                                                    Suggested citation: Health Policy Project and United States Agency for International Development (USAID). 2014. DemDiv Model.  Washington, DC: Futures Group, Health Policy Project.\n\n"]

{"sheet":"Control","index":1,"n_rows":41,"n_cols":19,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,2,40,3],[5,33,8,33],[5,32,6,32],[5,31,8,31],[1,8,1,11],[1,12,1,16],[5,20,5,26],[5,27,7,27],[5,28,6,28],[7,30,8,30],[7,29,8,29],[5,29,5,30],[6,29,6,30],[2,11,2,15],[2,7,2,10],[2,2,2,6],[10,19,10,21],[10,8,10,9],[21,2,21,3],[14,2,14,6],[9,2,9,3],[9,4,9,6],[9,7,9,10],[9,11,9,15],[14,8,14,9],[11,2,11,10],[11,11,11,17],[10,12,10,15]]}
[]
["COUNTRY","Kenya","STEP 1: Select your country of analysis to load default data "]
[null,null,"EDUCATION",null,null,null,null,"FAMILY PLANNING",null,null,null,"ECONOMIC POLICIES"]
["SCENARIO ","YEAR","Expected \nYears \n(Female) ","Expected Years \n(Male)","Mean \nYears \n(Female)","Mean \nYears \n(Male)","Mean \nYears \n(Both)","CPR Modern\n(Married \nWomen)","CPR Traditional\n(Married Women)","Postpartum Insusceptibility\n(Months)\n","Sterility\n(Percent All Women 45-49)","GCI 1A: \nPublic Institutions\n","GCI 6.14:\n Imports as a %GDP","GCI 7A: \nLabor Market Flexibility","GCI 8A: \nFinancial Market Efficiency","GCI 9B: \nICT Use"]
[null,2010,10.65394,11.31316,5.84,7.21,{"$f":"AVERAGE(E5:F5)","v":6.5250000000000004},39.4,6.1000000000000014,10.3,0.7,3.57,45.49,4.88,3.91,2.0685746897453265,"STEP 2: Validate data and/or fill data gaps"]
["Base",{"$f":"'Base Scenario'!A42","v":2050},10.65394,11.31316,5.84,7.21,{"$f":"AVERAGE(E6:F6)","v":6.5250000000000004},39.4,6.1000000000000014,10.3,0.7,3.57,45.49,4.88,3.91,2.0685746897453265,"STEP 3: Define policy scenarios "]
["Econ Only",{"$f":"'Base Scenario'!A42","v":2050},10.65394,11.31316,5.84,7.21,{"$f":"AVERAGE(E7:F7)","v":6.5250000000000004},39.4,6.1000000000000014,10.3,0.7,3.57,45.49,4.88,3.91,2.0685746897453265,"STEP 3: Define policy scenarios "]
["Econ + Educ",{"$f":"'Base Scenario'!A42","v":2050},10.65394,11.31316,5.84,7.21,{"$f":"AVERAGE(E8:F8)","v":6.5250000000000004},39.4,6.1000000000000014,10.3,0.7,3.57,45.49,4.88,3.91,2.0685746897453265,"STEP 3: Define policy scenarios "]
["Econ + Ed + FP",{"$f":"'Base Scenario'!A42","v":2050},10.65394,11.31316,5.84,7.21,{"$f":"AVERAGE(E9:F9)","v":6.5250000000000004},39.4,6.1000000000000014,10.3,0.7,3.57,45.49,4.88,3.91,2.0685746897453265,"STEP 3: Define policy scenarios "]
[null,null,"SOURCE:\nUNESCO UIS Database \nLatest Data Available 2005-2012",null,"SOURCE:\nBarro & Lee Database 2014\n2010 Data",null,null,"SOURCE:\nDemographic and Health Survey, STATcompiler\nLatest Data Available 2005-2013",null,null,null,"SOURCE:\nWorld Economic Forum, Global Competitiveness Report 2014-2015\n2014 Data"]
[]
[null,null,"HEALTH",null,null,null,null,null,null,null,null,"ECONOMY"]
[null,"YEAR","Percent \nMarried\n(Female)","Total Fertility Rate\n(Female)","Percent Births at Risk","Infant Mortality Rate\n(Age 0-1)","Under-5 Mortality Rate\n(Ages 0-5)","Maternal Mortality Ratio \n(deaths per 100,000 live births)","Contraceptive Effectiveness\nModern Methods","Contraceptive Effectiveness \nTraditional Methods","Female Life Expectancy\nat Birth","Capital Formation \nper capita","Initial Employment (Ages 15 and older)","Initial Emp Growth Rate\n(Ages 15 and older)","Gross Domestic Product per Capita (2010 Constant $US)","Ratio of Capital Stock to Pop 15+","Initial GDP Growth Rate","Capital Stock Growth Rate"]
[null,2010,58.300000000000004,4.5999999999999996,54.8,59,84,400,0.95,0.5,58.44,159.96473710548094,15146459.9609375,3.3255346906277038E-2,632.69709999999998,2234.5194447894364,4.3472500747153572E-2,{"$f":"(Capital_Formation_pop*Population!E4)/(inVar21*Population!J4*(1-Control!D18))","v":0.12940201300439236},"STEP 2: Validate data and/or fill data gaps"]
[null,null,"SOURCE:\nDemographic and Health Survey, STATcompiler\nLatest Data Available 2005-2013",null,null,null,null,"SOURCE:\nWHO, UNICEF, UNFPA, World Bank and the UN Population Division\n Trends in Maternal Mortality: 1990 to 2013\n2013 Data"," Assumptions",null,"SOURCE:\nUN Population \nDivision 2012\n2005-2010 Data","SOURCE: \nWorld Bank, World Development Indicators & UN Population \nDivision 2012\n2010 Data ","SOURCE:\nILO, Key Indicators of the Labor Market, 8th edition\n2012 Data","SOURCE:\nILO, Key Indicators of the Labor Market, 8th edition\n2008-2012 Data","SOURCE:\nWorld Bank, World Development Indicators\n2010 Data","SOURCE:\nBerlemann and Wesselhöft 2012 &\nUN Population Division 2012\n2010 Data","SOURCE:\nWorld Bank, World Development Indicators\n2013 Data","SOURCE:\nCalculated "]
[]
[null,"YEAR","Female-Male Life Expectancy Difference","Capital Stock Depreciation Rate","Primary Education Costs\n(percentage of GDP per capita)","Labor Force Participation Rate"]
[null,2010,2.4300000000000002,0.04,null,1,"STEP 2: Validate data and/or fill data gaps"]
[null,null,"SOURCE:\nUN Population Division 2012\n2005-2010 Data","SOURCE:\nBerlemann and Wesselhöft 2012\nConstant, not-country specific ","SOURCE: \nWorld Bank, World Development Indicators\n2010 Data","Constant"]
[]
[]
[null,"YEAR","Base Year Population\n(Optional)"]
[null,2010,"MALE","FEMALE"]
[null,"0-4"]
[null,"5-9"]
[null,"10-14"]
[null,"15-19"]
[null,"20-24"]
[null,"25-29"]
[null,"30-34"]
[null,"35-39"]
[null,"40-44"]
[null,"45-49"]
[null,"50-54"]
[null,"55-59"]
[null,"60-64"]
[null,"65-69"]
[null,"70-74"]
[null,"75-79"]
[null,"80 +"]
[null,null,"SOURCE:\n"]

{"sheet":"Base Scenario","index":2,"n_rows":42,"n_cols":51,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Expected Yrs Education Female ","Expected Yrs Education Male","Expected Yrs Both, Average","Mean Yrs Education Female","Mean Yrs Education Male","Mean Yrs Education, Both","CPR-M","CPR-T","PPI","Sterility","GCI 7A: \nLabor Market Flexibility","GCI 9B: \nICT Use","GCI 8A: \nFinancial Market Efficiency","GCI 1A: \nPublic Institutions\n","GCI 6.14:\n Imports as a %GDP","Percent Married/\nIn-Union","TFR","Percent Births at Any Risk","IMR","U5MR","MMR","FemaleLife Expectancy","Capital Formation per capita","Employment","Capital Stock","H","TFP","TFP 2","GDP","GDP Growth Rate","GDP Per Capita","TFP Growth Rate","GDP/Pop Growth Rate","Employment Growth Rate","Capital Stock Growth Rate","Annual Change in Employment","Annual Gap Pop15+ - Employment","Annual Gap Labor Force - Employment ","Gap between Population and Employment Growth","Employment/Pop15+","Primary Education Costs","LE Index","Ed Index","Income Index","HDI",null,"Country Comparison"]
[{"$f":"Control!B5","v":2010},{"$f":"+Control!C5","v":10.65394},{"$f":"+Control!D5","v":11.31316},{"$f":"AVERAGE(B2:C2)","v":10.983550000000001},{"$f":"+Control!E5","v":5.84},{"$f":"+Control!F5","v":7.21},{"$f":"AVERAGE(E2:F2)","v":6.5250000000000004},{"$f":"+Control!H5","v":39.4},{"$f":"+Control!I5","v":6.1000000000000014},{"$f":"+Control!J5","v":10.3},{"$f":"+Control!K5","v":0.7},{"$f":"Control!N6","v":4.88},{"$f":"inVar13","v":2.0685746897453265},{"$f":"inVar12","v":3.91},{"$f":"inVar9","v":3.57},{"$f":"inVar10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B2)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q2/100*(20/(18.5+$J2))*((7.63-0.11*$K2/100)/7.3)*(1-1.08*(0.95*$H2/100+0.5*I2/100)))","v":4.5999999999999996},{"$f":"+Control!E14","v":54.8},{"$f":"+Control!F14","v":59},{"$f":"+Control!G14","v":84},{"$f":"(Control!H$14/(EXP(4.7651*$S$2)))*(EXP(4.7651*S2))","v":400},{"$f":"+Control!K14","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF2)+0.77*LN(Population!J4/Population!E4)+0.352*LN(N2))","v":159.96473710548094},{"$f":"Control!M14","v":15146459.9609375},{"$f":"+Control!P14*Population!AD4","v":55564264387.759232},{"$f":"+MIN(Y2,Population!AD4)*EXP((0.14-G2*0.006)*G2)","v":29248055.379232842},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O2)+1.187*LN(M2)-0.219*LN(P2))","v":96.933267738364592},{"$f":"+AB2","v":96.933267738364592},{"$f":"+AC2*Z2^0.3*AA2^0.7","v":27301054489.39959},{"$f":"+Control!Q14","v":4.3472500747153572E-2},{"$f":"+AD2/Population!E4","v":632.69709999999975},null,null,null,null,null,{"$f":"Population!J4-'Base Scenario'!Y2","v":9719855.0390625},{"$f":"+Population!AD4-Y2","v":9719855.0390625},null,{"$f":"+Y2/Population!J4","v":0.6091155831066043},{"$f":"inVar24*$AF$2*Population!AX4","v":0},{"$f":"+((W2+W2-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},{"$f":"SQRT(G2/13.2*D2/20.6)/0.951","v":0.53983436919806083},{"$f":"(LN(AF2)-LN(163))/(LN(108211)-LN(163))","v":0.20871394328698184},{"$f":"(AQ2*AR2*AS2)^0.333333","v":0.40922279730791877},null,{"$f":"VLOOKUP(AT2,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT2,HDI!A$2:C$170,3)","v":145}]
[{"$f":"+A2+1","v":2011},{"$f":"+B$2+(Control!C$6-Control!C$5)*($A3-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A3-$A$2)/($A$42-$A$2)","v":11.31316},{"$f":"AVERAGE(B3:C3)","v":10.983550000000001},{"$f":"+E$2+(Control!E$6-Control!E$5)*($A3-$A$2)/($A$42-$A$2)+((R3-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A3-$A$2)/($A$42-$A$2)","v":7.21},{"$f":"AVERAGE(E3:F3)","v":6.5250000000000004},{"$f":"+H$2+(Control!H$6-Control!H$5)*($A3-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A3-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A3-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A3-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E6","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E6","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E6","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E6","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E6","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B3)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q3/100*(20/(18.5+$J3))*((7.63-0.11*$K3/100)/7.3)*(1-1.08*(0.95*$H3/100+0.5*I3/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R3)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S3)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S3)*3.13*100<T3,T3,U$2-(S$2-S3)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S3))","v":400},{"$f":"IF(U3>50.9,EXP(+LN(W2)-0.287*(LN(U3)-LN(U2))),EXP(+LN(W2)-0.059*(LN(U3)-LN(U2))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF3)+0.77*LN(Population!J5/Population!E5)+0.352*LN(N3))","v":160.65387181065992},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI5>0,Population!AI5,0.0001))+0.483*LN(IF(AE2>0,AE2,0.001))+0.593*LN(L3))))*Y2,Population!AD5)","v":15650160.741340512},{"$f":"+Z2*(1-Control!$D$18)+X2*Population!J4","v":57319427354.005943},{"$f":"+MIN(Y3,Population!AD5)*EXP((0.14-G3*0.006)*G3)","v":30220709.607203234},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O3)+1.187*LN(M3)-0.219*LN(P3))","v":96.933267738364592},{"$f":"+(1+MAX((AB3-AB2)/AB2,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC2","v":96.933267738364592},{"$f":"+AC3*Z3^0.3*AA3^0.7","v":28195296558.740108},{"$f":"+(AD3-AD2)/AD2","v":3.2754854567530856E-2},{"$f":"+AD3/Population!E5","v":634.9778886953934},{"$f":"+(AB3-AB2)/AB2","v":0},{"$f":"(AF3-AF2)/AF2","v":3.6048666816927942E-3},{"$f":"+(Y3-Y2)/Y2","v":3.3255346906277072E-2},{"$f":"(Z3-Z2)/Z2","v":3.1587981692660957E-2},{"$f":"+Y3-Y2","v":503700.78040301241},{"$f":"Population!J5-'Base Scenario'!Y3","v":9976655.3797532376},{"$f":"+Population!AD5-Y3","v":9976655.3797532376},{"$f":"+Population!AN5-AK3","v":256800.34069073759},{"$f":"+Y3/Population!J5","v":0.61069469837334456},{"$f":"inVar24*$AF$2*Population!AX5","v":0},{"$f":"+((W3+W3-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20926770381866694,{"$f":"(AQ3*AR3*AS3)^0.333333","v":0.40958439443494765},null,{"$f":"VLOOKUP(AT3,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT3,HDI!A$2:C$170,3)","v":145},null,{"$f":"+LN(AH3)","v":-5.6254704904289756}]
[2012,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A4-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A4-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A4-$A$2)/($A$42-$A$2)+((R4-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A4-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A4-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A4-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A4-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A4-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E7","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E7","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E7","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E7","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E7","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B4)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q4/100*(20/(18.5+$J4))*((7.63-0.11*$K4/100)/7.3)*(1-1.08*(0.95*$H4/100+0.5*I4/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R4)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S4)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S4)*3.13*100<T4,T4,U$2-(S$2-S4)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S4))","v":400},{"$f":"IF(U4>50.9,EXP(+LN(W3)-0.287*(LN(U4)-LN(U3))),EXP(+LN(W3)-0.059*(LN(U4)-LN(U3))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF4)+0.77*LN(Population!J6/Population!E6)+0.352*LN(N4))","v":160.92526984342916},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI6>0,Population!AI6,0.0001))+0.483*LN(IF(AE3>0,AE3,0.001))+0.593*LN(L4))))*Y3,Population!AD6)","v":16104258.138633832},{"$f":"+Z3*(1-Control!$D$18)+X3*Population!J5","v":59143697491.87925},{"$f":"+MIN(Y4,Population!AD6)*EXP((0.14-G4*0.006)*G4)","v":31097578.912496563},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O4)+1.187*LN(M4)-0.219*LN(P4))","v":96.933267738364592},{"$f":"+(1+MAX((AB4-AB3)/AB3,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC3","v":96.933267738364592},{"$f":"+AC4*Z4^0.3*AA4^0.7","v":29037150806.511005},{"$f":"+(AD4-AD3)/AD3","v":2.9857967481102272E-2},{"$f":"+AD4/Population!E6","v":635.41581994257865},{"$f":"+(AB4-AB3)/AB3","v":0},{"$f":"(AF4-AF3)/AF3","v":6.896795226759906E-4},2.9015510115100854E-2,3.1826384562542415E-2,454097.39729331993,{"$f":"Population!J6-'Base Scenario'!Y4","v":10306710.318397418},{"$f":"+Population!AD6-Y4","v":10306710.318397418},{"$f":"+Population!AN6-AK4","v":330054.93864418007},{"$f":"+Y4/Population!J6","v":0.60975644133740514},{"$f":"inVar24*$AF$2*Population!AX6","v":0},{"$f":"+((W4+W4-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20937380299616651,0.40965360272811674,null,{"$f":"VLOOKUP(AT4,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT4,HDI!A$2:C$170,3)","v":145}]
[2013,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A5-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A5-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A5-$A$2)/($A$42-$A$2)+((R5-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A5-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A5-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A5-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A5-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A5-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E8","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E8","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E8","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E8","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E8","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B5)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q5/100*(20/(18.5+$J5))*((7.63-0.11*$K5/100)/7.3)*(1-1.08*(0.95*$H5/100+0.5*I5/100)))","v":4.5999999999999996},54.8,{"$f":"T$2-(S$2-S5)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S5)*3.13*100<T5,T5,U$2-(S$2-S5)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S5))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF5)+0.77*LN(Population!J7/Population!E7)+0.352*LN(N5))","v":161.09626448896614},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI7>0,Population!AI7,0.0001))+0.483*LN(IF(AE4>0,AE4,0.001))+0.593*LN(L5))))*Y4,Population!AD7)","v":16552084.93235936},{"$f":"+Z4*(1-Control!$D$18)+X4*Population!J6","v":61028141817.978127},{"$f":"+MIN(Y5,Population!AD7)*EXP((0.14-G5*0.006)*G5)","v":31962339.582446389},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O5)+1.187*LN(M5)-0.219*LN(P5))","v":96.933267738364592},{"$f":"+(1+MAX((AB5-AB4)/AB4,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC4","v":96.933267738364592},29879882859.549995,2.9022546277165186E-2,{"$f":"+AD5/Population!E7","v":635.3420041459417},0,-1.1616927737748255E-4,2.7807974131462736E-2,3.1862132501229254E-2,447826.79372552782,{"$f":"Population!J7-'Base Scenario'!Y5","v":10669662.39967189},{"$f":"+Population!AD7-Y5","v":10669662.39967189},{"$f":"+Population!AN7-AK5","v":362952.08127447218},{"$f":"+Y5/Population!J7","v":0.60804638036158964},{"$f":"inVar24*$AF$2*Population!AX7","v":0},{"$f":"+((W5+W5-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20935592450272208,0.4096419422588225,null,{"$f":"VLOOKUP(AT5,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT5,HDI!A$2:C$170,3)","v":145}]
[2014,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A6-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A6-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A6-$A$2)/($A$42-$A$2)+((R6-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A6-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A6-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A6-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A6-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A6-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E9","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E9","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E9","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E9","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E9","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B6)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q6/100*(20/(18.5+$J6))*((7.63-0.11*$K6/100)/7.3)*(1-1.08*(0.95*$H6/100+0.5*I6/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF6)+0.77*LN(Population!J8/Population!E8)+0.352*LN(N6))","v":161.2911111318468},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI8>0,Population!AI8,0.0001))+0.483*LN(IF(AE5>0,AE5,0.001))+0.593*LN(L6))))*Y5,Population!AD8)","v":17009106.782669891},{"$f":"+Z5*(1-Control!$D$18)+X5*Population!J7","v":62972337953.311714},{"$f":"+MIN(Y6,Population!AD8)*EXP((0.14-G6*0.006)*G6)","v":32844856.053085413},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O6)+1.187*LN(M6)-0.219*LN(P6))","v":96.933267738364592},{"$f":"+(1+MAX((AB6-AB5)/AB5,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC5","v":96.933267738364592},30742908524.459709,2.8883167613686932E-2,{"$f":"+AD6/Population!E8","v":635.1984442552606},0,-2.2595687007044983E-4,2.7611134922166321E-2,3.1857370672243729E-2,457021.85031053051,{"$f":"Population!J8-'Base Scenario'!Y6","v":11056439.557173859},{"$f":"+Population!AD8-Y6","v":11056439.557173859},{"$f":"+Population!AN8-AK6","v":386777.15750196949},{"$f":"+Y6/Population!J8","v":0.60604937373061618},{"$f":"inVar24*$AF$2*Population!AX8","v":0},{"$f":"+((W6+W6-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20932114775014682,0.40961925873370914,null,{"$f":"VLOOKUP(AT6,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT6,HDI!A$2:C$170,3)","v":145}]
[2015,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A7-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A7-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A7-$A$2)/($A$42-$A$2)+((R7-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A7-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A7-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A7-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A7-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A7-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E10","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E10","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E10","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E10","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B7)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q7/100*(20/(18.5+$J7))*((7.63-0.11*$K7/100)/7.3)*(1-1.08*(0.95*$H7/100+0.5*I7/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF7)+0.77*LN(Population!J9/Population!E9)+0.352*LN(N7))","v":161.55803970289713},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI9>0,Population!AI9,0.0001))+0.483*LN(IF(AE6>0,AE6,0.001))+0.593*LN(L7))))*Y6,Population!AD9)","v":17481020.235823449},{"$f":"+Z6*(1-Control!$D$18)+X6*Population!J8","v":64980167588.85498},{"$f":"+MIN(Y7,Population!AD9)*EXP((0.14-G7*0.006)*G7)","v":33756128.445950605},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O7)+1.187*LN(M7)-0.219*LN(P7))","v":96.933267738364592},{"$f":"+(1+MAX((AB7-AB6)/AB6,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC6","v":96.933267738364592},31633987831.962212,2.8984873269018802E-2,{"$f":"+AD7/Population!E9","v":635.16181657960135},0,-5.7663358577949817E-5,2.7744752219109922E-2,3.1884311442142897E-2,471913.45315355808,{"$f":"Population!J9-'Base Scenario'!Y7","v":11463652.553239051},{"$f":"+Population!AD9-Y7","v":11463652.553239051},{"$f":"+Population!AN9-AK7","v":407212.99606519192},{"$f":"+Y7/Population!J9","v":0.60394603052583506},{"$f":"inVar24*$AF$2*Population!AX9","v":0},{"$f":"+((W7+W7-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20931227359820256,0.40961347006668503,null,{"$f":"VLOOKUP(AT7,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT7,HDI!A$2:C$170,3)","v":145}]
[2016,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A8-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A8-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A8-$A$2)/($A$42-$A$2)+((R8-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A8-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A8-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A8-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A8-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A8-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E11","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E11","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E11","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E11","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E11","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B8)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q8/100*(20/(18.5+$J8))*((7.63-0.11*$K8/100)/7.3)*(1-1.08*(0.95*$H8/100+0.5*I8/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF8)+0.77*LN(Population!J10/Population!E10)+0.352*LN(N8))","v":161.89777056039742},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI10>0,Population!AI10,0.0001))+0.483*LN(IF(AE7>0,AE7,0.001))+0.593*LN(L8))))*Y7,Population!AD10)","v":17970258.729159754},{"$f":"+Z7*(1-Control!$D$18)+X7*Population!J9","v":67057205480.943504},{"$f":"+MIN(Y8,Population!AD10)*EXP((0.14-G8*0.006)*G8)","v":34700855.767295398},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O8)+1.187*LN(M8)-0.219*LN(P8))","v":96.933267738364592},{"$f":"+(1+MAX((AB8-AB7)/AB7,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC7","v":96.933267738364592},32557017911.243626,2.9178429358463837E-2,{"$f":"+AD8/Population!E10","v":635.26072058205409},0,1.5571465392133838E-4,2.7986838681973488E-2,3.1964181828991856E-2,489238.49333630502,{"$f":"Population!J10-'Base Scenario'!Y8","v":11890418.532558996},{"$f":"+Population!AD10-Y8","v":11890418.532558996},{"$f":"+Population!AN10-AK8","v":426765.97931994498},{"$f":"+Y8/Population!J10","v":0.60180345447815886},{"$f":"inVar24*$AF$2*Population!AX10","v":0},{"$f":"+((W8+W8-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20933623488176545,0.40962909979226986,null,{"$f":"VLOOKUP(AT8,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT8,HDI!A$2:C$170,3)","v":145}]
[2017,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A9-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A9-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A9-$A$2)/($A$42-$A$2)+((R9-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A9-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A9-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A9-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A9-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A9-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E12","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E12","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E12","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E12","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E12","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B9)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q9/100*(20/(18.5+$J9))*((7.63-0.11*$K9/100)/7.3)*(1-1.08*(0.95*$H9/100+0.5*I9/100)))","v":4.5999999999999996},54.8,{"$f":"T$2-(S$2-S9)*1.49*100","v":59},84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF9)+0.77*LN(Population!J11/Population!E11)+0.352*LN(N9))","v":162.30407507207232},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI11>0,Population!AI11,0.0001))+0.483*LN(IF(AE8>0,AE8,0.001))+0.593*LN(L9))))*Y8,Population!AD11)","v":18477526.230110247},{"$f":"+Z8*(1-Control!$D$18)+X8*Population!J10","v":69209294337.80159},{"$f":"+MIN(Y9,Population!AD11)*EXP((0.14-G9*0.006)*G9)","v":35680397.389440008},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O9)+1.187*LN(M9)-0.219*LN(P9))","v":96.933267738364592},{"$f":"+(1+MAX((AB9-AB8)/AB8,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC8","v":96.933267738364592},33513744763.335857,2.9386194236230227E-2,{"$f":"+AD9/Population!E11","v":635.50431869633007},0,3.8346163454398293E-4,2.8228169031721644E-2,3.2093327501839783E-2,507267.50095049292,{"$f":"Population!J11-'Base Scenario'!Y9","v":12335616.105827253},{"$f":"+Population!AD11-Y9","v":12335616.105827253},{"$f":"+Population!AN11-AK9","v":445197.57326825708},{"$f":"+Y9/Population!J11","v":0.59966380671794806},{"$f":"inVar24*$AF$2*Population!AX11","v":0},{"$f":"+((W9+W9-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20939523502547605,0.4096675799617554,null,{"$f":"VLOOKUP(AT9,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT9,HDI!A$2:C$170,3)","v":145}]
[2018,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A10-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A10-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A10-$A$2)/($A$42-$A$2)+((R10-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A10-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A10-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A10-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A10-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A10-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E13","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E13","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E13","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E13","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E13","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B10)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q10/100*(20/(18.5+$J10))*((7.63-0.11*$K10/100)/7.3)*(1-1.08*(0.95*$H10/100+0.5*I10/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF10)+0.77*LN(Population!J12/Population!E12)+0.352*LN(N10))","v":162.76676472696121},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI12>0,Population!AI12,0.0001))+0.483*LN(IF(AE9>0,AE9,0.001))+0.593*LN(L10))))*Y9,Population!AD12)","v":19002893.231850423},{"$f":"+Z9*(1-Control!$D$18)+X9*Population!J11","v":71442021131.187973},{"$f":"+MIN(Y10,Population!AD12)*EXP((0.14-G10*0.006)*G10)","v":36694889.43582885},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O10)+1.187*LN(M10)-0.219*LN(P10))","v":96.933267738364592},{"$f":"+(1+MAX((AB10-AB9)/AB9,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC9","v":96.933267738364592},34505067534.16642,2.9579588250462325E-2,{"$f":"+AD10/Population!E12","v":635.88409248278708},0,5.975943440259759E-4,2.8432756376449295E-2,3.2260505106275657E-2,525367.00174017623,{"$f":"Population!J12-'Base Scenario'!Y10","v":12798578.479087077},{"$f":"+Population!AD12-Y10","v":12798578.479087077},{"$f":"+Population!AN12-AK10","v":462962.37325982377},{"$f":"+Y10/Population!J12","v":0.59754760422973585},{"$f":"inVar24*$AF$2*Population!AX12","v":0},{"$f":"+((W10+W10-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20948717219932805,0.40972752741151147,null,{"$f":"VLOOKUP(AT10,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT10,HDI!A$2:C$170,3)","v":145}]
[2019,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A11-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A11-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A11-$A$2)/($A$42-$A$2)+((R11-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A11-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A11-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A11-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A11-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A11-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E14","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E14","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E14","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E14","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E14","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B11)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q11/100*(20/(18.5+$J11))*((7.63-0.11*$K11/100)/7.3)*(1-1.08*(0.95*$H11/100+0.5*I11/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF11)+0.77*LN(Population!J13/Population!E13)+0.352*LN(N11))","v":163.2682577491145},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI13>0,Population!AI13,0.0001))+0.483*LN(IF(AE10>0,AE10,0.001))+0.593*LN(L11))))*Y10,Population!AD13)","v":19545945.451391589},{"$f":"+Z10*(1-Control!$D$18)+X10*Population!J12","v":73760562949.885727},{"$f":"+MIN(Y11,Population!AD13)*EXP((0.14-G11*0.006)*G11)","v":37743531.919413656},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O11)+1.187*LN(M11)-0.219*LN(P11))","v":96.933267738364592},{"$f":"+(1+MAX((AB11-AB10)/AB10,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC10","v":96.933267738364592},35531201757.97187,2.9738652816412754E-2,{"$f":"+AD11/Population!E13","v":636.37304631256177},0,7.6893546411199514E-4,2.8577344139942094E-2,3.2453474607615711E-2,543052.21954116598,{"$f":"Population!J13-'Base Scenario'!Y11","v":13278408.068139661},{"$f":"+Population!AD13-Y11","v":13278408.068139661},{"$f":"+Population!AN13-AK11","v":479829.58905258402},{"$f":"+Y11/Population!J13","v":0.59547084270102379},{"$f":"inVar24*$AF$2*Population!AX13","v":0},{"$f":"+((W11+W11-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20960545929739655,0.40980463048196547,null,{"$f":"VLOOKUP(AT11,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT11,HDI!A$2:C$170,3)","v":145}]
[2020,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A12-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A12-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A12-$A$2)/($A$42-$A$2)+((R12-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A12-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A12-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A12-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A12-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A12-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E15","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E15","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E15","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E15","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E15","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B12)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q12/100*(20/(18.5+$J12))*((7.63-0.11*$K12/100)/7.3)*(1-1.08*(0.95*$H12/100+0.5*I12/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF12)+0.77*LN(Population!J14/Population!E14)+0.352*LN(N12))","v":163.78453583059104},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI14>0,Population!AI14,0.0001))+0.483*LN(IF(AE11>0,AE11,0.001))+0.593*LN(L12))))*Y11,Population!AD14)","v":20105870.393141396},{"$f":"+Z11*(1-Control!$D$18)+X11*Population!J13","v":76169315442.765167},{"$f":"+MIN(Y12,Population!AD14)*EXP((0.14-G12*0.006)*G12)","v":38824755.898267291},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O12)+1.187*LN(M12)-0.219*LN(P12))","v":96.933267738364592},{"$f":"+(1+MAX((AB12-AB11)/AB11,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC11","v":96.933267738364592},36591733395.49398,2.9847896638738554E-2,{"$f":"+AD12/Population!E14","v":636.92761293300373},0,8.714489459529666E-4,2.8646603109697268E-2,3.2656373494817155E-2,559924.94174980745,{"$f":"Population!J14-'Base Scenario'!Y12","v":13774002.774827354},{"$f":"+Population!AD14-Y12","v":13774002.774827354},{"$f":"+Population!AN14-AK12","v":495594.70668769255},{"$f":"+Y12/Population!J14","v":0.59344585776519998},{"$f":"inVar24*$AF$2*Population!AX14","v":0},{"$f":"+((W12+W12-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20973950941197905,0.40989197330255922,null,{"$f":"VLOOKUP(AT12,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT12,HDI!A$2:C$170,3)","v":145}]
[2021,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A13-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A13-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A13-$A$2)/($A$42-$A$2)+((R13-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A13-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A13-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A13-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A13-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A13-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E16","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E16","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E16","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E16","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E16","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B13)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q13/100*(20/(18.5+$J13))*((7.63-0.11*$K13/100)/7.3)*(1-1.08*(0.95*$H13/100+0.5*I13/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF13)+0.77*LN(Population!J15/Population!E15)+0.352*LN(N13))","v":164.2871165749807},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI15>0,Population!AI15,0.0001))+0.483*LN(IF(AE12>0,AE12,0.001))+0.593*LN(L13))))*Y12,Population!AD15)","v":20681418.423426375},{"$f":"+Z12*(1-Control!$D$18)+X12*Population!J14","v":78671542125.869629},{"$f":"+MIN(Y13,Population!AD15)*EXP((0.14-G13*0.006)*G13)","v":39936148.309866913},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O13)+1.187*LN(M13)-0.219*LN(P13))","v":96.933267738364592},{"$f":"+(1+MAX((AB13-AB12)/AB12,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC12","v":96.933267738364592},37685516868.027046,2.9891545740977597E-2,{"$f":"+AD13/Population!E15","v":637.49310106134249},0,8.878373567990347E-4,2.8625869909183935E-2,3.2850849040184357E-2,575548.03028497845,{"$f":"Population!J15-'Base Scenario'!Y13","v":14283937.877354875},{"$f":"+Population!AD15-Y13","v":14283937.877354875},{"$f":"+Population!AN15-AK13","v":509935.10252752155},{"$f":"+Y13/Population!J15","v":0.59148313106033701},{"$f":"inVar24*$AF$2*Population!AX15","v":0},{"$f":"+((W13+W13-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20987607934582281,0.40998091969484546,null,{"$f":"VLOOKUP(AT13,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT13,HDI!A$2:C$170,3)","v":145}]
[2022,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A14-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A14-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A14-$A$2)/($A$42-$A$2)+((R14-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A14-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A14-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A14-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A14-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A14-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E17","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E17","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E17","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E17","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E17","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B14)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q14/100*(20/(18.5+$J14))*((7.63-0.11*$K14/100)/7.3)*(1-1.08*(0.95*$H14/100+0.5*I14/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF14)+0.77*LN(Population!J16/Population!E16)+0.352*LN(N14))","v":164.74311259249086},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI16>0,Population!AI16,0.0001))+0.483*LN(IF(AE13>0,AE13,0.001))+0.593*LN(L14))))*Y13,Population!AD16)","v":21270764.199904755},{"$f":"+Z13*(1-Control!$D$18)+X13*Population!J15","v":81269038007.507019},{"$f":"+MIN(Y14,Population!AD16)*EXP((0.14-G14*0.006)*G14)","v":41074184.38908352},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O14)+1.187*LN(M14)-0.219*LN(P14))","v":96.933267738364592},{"$f":"+(1+MAX((AB14-AB13)/AB13,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC13","v":96.933267738364592},38810447749.720573,2.9850483028612387E-2,{"$f":"+AD14/Population!E16","v":638.00485393820145},0,8.0275829810073582E-4,2.849639054789457E-2,3.3016969179040075E-2,589345.77647837996,{"$f":"Population!J16-'Base Scenario'!Y14","v":14806280.159470245},{"$f":"+Population!AD16-Y14","v":14806280.159470245},{"$f":"+Population!AN16-AK14","v":522342.28211537004},{"$f":"+Y14/Population!J16","v":0.58959276120349147},{"$f":"inVar24*$AF$2*Population!AX16","v":0},{"$f":"+((W14+W14-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20999956740065875,0.4100613128003508,null,{"$f":"VLOOKUP(AT14,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT14,HDI!A$2:C$170,3)","v":145}]
[2023,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A15-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A15-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A15-$A$2)/($A$42-$A$2)+((R15-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A15-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A15-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A15-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A15-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A15-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E18","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E18","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E18","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E18","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E18","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B15)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q15/100*(20/(18.5+$J15))*((7.63-0.11*$K15/100)/7.3)*(1-1.08*(0.95*$H15/100+0.5*I15/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF15)+0.77*LN(Population!J17/Population!E17)+0.352*LN(N15))","v":165.11188657093143},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI17>0,Population!AI17,0.0001))+0.483*LN(IF(AE14>0,AE14,0.001))+0.593*LN(L15))))*Y14,Population!AD17)","v":21871151.560291957},{"$f":"+Z14*(1-Control!$D$18)+X14*Population!J16","v":83961721068.107544},{"$f":"+MIN(Y15,Population!AD17)*EXP((0.14-G15*0.006)*G15)","v":42233541.942656018},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O15)+1.187*LN(M15)-0.219*LN(P15))","v":96.933267738364592},{"$f":"+(1+MAX((AB15-AB14)/AB14,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC14","v":96.933267738364592},39962946995.227615,2.9695592613082897E-2,{"$f":"+AD15/Population!E17","v":638.3831648988828},0,5.9295937694855039E-4,2.8225942177944444E-2,3.3132951079743247E-2,600387.36038720235,{"$f":"Population!J17-'Base Scenario'!Y15","v":15338101.006114293},{"$f":"+Population!AD17-Y15","v":15338101.006114293},{"$f":"+Population!AN17-AK15","v":531820.84664404765},{"$f":"+Y15/Population!J17","v":0.58778798421868761},{"$f":"inVar24*$AF$2*Population!AX17","v":0},{"$f":"+((W15+W15-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21009079171719691,0.41012068135162738,null,{"$f":"VLOOKUP(AT15,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT15,HDI!A$2:C$170,3)","v":145}]
[2024,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A16-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A16-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A16-$A$2)/($A$42-$A$2)+((R16-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A16-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A16-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A16-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A16-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A16-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E19","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E19","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E19","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E19","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E19","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B16)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q16/100*(20/(18.5+$J16))*((7.63-0.11*$K16/100)/7.3)*(1-1.08*(0.95*$H16/100+0.5*I16/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF16)+0.77*LN(Population!J18/Population!E18)+0.352*LN(N16))","v":165.3226924763936},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI18>0,Population!AI18,0.0001))+0.483*LN(IF(AE15>0,AE15,0.001))+0.593*LN(L16))))*Y15,Population!AD18)","v":22476996.554617435},{"$f":"+Z15*(1-Control!$D$18)+X15*Population!J17","v":86746942114.516846},{"$f":"+MIN(Y16,Population!AD18)*EXP((0.14-G16*0.006)*G16)","v":43403438.27427157},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O16)+1.187*LN(M16)-0.219*LN(P16))","v":96.933267738364592},{"$f":"+(1+MAX((AB16-AB15)/AB15,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC15","v":96.933267738364592},41135426063.598862,2.9339154304893082E-2,{"$f":"+AD16/Population!E18","v":638.50003519744632},0,1.8307233804017707E-4,2.7700644506776499E-2,3.3172510174606873E-2,605844.99432547763,{"$f":"Population!J18-'Base Scenario'!Y16","v":15872462.964913815},{"$f":"+Population!AD18-Y16","v":15872462.964913815},{"$f":"+Population!AN18-AK16","v":534361.95879952237},{"$f":"+Y16/Population!J18","v":0.58610986533382503},{"$f":"inVar24*$AF$2*Population!AX18","v":0},{"$f":"+((W16+W16-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21011896240054917,0.41013901128706642,null,{"$f":"VLOOKUP(AT16,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT16,HDI!A$2:C$170,3)","v":145}]
[2025,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A17-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A17-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A17-$A$2)/($A$42-$A$2)+((R17-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A17-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A17-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A17-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A17-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A17-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E20","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E20","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E20","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E20","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E20","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B17)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q17/100*(20/(18.5+$J17))*((7.63-0.11*$K17/100)/7.3)*(1-1.08*(0.95*$H17/100+0.5*I17/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF17)+0.77*LN(Population!J19/Population!E19)+0.352*LN(N17))","v":165.29456800414823},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI19>0,Population!AI19,0.0001))+0.483*LN(IF(AE16>0,AE16,0.001))+0.593*LN(L17))))*Y16,Population!AD19)","v":23080637.273619495},{"$f":"+Z16*(1-Control!$D$18)+X16*Population!J18","v":89617100332.719543},{"$f":"+MIN(Y17,Population!AD19)*EXP((0.14-G17*0.006)*G17)","v":44569078.115136363},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O17)+1.187*LN(M17)-0.219*LN(P17))","v":96.933267738364592},{"$f":"+(1+MAX((AB17-AB16)/AB16,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC16","v":96.933267738364592},42316883479.448769,2.8721166374289484E-2,{"$f":"+AD17/Population!E19","v":638.19793832781465},0,-4.7313524350589862E-4,2.6855933244250778E-2,3.3086563609512933E-2,603640.71900206059,{"$f":"Population!J19-'Base Scenario'!Y17","v":16401444.980286755},{"$f":"+Population!AD19-Y17","v":16401444.980286755},{"$f":"+Population!AN19-AK17","v":528982.01537293941},{"$f":"+Y17/Population!J19","v":0.58458510686416387},{"$f":"inVar24*$AF$2*Population!AX19","v":0},{"$f":"+((W17+W17-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21004613371620368,0.41009162018683964,null,{"$f":"VLOOKUP(AT17,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT17,HDI!A$2:C$170,3)","v":145}]
[2026,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A18-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A18-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A18-$A$2)/($A$42-$A$2)+((R18-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A18-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A18-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A18-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A18-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A18-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E21","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E21","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E21","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E21","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E21","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B18)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q18/100*(20/(18.5+$J18))*((7.63-0.11*$K18/100)/7.3)*(1-1.08*(0.95*$H18/100+0.5*I18/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF18)+0.77*LN(Population!J20/Population!E20)+0.352*LN(N18))","v":165.22713667372767},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI20>0,Population!AI20,0.0001))+0.483*LN(IF(AE17>0,AE17,0.001))+0.593*LN(L18))))*Y17,Population!AD20)","v":23695218.472064897},{"$f":"+Z17*(1-Control!$D$18)+X17*Population!J19","v":92558590049.474426},{"$f":"+MIN(Y18,Population!AD20)*EXP((0.14-G18*0.006)*G18)","v":45755844.196024209},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O18)+1.187*LN(M18)-0.219*LN(P18))","v":96.933267738364592},{"$f":"+(1+MAX((AB18-AB17)/AB17,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC17","v":96.933267738364592},43522163229.438789,2.8482242804467536E-2,{"$f":"+AD18/Population!E20","v":637.71248938623091},0,-7.6065576591440899E-4,2.6627566265159008E-2,3.2822861996584081E-2,614581.19844540209,{"$f":"Population!J20-'Base Scenario'!Y18","v":16955921.004497603},{"$f":"+Population!AD20-Y18","v":16955921.004497603},{"$f":"+Population!AN20-AK18","v":554476.02421084791},{"$f":"+Y18/Population!J20","v":0.58289186421764205},{"$f":"inVar24*$AF$2*Population!AX20","v":0},{"$f":"+((W18+W18-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20992903077773353,0.41001539595919845,null,{"$f":"VLOOKUP(AT18,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT18,HDI!A$2:C$170,3)","v":145}]
[2027,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A19-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A19-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A19-$A$2)/($A$42-$A$2)+((R19-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A19-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A19-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A19-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A19-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A19-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E22","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E22","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E22","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E22","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E22","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B19)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q19/100*(20/(18.5+$J19))*((7.63-0.11*$K19/100)/7.3)*(1-1.08*(0.95*$H19/100+0.5*I19/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF19)+0.77*LN(Population!J21/Population!E21)+0.352*LN(N19))","v":165.11995657589114},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI21>0,Population!AI21,0.0001))+0.483*LN(IF(AE18>0,AE18,0.001))+0.593*LN(L19))))*Y18,Population!AD21)","v":24323577.034221459},{"$f":"+Z18*(1-Control!$D$18)+X18*Population!J20","v":95572917825.732208},{"$f":"+MIN(Y19,Population!AD21)*EXP((0.14-G19*0.006)*G19)","v":46969214.585631251},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O19)+1.187*LN(M19)-0.219*LN(P19))","v":96.933267738364592},{"$f":"+(1+MAX((AB19-AB18)/AB18,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC18","v":96.933267738364592},44755108645.16291,2.8329139092290005E-2,{"$f":"+AD19/Population!E21","v":637.0906522090346},0,-9.7510584714249817E-4,2.6518369640581924E-2,3.2566699370059148E-2,628358.56215656176,{"$f":"Population!J21-'Base Scenario'!Y19","v":17531103.637653541},{"$f":"+Population!AD21-Y19","v":17531103.637653541},{"$f":"+Population!AN21-AK19","v":575182.63315593824},{"$f":"+Y19/Population!J21","v":0.58114353385966988},{"$f":"inVar24*$AF$2*Population!AX21","v":0},{"$f":"+((W19+W19-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20977889714509204,0.40991763003112286,null,{"$f":"VLOOKUP(AT19,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT19,HDI!A$2:C$170,3)","v":145}]
[2028,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A20-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A20-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A20-$A$2)/($A$42-$A$2)+((R20-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A20-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A20-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A20-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A20-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A20-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E23","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E23","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E23","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E23","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E23","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B20)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q20/100*(20/(18.5+$J20))*((7.63-0.11*$K20/100)/7.3)*(1-1.08*(0.95*$H20/100+0.5*I20/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF20)+0.77*LN(Population!J22/Population!E22)+0.352*LN(N20))","v":164.9677731839277},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI22>0,Population!AI22,0.0001))+0.483*LN(IF(AE19>0,AE19,0.001))+0.593*LN(L20))))*Y19,Population!AD22)","v":24966254.263605639},{"$f":"+Z19*(1-Control!$D$18)+X19*Population!J21","v":98661044167.740707},{"$f":"+MIN(Y20,Population!AD22)*EXP((0.14-G20*0.006)*G20)","v":48210234.549667582},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O20)+1.187*LN(M20)-0.219*LN(P20))","v":96.933267738364592},{"$f":"+(1+MAX((AB20-AB19)/AB19,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC19","v":96.933267738364592},46016548061.978821,2.8185372687107656E-2,{"$f":"+AD20/Population!E22","v":636.33511049413312},0,-1.1859249735994926E-3,2.6421986720126783E-2,3.2311730271115016E-2,642677.22938418016,{"$f":"Population!J22-'Base Scenario'!Y20","v":18125716.002019361},{"$f":"+Population!AD22-Y20","v":18125716.002019361},{"$f":"+Population!AN22-AK20","v":594612.36436581984},{"$f":"+Y20/Population!J22","v":0.57937137962618368},{"$f":"inVar24*$AF$2*Population!AX22","v":0},{"$f":"+((W20+W20-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.209596285164418,0.40979865154534745,null,{"$f":"VLOOKUP(AT20,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT20,HDI!A$2:C$170,3)","v":145}]
[2029,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A21-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A21-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A21-$A$2)/($A$42-$A$2)+((R21-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A21-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A21-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A21-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A21-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A21-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E24","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E24","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E24","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E24","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E24","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B21)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q21/100*(20/(18.5+$J21))*((7.63-0.11*$K21/100)/7.3)*(1-1.08*(0.95*$H21/100+0.5*I21/100)))","v":4.5999999999999996},54.8,{"$f":"T$2-(S$2-S21)*1.49*100","v":59},84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF21)+0.77*LN(Population!J23/Population!E23)+0.352*LN(N21))","v":164.7698472800958},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI23>0,Population!AI23,0.0001))+0.483*LN(IF(AE20>0,AE20,0.001))+0.593*LN(L21))))*Y20,Population!AD23)","v":25623363.855953518},{"$f":"+Z20*(1-Control!$D$18)+X20*Population!J22","v":101823388777.85927},{"$f":"+MIN(Y21,Population!AD23)*EXP((0.14-G21*0.006)*G21)","v":49479123.636410087},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O21)+1.187*LN(M21)-0.219*LN(P21))","v":96.933267738364592},{"$f":"+(1+MAX((AB21-AB20)/AB20,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC20","v":96.933267738364592},47306685079.638092,2.8036371088105305E-2,{"$f":"+AD21/Population!E23","v":635.44747071817949},0,-1.3949250344906345E-3,2.6319911085171288E-2,3.2052616478921832E-2,657109.59234787896,{"$f":"Population!J23-'Base Scenario'!Y21","v":18739835.003421482},{"$f":"+Population!AD23-Y21","v":18739835.003421482},{"$f":"+Population!AN23-AK21","v":614119.00140212104},{"$f":"+Y21/Population!J23","v":0.57758152060170231},{"$f":"inVar24*$AF$2*Population!AX23","v":0},{"$f":"+((W21+W21-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20938146830967666,0.40965860189195757,null,{"$f":"VLOOKUP(AT21,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT21,HDI!A$2:C$170,3)","v":145}]
[2030,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A22-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A22-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A22-$A$2)/($A$42-$A$2)+((R22-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A22-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A22-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A22-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A22-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A22-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E25","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E25","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E25","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E25","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E25","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B22)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q22/100*(20/(18.5+$J22))*((7.63-0.11*$K22/100)/7.3)*(1-1.08*(0.95*$H22/100+0.5*I22/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF22)+0.77*LN(Population!J24/Population!E24)+0.352*LN(N22))","v":164.53224548867652},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI24>0,Population!AI24,0.0001))+0.483*LN(IF(AE21>0,AE21,0.001))+0.593*LN(L22))))*Y21,Population!AD24)","v":26295089.572304804},{"$f":"+Z21*(1-Control!$D$18)+X21*Population!J23","v":105060170727.66063},{"$f":"+MIN(Y22,Population!AD24)*EXP((0.14-G22*0.006)*G22)","v":50776236.69135268},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O22)+1.187*LN(M22)-0.219*LN(P22))","v":96.933267738364592},{"$f":"+(1+MAX((AB22-AB21)/AB21,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC21","v":96.933267738364592},48625786742.674736,2.7884043466922529E-2,{"$f":"+AD22/Population!E24","v":634.441203180559},0,-1.5835573890682253E-3,2.6215360330029889E-2,3.1788197079777168E-2,671725.71635128558,{"$f":"Population!J24-'Base Scenario'!Y22","v":19374117.357382696},{"$f":"+Population!AD24-Y22","v":19374117.357382696},{"$f":"+Population!AN24-AK22","v":634282.35396121442},{"$f":"+Y22/Population!J24","v":0.57577285309089843},{"$f":"inVar24*$AF$2*Population!AX24","v":0},{"$f":"+((W22+W22-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20913757925859053,0.40949948248479445,null,{"$f":"VLOOKUP(AT22,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT22,HDI!A$2:C$170,3)","v":145}]
[2031,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A23-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A23-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A23-$A$2)/($A$42-$A$2)+((R23-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A23-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A23-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A23-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A23-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A23-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E26","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E26","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E26","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E26","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E26","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B23)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q23/100*(20/(18.5+$J23))*((7.63-0.11*$K23/100)/7.3)*(1-1.08*(0.95*$H23/100+0.5*I23/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF23)+0.77*LN(Population!J25/Population!E25)+0.352*LN(N23))","v":164.25961818796969},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI25>0,Population!AI25,0.0001))+0.483*LN(IF(AE22>0,AE22,0.001))+0.593*LN(L23))))*Y22,Population!AD25)","v":26981709.005160656},{"$f":"+Z22*(1-Control!$D$18)+X22*Population!J24","v":108371821064.38271},{"$f":"+MIN(Y23,Population!AD25)*EXP((0.14-G23*0.006)*G23)","v":52102109.750035517},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O23)+1.187*LN(M23)-0.219*LN(P23))","v":96.933267738364592},{"$f":"+(1+MAX((AB23-AB22)/AB22,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC22","v":96.933267738364592},49974272605.272644,2.7731908374748333E-2,{"$f":"+AD23/Population!E25","v":633.32609540297847},0,-1.7576219387869406E-3,2.6112078111307561E-2,3.1521463498347169E-2,686619.43285585195,{"$f":"Population!J25-'Base Scenario'!Y23","v":20029361.494839344},{"$f":"+Population!AD25-Y23","v":20029361.494839344},{"$f":"+Population!AN25-AK23","v":655244.13745664805},{"$f":"+Y23/Population!J25","v":0.57394372683261186},{"$f":"inVar24*$AF$2*Population!AX25","v":0},{"$f":"+((W23+W23-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20886685834181745,0.40932271235095719,null,{"$f":"VLOOKUP(AT23,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT23,HDI!A$2:C$170,3)","v":145}]
[2032,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A24-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A24-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A24-$A$2)/($A$42-$A$2)+((R24-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A24-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A24-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A24-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A24-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A24-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E27","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E27","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E27","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E27","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E27","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B24)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q24/100*(20/(18.5+$J24))*((7.63-0.11*$K24/100)/7.3)*(1-1.08*(0.95*$H24/100+0.5*I24/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF24)+0.77*LN(Population!J26/Population!E26)+0.352*LN(N24))","v":163.95251789764731},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI26>0,Population!AI26,0.0001))+0.483*LN(IF(AE23>0,AE23,0.001))+0.593*LN(L24))))*Y23,Population!AD26)","v":27683511.930599228},{"$f":"+Z23*(1-Control!$D$18)+X23*Population!J25","v":111758968712.74512},{"$f":"+MIN(Y24,Population!AD26)*EXP((0.14-G24*0.006)*G24)","v":53457302.374679968},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O24)+1.187*LN(M24)-0.219*LN(P24))","v":96.933267738364592},{"$f":"+(1+MAX((AB24-AB23)/AB23,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC23","v":96.933267738364592},51352607052.019691,2.7580880618993206E-2,{"$f":"+AD24/Population!E26","v":632.1032246634586},0,-1.9308706026739089E-3,2.6010321484986047E-2,3.1254874330755578E-2,701802.92543857172,{"$f":"Population!J26-'Base Scenario'!Y24","v":20706295.319400772},{"$f":"+Population!AD26-Y24","v":20706295.319400772},{"$f":"+Population!AN26-AK24","v":676933.82456142828},{"$f":"+Y24/Population!J26","v":0.57209386653630923},{"$f":"inVar24*$AF$2*Population!AX26","v":0},{"$f":"+((W24+W24-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20856942668103423,0.40912832496521073,null,{"$f":"VLOOKUP(AT24,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT24,HDI!A$2:C$170,3)","v":145}]
[2033,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A25-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A25-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A25-$A$2)/($A$42-$A$2)+((R25-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A25-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A25-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A25-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A25-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A25-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E28","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E28","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E28","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E28","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E28","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B25)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q25/100*(20/(18.5+$J25))*((7.63-0.11*$K25/100)/7.3)*(1-1.08*(0.95*$H25/100+0.5*I25/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF25)+0.77*LN(Population!J27/Population!E27)+0.352*LN(N25))","v":163.61291349932338},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI27>0,Population!AI27,0.0001))+0.483*LN(IF(AE24>0,AE24,0.001))+0.593*LN(L25))))*Y24,Population!AD27)","v":28400858.673560902},{"$f":"+Z24*(1-Control!$D$18)+X24*Population!J26","v":115222240703.45464},{"$f":"+MIN(Y25,Population!AD27)*EXP((0.14-G25*0.006)*G25)","v":54842510.358483784},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O25)+1.187*LN(M25)-0.219*LN(P25))","v":96.933267738364592},{"$f":"+(1+MAX((AB25-AB24)/AB24,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC24","v":96.933267738364592},52761347260.984947,2.7432691149218882E-2,{"$f":"+AD25/Population!E27","v":630.77657829259294},0,-2.0987812102556303E-3,2.5912418365127112E-2,3.0988761175948138E-2,717346.74296167493,{"$f":"Population!J27-'Base Scenario'!Y25","v":21405764.045189098},{"$f":"+Population!AD27-Y25","v":21405764.045189098},{"$f":"+Population!AN27-AK25","v":699468.72578832507},{"$f":"+Y25/Population!J27","v":0.57022253514228405},{"$f":"inVar24*$AF$2*Population!AX27","v":0},{"$f":"+((W25+W25-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20824610285028228,0.40891680592031898,null,{"$f":"VLOOKUP(AT25,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT25,HDI!A$2:C$170,3)","v":145}]
[2034,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A26-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A26-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A26-$A$2)/($A$42-$A$2)+((R26-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A26-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A26-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A26-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A26-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A26-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E29","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E29","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E29","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E29","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E29","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B26)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q26/100*(20/(18.5+$J26))*((7.63-0.11*$K26/100)/7.3)*(1-1.08*(0.95*$H26/100+0.5*I26/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF26)+0.77*LN(Population!J28/Population!E28)+0.352*LN(N26))","v":163.24597561559997},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI28>0,Population!AI28,0.0001))+0.483*LN(IF(AE25>0,AE25,0.001))+0.593*LN(L26))))*Y25,Population!AD28)","v":29134353.620207869},{"$f":"+Z25*(1-Control!$D$18)+X25*Population!J27","v":118762357729.89273},{"$f":"+MIN(Y26,Population!AD28)*EXP((0.14-G26*0.006)*G26)","v":56258900.780750476},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O26)+1.187*LN(M26)-0.219*LN(P26))","v":96.933267738364592},{"$f":"+(1+MAX((AB26-AB25)/AB25,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC25","v":96.933267738364592},54201382800.691048,2.7293380750550947E-2,{"$f":"+AD26/Population!E28","v":629.35588857130767},0,-2.252286736978791E-3,2.5826505989757116E-2,3.0724250846234012E-2,733494.94664696604,{"$f":"Population!J28-'Base Scenario'!Y26","v":22129031.442292131},{"$f":"+Population!AD28-Y26","v":22129031.442292131},{"$f":"+Population!AN28-AK26","v":723267.39710303396},{"$f":"+Y26/Population!J28","v":0.5683267615801697},{"$f":"inVar24*$AF$2*Population!AX28","v":0},{"$f":"+((W26+W26-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20789910433103836,0.40868955513825639,null,{"$f":"VLOOKUP(AT26,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT26,HDI!A$2:C$170,3)","v":145}]
[2035,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A27-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A27-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A27-$A$2)/($A$42-$A$2)+((R27-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A27-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A27-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A27-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A27-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A27-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E30","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E30","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E30","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E30","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E30","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B27)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q27/100*(20/(18.5+$J27))*((7.63-0.11*$K27/100)/7.3)*(1-1.08*(0.95*$H27/100+0.5*I27/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF27)+0.77*LN(Population!J29/Population!E29)+0.352*LN(N27))","v":162.86017361209176},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI29>0,Population!AI29,0.0001))+0.483*LN(IF(AE26>0,AE26,0.001))+0.593*LN(L27))))*Y26,Population!AD29)","v":29884882.918918725},{"$f":"+Z26*(1-Control!$D$18)+X26*Population!J28","v":122380404728.58301},{"$f":"+MIN(Y27,Population!AD29)*EXP((0.14-G27*0.006)*G27)","v":57708184.808110312},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O27)+1.187*LN(M27)-0.219*LN(P27))","v":96.933267738364592},{"$f":"+(1+MAX((AB27-AB26)/AB26,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC26","v":96.933267738364592},55674023557.829063,2.7169800492972664E-2,{"$f":"+AD27/Population!E29","v":627.85790093130822},0,-2.3801916645286541E-3,2.5760973059319299E-2,3.0464593898674404E-2,750529.29871085659,{"$f":"Population!J29-'Base Scenario'!Y27","v":22877693.010768775},{"$f":"+Population!AD29-Y27","v":22877693.010768775},{"$f":"+Population!AN29-AK27","v":748661.56847664341},{"$f":"+Y27/Population!J29","v":0.56640303079106558},{"$f":"inVar24*$AF$2*Population!AX29","v":0},{"$f":"+((W27+W27-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20753237664347621,0.40844910863397427,null,{"$f":"VLOOKUP(AT27,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT27,HDI!A$2:C$170,3)","v":145}]
[2036,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A28-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A28-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A28-$A$2)/($A$42-$A$2)+((R28-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A28-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A28-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A28-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A28-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A28-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E31","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E31","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E31","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E31","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E31","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B28)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q28/100*(20/(18.5+$J28))*((7.63-0.11*$K28/100)/7.3)*(1-1.08*(0.95*$H28/100+0.5*I28/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF28)+0.77*LN(Population!J30/Population!E30)+0.352*LN(N28))","v":162.46350910424667},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI30>0,Population!AI30,0.0001))+0.483*LN(IF(AE27>0,AE27,0.001))+0.593*LN(L28))))*Y27,Population!AD30)","v":30653490.845388997},{"$f":"+Z27*(1-Control!$D$18)+X27*Population!J29","v":126078110815.56976},{"$f":"+MIN(Y28,Population!AD30)*EXP((0.14-G28*0.006)*G28)","v":59192378.953560546},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O28)+1.187*LN(M28)-0.219*LN(P28))","v":96.933267738364592},{"$f":"+(1+MAX((AB28-AB27)/AB27,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC27","v":96.933267738364592},57180877748.323769,2.7065659964912066E-2,{"$f":"+AD28/Population!E30","v":626.29932385600557},0,-2.4823723218116663E-3,2.5718953912437864E-2,3.0214854209606352E-2,768607.92647027224,{"$f":"Population!J30-'Base Scenario'!Y28","v":23653385.912423503},{"$f":"+Population!AD30-Y28","v":23653385.912423503},{"$f":"+Population!AN30-AK28","v":775692.90165472776},{"$f":"+Y28/Population!J30","v":0.5644495260165967},{"$f":"inVar24*$AF$2*Population!AX30","v":0},{"$f":"+((W28+W28-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20714988590511871,0.40819802504562369,null,{"$f":"VLOOKUP(AT28,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT28,HDI!A$2:C$170,3)","v":145}]
[2037,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A29-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A29-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A29-$A$2)/($A$42-$A$2)+((R29-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A29-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A29-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A29-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A29-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A29-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E32","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E32","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E32","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E32","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E32","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B29)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q29/100*(20/(18.5+$J29))*((7.63-0.11*$K29/100)/7.3)*(1-1.08*(0.95*$H29/100+0.5*I29/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF29)+0.77*LN(Population!J31/Population!E31)+0.352*LN(N29))","v":162.06167200833929},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI31>0,Population!AI31,0.0001))+0.483*LN(IF(AE28>0,AE28,0.001))+0.593*LN(L29))))*Y28,Population!AD31)","v":31441240.326403193},{"$f":"+Z28*(1-Control!$D$18)+X28*Population!J30","v":129857872149.51305},{"$f":"+MIN(Y29,Population!AD31)*EXP((0.14-G29*0.006)*G29)","v":60713535.745648287},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O29)+1.187*LN(M29)-0.219*LN(P29))","v":96.933267738364592},{"$f":"+(1+MAX((AB29-AB28)/AB28,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC28","v":96.933267738364592},58723672241.596916,2.6980951570271652E-2,{"$f":"+AD29/Population!E31","v":624.69317527935732},0,-2.5645063238444858E-3,2.5698524353636277E-2,2.9979520707384435E-2,787749.48101419583,{"$f":"Population!J31-'Base Scenario'!Y29","v":24457610.111096807},{"$f":"+Population!AD31-Y29","v":24457610.111096807},{"$f":"+Population!AN31-AK29","v":804224.19867330417},{"$f":"+Y29/Population!J31","v":0.56246667114482718},{"$f":"inVar24*$AF$2*Population!AX31","v":0},{"$f":"+((W29+W29-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20675472347236801,0.40793829839016466,null,{"$f":"VLOOKUP(AT29,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT29,HDI!A$2:C$170,3)","v":145}]
[2038,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A30-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A30-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A30-$A$2)/($A$42-$A$2)+((R30-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A30-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A30-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A30-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A30-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A30-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E33","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E33","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E33","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E33","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E33","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B30)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q30/100*(20/(18.5+$J30))*((7.63-0.11*$K30/100)/7.3)*(1-1.08*(0.95*$H30/100+0.5*I30/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF30)+0.77*LN(Population!J32/Population!E32)+0.352*LN(N30))","v":161.65850920329646},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI32>0,Population!AI32,0.0001))+0.483*LN(IF(AE29>0,AE29,0.001))+0.593*LN(L30))))*Y29,Population!AD32)","v":32249156.209673308},{"$f":"+Z29*(1-Control!$D$18)+X29*Population!J31","v":133722618428.77786},{"$f":"+MIN(Y30,Population!AD32)*EXP((0.14-G30*0.006)*G30)","v":62273634.18162524},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O30)+1.187*LN(M30)-0.219*LN(P30))","v":96.933267738364592},{"$f":"+(1+MAX((AB30-AB29)/AB29,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC29","v":96.933267738364592},60304158691.070351,2.6913958019708053E-2,{"$f":"+AD30/Population!E32","v":623.04939776737592},0,-2.6313357933617811E-3,2.5696056354101805E-2,2.9761355359458726E-2,807915.88327011466,{"$f":"Population!J32-'Base Scenario'!Y30","v":25291746.220014192},{"$f":"+Population!AD32-Y30","v":25291746.220014192},{"$f":"+Population!AN32-AK30","v":834136.10891738534},{"$f":"+Y30/Population!J32","v":0.56045621198034534},{"$f":"inVar24*$AF$2*Population!AX32","v":0},{"$f":"+((W30+W30-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20634924976984273,0.4076714502601419,null,{"$f":"VLOOKUP(AT30,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT30,HDI!A$2:C$170,3)","v":145}]
[2039,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A31-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A31-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A31-$A$2)/($A$42-$A$2)+((R31-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A31-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A31-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A31-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A31-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A31-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E34","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E34","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E34","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E34","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E34","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B31)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q31/100*(20/(18.5+$J31))*((7.63-0.11*$K31/100)/7.3)*(1-1.08*(0.95*$H31/100+0.5*I31/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF31)+0.77*LN(Population!J33/Population!E33)+0.352*LN(N31))","v":161.25526678337602},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI33>0,Population!AI33,0.0001))+0.483*LN(IF(AE30>0,AE30,0.001))+0.593*LN(L31))))*Y30,Population!AD33)","v":33078130.692983441},{"$f":"+Z30*(1-Control!$D$18)+X30*Population!J32","v":137675690196.62238},{"$f":"+MIN(Y31,Population!AD33)*EXP((0.14-G31*0.006)*G31)","v":63874397.109619997},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O31)+1.187*LN(M31)-0.219*LN(P31))","v":96.933267738364592},{"$f":"+(1+MAX((AB31-AB30)/AB30,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC30","v":96.933267738364592},61923971499.565216,2.686071481061425E-2,{"$f":"+AD31/Population!E33","v":621.37331210997797},0,-2.6901328584924464E-3,2.57053076961275E-2,2.9561728705977758E-2,828974.48331013322,{"$f":"Population!J33-'Base Scenario'!Y31","v":26156932.307016559},{"$f":"+Population!AD33-Y31","v":26156932.307016559},{"$f":"+Population!AN33-AK31","v":865186.08700236678},{"$f":"+Y31/Population!J33","v":0.55842146555973848},{"$f":"inVar24*$AF$2*Population!AX33","v":0},{"$f":"+((W31+W31-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20593470356399859,0.40739826974905047,null,{"$f":"VLOOKUP(AT31,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT31,HDI!A$2:C$170,3)","v":145}]
[2040,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A32-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A32-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A32-$A$2)/($A$42-$A$2)+((R32-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A32-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A32-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A32-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A32-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A32-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E35","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E35","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E35","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E35","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E35","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B32)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q32/100*(20/(18.5+$J32))*((7.63-0.11*$K32/100)/7.3)*(1-1.08*(0.95*$H32/100+0.5*I32/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF32)+0.77*LN(Population!J34/Population!E34)+0.352*LN(N32))","v":160.84871094536524},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI34>0,Population!AI34,0.0001))+0.483*LN(IF(AE31>0,AE31,0.001))+0.593*LN(L32))))*Y31,Population!AD34)","v":33928796.956797384},{"$f":"+Z31*(1-Control!$D$18)+X31*Population!J33","v":141720628475.75256},{"$f":"+MIN(Y32,Population!AD34)*EXP((0.14-G32*0.006)*G32)","v":65517047.211191013},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O32)+1.187*LN(M32)-0.219*LN(P32))","v":96.933267738364592},{"$f":"+(1+MAX((AB32-AB31)/AB31,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC31","v":96.933267738364592},63584431933.870964,2.6814501623452988E-2,{"$f":"+AD32/Population!E34","v":619.66143947698924},0,-2.7549825517542378E-3,2.5716878372283192E-2,2.9380192489708131E-2,850666.26381394267,{"$f":"Population!J34-'Base Scenario'!Y32","v":27053907.730702616},{"$f":"+Population!AD34-Y32","v":27053907.730702616},{"$f":"+Population!AN34-AK32","v":896975.42368605733},{"$f":"+Y32/Population!J34","v":0.55636753290399688},{"$f":"inVar24*$AF$2*Population!AX34","v":0},{"$f":"+((W32+W32-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20551015030203484,0.40711811446385709,null,{"$f":"VLOOKUP(AT32,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT32,HDI!A$2:C$170,3)","v":145}]
[2041,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A33-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A33-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A33-$A$2)/($A$42-$A$2)+((R33-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A33-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A33-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A33-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A33-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A33-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E36","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E36","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E36","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E36","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E36","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B33)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q33/100*(20/(18.5+$J33))*((7.63-0.11*$K33/100)/7.3)*(1-1.08*(0.95*$H33/100+0.5*I33/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF33)+0.77*LN(Population!J35/Population!E35)+0.352*LN(N33))","v":160.43793528739641},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI35>0,Population!AI35,0.0001))+0.483*LN(IF(AE32>0,AE32,0.001))+0.593*LN(L33))))*Y32,Population!AD35)","v":34801863.996971108},{"$f":"+Z32*(1-Control!$D$18)+X32*Population!J34","v":145860792775.6687},{"$f":"+MIN(Y33,Population!AD35)*EXP((0.14-G33*0.006)*G33)","v":67202953.568626329},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O33)+1.187*LN(M33)-0.219*LN(P33))","v":96.933267738364592},{"$f":"+(1+MAX((AB33-AB32)/AB32,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC32","v":96.933267738364592},65286934481.497772,2.6775462103639514E-2,{"$f":"+AD33/Population!E35","v":617.91357822982638},0,-2.8206713147071096E-3,2.5732331190092838E-2,2.9213561529078964E-2,873067.04017372429,{"$f":"Population!J35-'Base Scenario'!Y33","v":27983826.768653892},{"$f":"+Population!AD35-Y33","v":27983826.768653892},{"$f":"+Population!AN35-AK33","v":929919.03795127571},{"$f":"+Y33/Population!J35","v":0.55429610748226465},{"$f":"inVar24*$AF$2*Population!AX35","v":0},{"$f":"+((W33+W33-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20507545984236106,0.40683086976339994,null,{"$f":"VLOOKUP(AT33,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT33,HDI!A$2:C$170,3)","v":145}]
[2042,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A34-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A34-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A34-$A$2)/($A$42-$A$2)+((R34-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A34-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A34-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A34-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A34-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A34-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E37","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E37","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E37","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E37","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E37","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B34)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q34/100*(20/(18.5+$J34))*((7.63-0.11*$K34/100)/7.3)*(1-1.08*(0.95*$H34/100+0.5*I34/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF34)+0.77*LN(Population!J36/Population!E36)+0.352*LN(N34))","v":160.02577655811501},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI36>0,Population!AI36,0.0001))+0.483*LN(IF(AE33>0,AE33,0.001))+0.593*LN(L34))))*Y33,Population!AD36)","v":35698295.928590082},{"$f":"+Z33*(1-Control!$D$18)+X33*Population!J35","v":150099567656.67175},{"$f":"+MIN(Y34,Population!AD36)*EXP((0.14-G34*0.006)*G34)","v":68933977.903508708},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O34)+1.187*LN(M34)-0.219*LN(P34))","v":96.933267738364592},{"$f":"+(1+MAX((AB34-AB33)/AB33,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC33","v":96.933267738364592},67033211169.128479,2.6747720681013124E-2,{"$f":"+AD34/Population!E36","v":616.13640819046304},0,-2.8760818696596784E-3,2.5758158577281733E-2,2.9060413016691964E-2,896431.93161897361,{"$f":"Population!J36-'Base Scenario'!Y34","v":28948338.899534918},{"$f":"+Population!AD36-Y34","v":28948338.899534918},{"$f":"+Population!AN36-AK34","v":964512.13088102639},{"$f":"+Y34/Population!J36","v":0.55220656146295288},{"$f":"inVar24*$AF$2*Population!AX36","v":0},{"$f":"+((W34+W34-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20463221781566357,0.40653755589304569,null,{"$f":"VLOOKUP(AT34,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT34,HDI!A$2:C$170,3)","v":145}]
[2043,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A35-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A35-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A35-$A$2)/($A$42-$A$2)+((R35-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A35-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A35-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A35-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A35-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A35-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E38","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E38","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E38","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E38","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E38","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B35)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q35/100*(20/(18.5+$J35))*((7.63-0.11*$K35/100)/7.3)*(1-1.08*(0.95*$H35/100+0.5*I35/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF35)+0.77*LN(Population!J37/Population!E37)+0.352*LN(N35))","v":159.60981876437387},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI37>0,Population!AI37,0.0001))+0.483*LN(IF(AE34>0,AE34,0.001))+0.593*LN(L35))))*Y34,Population!AD37)","v":36619000.212162293},{"$f":"+Z34*(1-Control!$D$18)+X34*Population!J36","v":154440712890.64447},{"$f":"+MIN(Y35,Population!AD37)*EXP((0.14-G35*0.006)*G35)","v":70711872.53652963},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O35)+1.187*LN(M35)-0.219*LN(P35))","v":96.933267738364592},{"$f":"+(1+MAX((AB35-AB34)/AB34,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC34","v":96.933267738364592},68824969800.255859,2.6729416655971842E-2,{"$f":"+AD35/Population!E37","v":614.32616018084218},0,-2.9380636910216014E-3,2.5791267051345088E-2,2.8921770407109887E-2,920704.28357221186,{"$f":"Population!J37-'Base Scenario'!Y35","v":29948758.553462707},{"$f":"+Population!AD37-Y35","v":29948758.553462707},{"$f":"+Population!AN37-AK35","v":1000419.6539277881},{"$f":"+Y35/Population!J37","v":0.55010114342428518},{"$f":"inVar24*$AF$2*Population!AX37","v":0},{"$f":"+((W35+W35-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20417940950863839,0.40623747387778197,null,{"$f":"VLOOKUP(AT35,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT35,HDI!A$2:C$170,3)","v":145}]
[2044,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A36-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A36-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A36-$A$2)/($A$42-$A$2)+((R36-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A36-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A36-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A36-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A36-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A36-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E39","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E39","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E39","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E39","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E39","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B36)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q36/100*(20/(18.5+$J36))*((7.63-0.11*$K36/100)/7.3)*(1-1.08*(0.95*$H36/100+0.5*I36/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF36)+0.77*LN(Population!J38/Population!E38)+0.352*LN(N36))","v":159.18143127983717},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI38>0,Population!AI38,0.0001))+0.483*LN(IF(AE35>0,AE35,0.001))+0.593*LN(L36))))*Y35,Population!AD38)","v":37564585.907710709},{"$f":"+Z35*(1-Control!$D$18)+X35*Population!J37","v":158887952287.15063},{"$f":"+MIN(Y36,Population!AD38)*EXP((0.14-G36*0.006)*G36)","v":72537813.572292194},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O36)+1.187*LN(M36)-0.219*LN(P36))","v":96.933267738364592},{"$f":"+(1+MAX((AB36-AB35)/AB35,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC35","v":96.933267738364592},70663519882.472794,2.6713416475921205E-2,{"$f":"+AD36/Population!E38","v":612.46655508478966},0,-3.0270648013835159E-3,2.5822269588735444E-2,2.8795770967822074E-2,945585.69554841518,{"$f":"Population!J38-'Base Scenario'!Y36","v":30985836.076664291},{"$f":"+Population!AD38-Y36","v":30985836.076664291},{"$f":"+Population!AN38-AK36","v":1037077.5232015848},{"$f":"+Y36/Population!J38","v":0.54798475079078246},{"$f":"inVar24*$AF$2*Population!AX38","v":0},{"$f":"+((W36+W36-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20371286372150663,0.40592782343757777,null,{"$f":"VLOOKUP(AT36,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT36,HDI!A$2:C$170,3)","v":145}]
[2045,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A37-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A37-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A37-$A$2)/($A$42-$A$2)+((R37-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A37-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A37-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A37-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A37-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A37-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E40","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E40","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E40","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E40","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E40","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B37)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q37/100*(20/(18.5+$J37))*((7.63-0.11*$K37/100)/7.3)*(1-1.08*(0.95*$H37/100+0.5*I37/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF37)+0.77*LN(Population!J39/Population!E39)+0.352*LN(N37))","v":158.74028214966526},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI39>0,Population!AI39,0.0001))+0.483*LN(IF(AE36>0,AE36,0.001))+0.593*LN(L37))))*Y36,Population!AD39)","v":38535154.130905323},{"$f":"+Z36*(1-Control!$D$18)+X36*Population!J38","v":163444388481.97424},{"$f":"+MIN(Y37,Population!AD39)*EXP((0.14-G37*0.006)*G37)","v":74411996.266765356},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O37)+1.187*LN(M37)-0.219*LN(P37))","v":96.933267738364592},{"$f":"+(1+MAX((AB37-AB36)/AB36,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC36","v":96.933267738364592},72549417006.708786,2.6688411890217284E-2,{"$f":"+AD37/Population!E39","v":610.5625168754674},0,-3.1088035640716278E-3,2.5837319904953086E-2,2.8677040198673957E-2,970568.22319461405,{"$f":"Population!J39-'Base Scenario'!Y37","v":32059594.822219677},{"$f":"+Population!AD39-Y37","v":32059594.822219677},{"$f":"+Population!AN39-AK37","v":1073758.7455553859},{"$f":"+Y37/Population!J39","v":0.54586431288951409},{"$f":"inVar24*$AF$2*Population!AX39","v":0},{"$f":"+((W37+W37-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.2032337003301983,0.40560930606259188,null,{"$f":"VLOOKUP(AT37,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT37,HDI!A$2:C$170,3)","v":145}]
[2046,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A38-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A38-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A38-$A$2)/($A$42-$A$2)+((R38-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A38-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A38-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A38-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A38-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A38-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E41","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E41","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E41","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E41","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E41","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B38)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q38/100*(20/(18.5+$J38))*((7.63-0.11*$K38/100)/7.3)*(1-1.08*(0.95*$H38/100+0.5*I38/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF38)+0.77*LN(Population!J40/Population!E40)+0.352*LN(N38))","v":158.28605127223102},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI40>0,Population!AI40,0.0001))+0.483*LN(IF(AE37>0,AE37,0.001))+0.593*LN(L38))))*Y37,Population!AD40)","v":39530870.403453857},{"$f":"+Z37*(1-Control!$D$18)+X37*Population!J39","v":168112843309.79913},{"$f":"+MIN(Y38,Population!AD40)*EXP((0.14-G38*0.006)*G38)","v":76334740.245002508},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O38)+1.187*LN(M38)-0.219*LN(P38))","v":96.933267738364592},{"$f":"+(1+MAX((AB38-AB37)/AB37,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC37","v":96.933267738364592},74483261269.923553,2.6655545185648302E-2,{"$f":"+AD38/Population!E40","v":608.61550406848801},0,-3.1888836166084318E-3,2.5839166729839706E-2,2.8562955701227754E-2,995716.27254853398,{"$f":"Population!J40-'Base Scenario'!Y38","v":33170789.455921143},{"$f":"+Population!AD40-Y38","v":33170789.455921143},{"$f":"+Population!AN40-AK38","v":1111194.633701466},{"$f":"+Y38/Population!J40","v":0.54374096107183012},{"$f":"inVar24*$AF$2*Population!AX40","v":0},{"$f":"+((W38+W38-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20274217437818184,0.40528205022856206,null,{"$f":"VLOOKUP(AT38,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT38,HDI!A$2:C$170,3)","v":145}]
[2047,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A39-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A39-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A39-$A$2)/($A$42-$A$2)+((R39-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A39-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A39-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A39-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A39-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A39-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E42","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E42","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E42","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E42","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E42","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B39)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q39/100*(20/(18.5+$J39))*((7.63-0.11*$K39/100)/7.3)*(1-1.08*(0.95*$H39/100+0.5*I39/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF39)+0.77*LN(Population!J41/Population!E41)+0.352*LN(N39))","v":157.82275675208052},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI41>0,Population!AI41,0.0001))+0.483*LN(IF(AE38>0,AE38,0.001))+0.593*LN(L39))))*Y38,Population!AD41)","v":40552285.381616488},{"$f":"+Z38*(1-Control!$D$18)+X38*Population!J40","v":172895988237.4845},{"$f":"+MIN(Y39,Population!AD41)*EXP((0.14-G39*0.006)*G39)","v":78307108.833010808},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O39)+1.187*LN(M39)-0.219*LN(P39))","v":96.933267738364592},{"$f":"+(1+MAX((AB39-AB38)/AB38,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC38","v":96.933267738364592},76466138884.98436,2.6621788322009135E-2,{"$f":"+AD39/Population!E41","v":606.63431462731273},0,-3.2552398483629984E-3,2.5838413567372126E-2,2.8451989946246772E-2,1021414.9781626314,{"$f":"Population!J41-'Base Scenario'!Y39","v":34320968.040258512},{"$f":"+Population!AD41-Y39","v":34320968.040258512},{"$f":"+Population!AN41-AK39","v":1150178.5843373686},{"$f":"+Y39/Population!J41","v":0.54161243873194265},{"$f":"inVar24*$AF$2*Population!AX41","v":0},{"$f":"+((W39+W39-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20224040376254832,0.40494742750307744,null,{"$f":"VLOOKUP(AT39,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT39,HDI!A$2:C$170,3)","v":145}]
[2048,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A40-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A40-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A40-$A$2)/($A$42-$A$2)+((R40-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A40-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A40-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A40-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A40-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A40-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E43","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E43","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E43","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E43","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E43","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B40)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q40/100*(20/(18.5+$J40))*((7.63-0.11*$K40/100)/7.3)*(1-1.08*(0.95*$H40/100+0.5*I40/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF40)+0.77*LN(Population!J42/Population!E42)+0.352*LN(N40))","v":157.35392170439047},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI42>0,Population!AI42,0.0001))+0.483*LN(IF(AE39>0,AE39,0.001))+0.593*LN(L40))))*Y39,Population!AD42)","v":41600038.695566878},{"$f":"+Z39*(1-Control!$D$18)+X39*Population!J41","v":177796851970.02255},{"$f":"+MIN(Y40,Population!AD42)*EXP((0.14-G40*0.006)*G40)","v":80330337.166841164},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O40)+1.187*LN(M40)-0.219*LN(P40))","v":96.933267738364592},{"$f":"+(1+MAX((AB40-AB39)/AB39,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC39","v":96.933267738364592},78499300463.52739,2.6589044617529149E-2,{"$f":"+AD40/Population!E42","v":604.62768177124326},0,-3.3078129734587344E-3,2.5837096580144069E-2,2.8345734233037167E-2,1047753.3139503896,{"$f":"Population!J42-'Base Scenario'!Y40","v":35511514.366933122},{"$f":"+Population!AD42-Y40","v":35511514.366933122},{"$f":"+Population!AN42-AK40","v":1190546.3266746104},{"$f":"+Y40/Population!J42","v":0.53947867788176251},{"$f":"inVar24*$AF$2*Population!AX42","v":0},{"$f":"+((W40+W40-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20173051595731001,0.40460682408957899,null,{"$f":"VLOOKUP(AT40,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT40,HDI!A$2:C$170,3)","v":145}]
[2049,{"$f":"+B$2+(Control!C$6-Control!C$5)*($A41-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$6-Control!D$5)*($A41-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A41-$A$2)/($A$42-$A$2)+((R41-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A41-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A41-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A41-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A41-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A41-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E44","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E44","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E44","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E44","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E44","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B41)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q41/100*(20/(18.5+$J41))*((7.63-0.11*$K41/100)/7.3)*(1-1.08*(0.95*$H41/100+0.5*I41/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF41)+0.77*LN(Population!J43/Population!E43)+0.352*LN(N41))","v":156.87779192176311},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI43>0,Population!AI43,0.0001))+0.483*LN(IF(AE40>0,AE40,0.001))+0.593*LN(L41))))*Y40,Population!AD43)","v":42674680.426162243},{"$f":"+Z40*(1-Control!$D$18)+X40*Population!J42","v":182818783174.32224},{"$f":"+MIN(Y41,Population!AD43)*EXP((0.14-G41*0.006)*G41)","v":82405487.461388439},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O41)+1.187*LN(M41)-0.219*LN(P41))","v":96.933267738364592},{"$f":"+(1+MAX((AB41-AB40)/AB40,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC40","v":96.933267738364592},80583920168.241379,2.655590167561496E-2,{"$f":"+AD41/Population!E43","v":602.59319451463011},0,-3.3648595953350369E-3,2.5832709879423373E-2,2.8245332516609493E-2,1074641.7305953652,{"$f":"Population!J43-'Base Scenario'!Y41","v":36743520.917587757},{"$f":"+Population!AD43-Y41","v":36743520.917587757},{"$f":"+Population!AN43-AK41","v":1232006.5506546348},{"$f":"+Y41/Population!J43","v":0.53734131098551541},{"$f":"inVar24*$AF$2*Population!AX43","v":0},{"$f":"+((W41+W41-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20121181977877511,0.40425974730897579,null,{"$f":"VLOOKUP(AT41,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT41,HDI!A$2:C$170,3)","v":145}]
[2050,{"$f":"+Control!C6","v":10.65394},{"$f":"+Control!D6","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$6-Control!E$5)*($A42-$A$2)/($A$42-$A$2)+((R42-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$6-Control!F$5)*($A42-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$6-Control!H$5)*($A42-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$6-Control!I$5)*($A42-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$6-Control!J$5)*($A42-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$6-Control!K$5)*($A42-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$6-inVar11)*Interpolate!E45","v":4.88},{"$f":"+M$2+(Control!$P$6-inVar13)*Interpolate!E45","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$6-inVar12)*Interpolate!E45","v":3.91},{"$f":"+O$2+(Control!$L$6-inVar9)*Interpolate!E45","v":3.57},{"$f":"+P$2+(Control!$M$6-inVar10)*Interpolate!E45","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B42)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q42/100*(20/(18.5+$J42))*((7.63-0.11*$K42/100)/7.3)*(1-1.08*(0.95*$H42/100+0.5*I42/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$J$4/Population!$E$4)-0.352*LN($N$2)+0.875*LN(AF42)+0.77*LN(Population!J44/Population!E44)+0.352*LN(N42))","v":156.3948752499376},{"$f":"MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AI$5>0,Population!AI$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AI44>0,Population!AI44,0.0001))+0.483*LN(IF(AE41>0,AE41,0.001))+0.593*LN(L42))))*Y41,Population!AD44)","v":43774618.049321741},{"$f":"+Z41*(1-Control!$D$18)+X41*Population!J43","v":187964983912.55484},{"$f":"+MIN(Y42,Population!AD44)*EXP((0.14-G42*0.006)*G42)","v":84529484.527292892},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O42)+1.187*LN(M42)-0.219*LN(P42))","v":96.933267738364592},{"$f":"+(1+MAX((AB42-AB41)/AB41,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC41","v":96.933267738364592},82718317750.71254,2.6486643712728439E-2,{"$f":"+AD42/Population!E44","v":600.54694553747765},0,-3.3957386106901657E-3,2.5774946928136047E-2,2.8149190410733535E-2,1099937.623159498,{"$f":"Population!J44-'Base Scenario'!Y42","v":38013538.325678259},{"$f":"+Population!AD44-Y42","v":38013538.325678259},{"$f":"+Population!AN44-AK42","v":1270017.408090502},{"$f":"+Y42/Population!J44","v":0.53521952308858045},{"$f":"inVar24*$AF$2*Population!AX44","v":0},{"$f":"+((W42+W42-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20068835546702812,0.40390887475638837,null,{"$f":"VLOOKUP(AT42,HDI!A$2:B$170,2)","v":"Angola"},{"$f":"VLOOKUP(AT42,HDI!A$2:C$170,3)","v":146}]

{"sheet":"PolicyScenario-1","index":3,"n_rows":42,"n_cols":49,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Expected Yrs Education Female ","Expected Yrs Education Male","Expected Yrs Both, Average","Mean Yrs Education Female","Mean Yrs Education Male","Mean Yrs Education, Both","CPR-M","CPR-T","PPI","Sterility","GCI 7A: \nLabor Market Flexibility","GCI 9B: \nICT Use","GCI 8A: \nFinancial Market Efficiency","GCI 1A: \nPublic Institutions\n","GCI 6.14:\n Imports as a %GDP","Percent Married/\nIn-Union","TFR","Percent Births at Any Risk","IMR","U5MR","MMR","FemaleLife Expectancy","Capital Formation per capita","Employment","Capital Stock","H","TFP","TFP 2","GDP","GDP Growth Rate","TFP Growth Rate","GDP Per Capita","GDP/Pop Growth Rate","Employment Growth Rate","Capital Stock Growth Rate","Annual Change in Employment","Annual Gap Pop15+ - Employment","Annual Gap Labor Force - Employment ","Gap between Population and Employment Growth","Employment/Pop15+","Primary Education Costs","LE Index","Ed Index","Income Index","HDI",null,"Country Comparison"]
[{"$f":"Control!B5","v":2010},{"$f":"+Control!C5","v":10.65394},{"$f":"+Control!D5","v":11.31316},{"$f":"AVERAGE(B2:C2)","v":10.983550000000001},{"$f":"+Control!E5","v":5.84},{"$f":"+Control!F5","v":7.21},{"$f":"AVERAGE(E2:F2)","v":6.5250000000000004},{"$f":"+Control!H5","v":39.4},{"$f":"+Control!I5","v":6.1000000000000014},{"$f":"+Control!J5","v":10.3},{"$f":"+Control!K5","v":0.7},{"$f":"inVar11","v":4.88},{"$f":"inVar13","v":2.0685746897453265},{"$f":"inVar12","v":3.91},{"$f":"inVar9","v":3.57},{"$f":"inVar10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B2)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q2/100*(20/(18.5+$J2))*((7.63-0.11*$K2/100)/7.3)*(1-1.08*(0.95*$H2/100+0.5*I2/100)))","v":4.5999999999999996},{"$f":"+Control!E14","v":54.8},{"$f":"+Control!F14","v":59},{"$f":"+Control!G14","v":84},{"$f":"(Control!H$14/(EXP(4.7651*$S$2)))*(EXP(4.7651*S2))","v":400},{"$f":"+Control!K14","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG2)+0.77*LN(Population!G4/Population!B4)+0.352*LN(N2))","v":159.96473710548094},{"$f":"Control!M14","v":15146459.9609375},{"$f":"+Control!P14*Population!AD4","v":55564264387.759232},{"$f":"+MIN(Y2,Population!AA4)*EXP((0.14-G2*0.006)*G2)","v":29248055.379232842},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O2)+1.187*LN(M2)-0.219*LN(P2))","v":96.933267738364592},{"$f":"+AB2","v":96.933267738364592},{"$f":"+AC2*Z2^0.3*AA2^0.7","v":27301054489.39959},{"$f":"+Control!Q14","v":4.3472500747153572E-2},null,{"$f":"+GDP_pop","v":632.69709999999998},null,null,null,null,{"$f":"Population!G4-'PolicyScenario-1'!Y2","v":9719855.0390625},{"$f":"+Population!AA4-Y2","v":9719855.0390625},null,{"$f":"+Y2/Population!G4","v":0.6091155831066043},{"$f":"inVar24*$AG$2*Population!AU4","v":0},{"$f":"+((W2+W2-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},{"$f":"SQRT(G2/13.2*D2/20.6)/0.951","v":0.53983436919806083},{"$f":"(LN(AG2)-LN(163))/(LN(108211)-LN(163))","v":0.20871394328698198},{"$f":"(AQ2*AR2*AS2)^0.333333","v":0.40922279730791888},null,{"$f":"VLOOKUP(AT2,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT2,HDI!A$2:C$170,3)","v":145}]
[{"$f":"+A2+1","v":2011},{"$f":"+B$2+(Control!C$7-Control!C$5)*($A3-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A3-$A$2)/($A$42-$A$2)","v":11.31316},{"$f":"AVERAGE(B3:C3)","v":10.983550000000001},{"$f":"+E$2+(Control!E$7-Control!E$5)*($A3-$A$2)/($A$42-$A$2)+((R3-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A3-$A$2)/($A$42-$A$2)","v":7.21},{"$f":"AVERAGE(E3:F3)","v":6.5250000000000004},{"$f":"+H$2+(Control!H$7-Control!H$5)*($A3-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A3-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A3-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A3-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E6","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E6","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E6","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E6","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E6","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B3)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q3/100*(20/(18.5+$J3))*((7.63-0.11*$K3/100)/7.3)*(1-1.08*(0.95*$H3/100+0.5*I3/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R3)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S3)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S3)*3.13*100<T3,T3,U$2-(S$2-S3)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S3))","v":400},{"$f":"IF(U3>50.9,EXP(+LN(W2)-0.287*(LN(U3)-LN(U2))),EXP(+LN(W2)-0.059*(LN(U3)-LN(U2))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG3)+0.77*LN(Population!G5/Population!B5)+0.352*LN(N3))","v":160.65387181065992},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF5>0,Population!AF5,0.0001))+0.483*LN(IF(AE2>0,AE2,0.001))+0.593*LN(L3))))*Y2,Population!AA5)","v":15650160.741340512},{"$f":"+Z2*(1-Control!$D$18)+X2*Population!G4","v":57319427354.005943},{"$f":"+MIN(Y3,Population!AA5)*EXP((0.14-G3*0.006)*G3)","v":30220709.607203234},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O3)+1.187*LN(M3)-0.219*LN(P3))","v":96.933267738364592},{"$f":"+(1+MAX((AB3-AB2)/AB2,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC2","v":96.933267738364592},{"$f":"+AC3*Z3^0.3*AA3^0.7","v":28195296558.740108},{"$f":"+(AD3-AD2)/AD2","v":3.2754854567530856E-2},{"$f":"+(AA3-AA2)/AA2","v":3.3255346906277079E-2},{"$f":"+AD3/Population!B5","v":634.9778886953934},{"$f":"(AD3-AD2)/AD2","v":3.2754854567530856E-2},{"$f":"+(Y3-Y2)/Y2","v":3.3255346906277072E-2},{"$f":"(Z3-Z2)/Z2","v":3.1587981692660957E-2},{"$f":"+Y3-Y2","v":503700.78040301241},{"$f":"Population!G5-'PolicyScenario-1'!Y3","v":9976655.3797532376},{"$f":"+Population!AA5-Y3","v":9976655.3797532376},{"$f":"+Population!AK5-AK3","v":256800.34069073759},{"$f":"+Y3/Population!G5","v":0.61069469837334456},{"$f":"inVar24*$AG$2*Population!AU5","v":0},{"$f":"+((W3+W3-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,{"$f":"(LN(AG3)-LN(163))/(LN(108211)-LN(163))","v":0.20926770381866694},{"$f":"(AQ3*AR3*AS3)^0.333333","v":0.40958439443494765},null,{"$f":"VLOOKUP(AT3,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT3,HDI!A$2:C$170,3)","v":145}]
[2012,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A4-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A4-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A4-$A$2)/($A$42-$A$2)+((R4-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A4-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A4-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A4-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A4-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A4-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E7","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E7","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E7","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E7","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E7","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B4)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q4/100*(20/(18.5+$J4))*((7.63-0.11*$K4/100)/7.3)*(1-1.08*(0.95*$H4/100+0.5*I4/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R4)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S4)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S4)*3.13*100<T4,T4,U$2-(S$2-S4)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S4))","v":400},{"$f":"IF(U4>50.9,EXP(+LN(W3)-0.287*(LN(U4)-LN(U3))),EXP(+LN(W3)-0.059*(LN(U4)-LN(U3))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG4)+0.77*LN(Population!G6/Population!B6)+0.352*LN(N4))","v":160.92526984342916},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF6>0,Population!AF6,0.0001))+0.483*LN(IF(AE3>0,AE3,0.001))+0.593*LN(L4))))*Y3,Population!AA6)","v":16104258.138633832},{"$f":"+Z3*(1-Control!$D$18)+X3*Population!G5","v":59143697491.87925},{"$f":"+MIN(Y4,Population!AA6)*EXP((0.14-G4*0.006)*G4)","v":31097578.912496563},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O4)+1.187*LN(M4)-0.219*LN(P4))","v":96.933267738364592},{"$f":"+(1+MAX((AB4-AB3)/AB3,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC3","v":96.933267738364592},{"$f":"+AC4*Z4^0.3*AA4^0.7","v":29037150806.511005},{"$f":"+(AD4-AD3)/AD3","v":2.9857967481102272E-2},{"$f":"+(AA4-AA3)/AA3","v":2.9015510115100791E-2},{"$f":"+AD4/Population!B6","v":635.41581994257865},{"$f":"(AD4-AD3)/AD3","v":2.9857967481102272E-2},{"$f":"+(Y4-Y3)/Y3","v":2.9015510115100854E-2},{"$f":"(Z4-Z3)/Z3","v":3.1826384562542415E-2},{"$f":"+Y4-Y3","v":454097.39729331993},{"$f":"Population!G6-'PolicyScenario-1'!Y4","v":10306710.318397418},{"$f":"+Population!AA6-Y4","v":10306710.318397418},{"$f":"+Population!AK6-AK4","v":330054.93864418007},{"$f":"+Y4/Population!G6","v":0.60975644133740514},{"$f":"inVar24*$AG$2*Population!AU6","v":0},{"$f":"+((W4+W4-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20937380299616651,0.40965360272811674,null,{"$f":"VLOOKUP(AT4,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT4,HDI!A$2:C$170,3)","v":145}]
[2013,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A5-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A5-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A5-$A$2)/($A$42-$A$2)+((R5-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A5-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A5-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A5-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A5-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A5-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E8","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E8","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E8","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E8","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E8","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B5)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q5/100*(20/(18.5+$J5))*((7.63-0.11*$K5/100)/7.3)*(1-1.08*(0.95*$H5/100+0.5*I5/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S5))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG5)+0.77*LN(Population!G7/Population!B7)+0.352*LN(N5))","v":161.09626448896614},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF7>0,Population!AF7,0.0001))+0.483*LN(IF(AE4>0,AE4,0.001))+0.593*LN(L5))))*Y4,Population!AA7)","v":16552084.93235936},{"$f":"+Z4*(1-Control!$D$18)+X4*Population!G6","v":61028141817.978127},{"$f":"+MIN(Y5,Population!AA7)*EXP((0.14-G5*0.006)*G5)","v":31962339.582446389},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O5)+1.187*LN(M5)-0.219*LN(P5))","v":96.933267738364592},{"$f":"+(1+MAX((AB5-AB4)/AB4,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC4","v":96.933267738364592},29879882859.549995,2.9022546277165186E-2,2.7807974131462746E-2,{"$f":"+AD5/Population!B7","v":635.3420041459417},2.9022546277165186E-2,2.7807974131462736E-2,3.1862132501229254E-2,447826.79372552782,{"$f":"Population!G7-'PolicyScenario-1'!Y5","v":10669662.39967189},{"$f":"+Population!AA7-Y5","v":10669662.39967189},{"$f":"+Population!AK7-AK5","v":362952.08127447218},{"$f":"+Y5/Population!G7","v":0.60804638036158964},{"$f":"inVar24*$AG$2*Population!AU7","v":0},{"$f":"+((W5+W5-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20935592450272208,0.4096419422588225,null,{"$f":"VLOOKUP(AT5,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT5,HDI!A$2:C$170,3)","v":145}]
[2014,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A6-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A6-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A6-$A$2)/($A$42-$A$2)+((R6-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A6-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A6-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A6-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A6-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A6-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E9","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E9","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E9","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E9","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E9","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B6)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q6/100*(20/(18.5+$J6))*((7.63-0.11*$K6/100)/7.3)*(1-1.08*(0.95*$H6/100+0.5*I6/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S6))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG6)+0.77*LN(Population!G8/Population!B8)+0.352*LN(N6))","v":161.2911111318468},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF8>0,Population!AF8,0.0001))+0.483*LN(IF(AE5>0,AE5,0.001))+0.593*LN(L6))))*Y5,Population!AA8)","v":17009106.782669891},{"$f":"+Z5*(1-Control!$D$18)+X5*Population!G7","v":62972337953.311714},{"$f":"+MIN(Y6,Population!AA8)*EXP((0.14-G6*0.006)*G6)","v":32844856.053085413},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O6)+1.187*LN(M6)-0.219*LN(P6))","v":96.933267738364592},{"$f":"+(1+MAX((AB6-AB5)/AB5,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC5","v":96.933267738364592},30742908524.459709,2.8883167613686932E-2,2.7611134922166308E-2,{"$f":"+AD6/Population!B8","v":635.1984442552606},2.8883167613686932E-2,2.7611134922166321E-2,3.1857370672243729E-2,457021.85031053051,{"$f":"Population!G8-'PolicyScenario-1'!Y6","v":11056439.557173859},{"$f":"+Population!AA8-Y6","v":11056439.557173859},{"$f":"+Population!AK8-AK6","v":386777.15750196949},{"$f":"+Y6/Population!G8","v":0.60604937373061618},{"$f":"inVar24*$AG$2*Population!AU8","v":0},{"$f":"+((W6+W6-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20932114775014682,0.40961925873370914,null,{"$f":"VLOOKUP(AT6,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT6,HDI!A$2:C$170,3)","v":145}]
[2015,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A7-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A7-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A7-$A$2)/($A$42-$A$2)+((R7-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A7-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A7-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A7-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A7-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A7-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E10","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E10","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E10","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E10","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B7)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q7/100*(20/(18.5+$J7))*((7.63-0.11*$K7/100)/7.3)*(1-1.08*(0.95*$H7/100+0.5*I7/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG7)+0.77*LN(Population!G9/Population!B9)+0.352*LN(N7))","v":161.55803970289713},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF9>0,Population!AF9,0.0001))+0.483*LN(IF(AE6>0,AE6,0.001))+0.593*LN(L7))))*Y6,Population!AA9)","v":17481020.235823449},{"$f":"+Z6*(1-Control!$D$18)+X6*Population!G8","v":64980167588.85498},{"$f":"+MIN(Y7,Population!AA9)*EXP((0.14-G7*0.006)*G7)","v":33756128.445950605},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O7)+1.187*LN(M7)-0.219*LN(P7))","v":96.933267738364592},{"$f":"+(1+MAX((AB7-AB6)/AB6,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC6","v":96.933267738364592},31633987831.962212,2.8984873269018802E-2,2.7744752219110064E-2,{"$f":"+AD7/Population!B9","v":635.16181657960135},2.8984873269018802E-2,2.7744752219109922E-2,3.1884311442142897E-2,471913.45315355808,{"$f":"Population!G9-'PolicyScenario-1'!Y7","v":11463652.553239051},{"$f":"+Population!AA9-Y7","v":11463652.553239051},{"$f":"+Population!AK9-AK7","v":407212.99606519192},{"$f":"+Y7/Population!G9","v":0.60394603052583506},{"$f":"inVar24*$AG$2*Population!AU9","v":0},{"$f":"+((W7+W7-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20931227359820256,0.40961347006668503,null,{"$f":"VLOOKUP(AT7,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT7,HDI!A$2:C$170,3)","v":145}]
[2016,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A8-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A8-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A8-$A$2)/($A$42-$A$2)+((R8-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A8-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A8-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A8-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A8-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A8-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E11","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E11","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E11","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E11","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E11","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B8)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q8/100*(20/(18.5+$J8))*((7.63-0.11*$K8/100)/7.3)*(1-1.08*(0.95*$H8/100+0.5*I8/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S8))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG8)+0.77*LN(Population!G10/Population!B10)+0.352*LN(N8))","v":161.89777056039742},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF10>0,Population!AF10,0.0001))+0.483*LN(IF(AE7>0,AE7,0.001))+0.593*LN(L8))))*Y7,Population!AA10)","v":17970258.729159754},{"$f":"+Z7*(1-Control!$D$18)+X7*Population!G9","v":67057205480.943504},{"$f":"+MIN(Y8,Population!AA10)*EXP((0.14-G8*0.006)*G8)","v":34700855.767295398},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O8)+1.187*LN(M8)-0.219*LN(P8))","v":96.933267738364592},{"$f":"+(1+MAX((AB8-AB7)/AB7,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC7","v":96.933267738364592},32557017911.243626,2.9178429358463837E-2,2.7986838681973394E-2,{"$f":"+AD8/Population!B10","v":635.26072058205409},2.9178429358463837E-2,2.7986838681973488E-2,3.1964181828991856E-2,489238.49333630502,{"$f":"Population!G10-'PolicyScenario-1'!Y8","v":11890418.532558996},{"$f":"+Population!AA10-Y8","v":11890418.532558996},{"$f":"+Population!AK10-AK8","v":426765.97931994498},{"$f":"+Y8/Population!G10","v":0.60180345447815886},{"$f":"inVar24*$AG$2*Population!AU10","v":0},{"$f":"+((W8+W8-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20933623488176545,0.40962909979226986,null,{"$f":"VLOOKUP(AT8,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT8,HDI!A$2:C$170,3)","v":145}]
[2017,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A9-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A9-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A9-$A$2)/($A$42-$A$2)+((R9-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A9-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A9-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A9-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A9-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A9-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E12","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E12","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E12","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E12","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E12","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B9)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q9/100*(20/(18.5+$J9))*((7.63-0.11*$K9/100)/7.3)*(1-1.08*(0.95*$H9/100+0.5*I9/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG9)+0.77*LN(Population!G11/Population!B11)+0.352*LN(N9))","v":162.30407507207232},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF11>0,Population!AF11,0.0001))+0.483*LN(IF(AE8>0,AE8,0.001))+0.593*LN(L9))))*Y8,Population!AA11)","v":18477526.230110247},{"$f":"+Z8*(1-Control!$D$18)+X8*Population!G10","v":69209294337.80159},{"$f":"+MIN(Y9,Population!AA11)*EXP((0.14-G9*0.006)*G9)","v":35680397.389440008},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O9)+1.187*LN(M9)-0.219*LN(P9))","v":96.933267738364592},{"$f":"+(1+MAX((AB9-AB8)/AB8,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC8","v":96.933267738364592},33513744763.335857,2.9386194236230227E-2,2.8228169031721713E-2,{"$f":"+AD9/Population!B11","v":635.50431869633007},2.9386194236230227E-2,2.8228169031721644E-2,3.2093327501839783E-2,507267.50095049292,{"$f":"Population!G11-'PolicyScenario-1'!Y9","v":12335616.105827253},{"$f":"+Population!AA11-Y9","v":12335616.105827253},{"$f":"+Population!AK11-AK9","v":445197.57326825708},{"$f":"+Y9/Population!G11","v":0.59966380671794806},{"$f":"inVar24*$AG$2*Population!AU11","v":0},{"$f":"+((W9+W9-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20939523502547605,0.4096675799617554,null,{"$f":"VLOOKUP(AT9,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT9,HDI!A$2:C$170,3)","v":145}]
[2018,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A10-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A10-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A10-$A$2)/($A$42-$A$2)+((R10-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A10-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A10-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A10-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A10-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A10-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E13","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E13","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E13","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E13","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E13","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B10)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q10/100*(20/(18.5+$J10))*((7.63-0.11*$K10/100)/7.3)*(1-1.08*(0.95*$H10/100+0.5*I10/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG10)+0.77*LN(Population!G12/Population!B12)+0.352*LN(N10))","v":162.7667647269609},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF12>0,Population!AF12,0.0001))+0.483*LN(IF(AE9>0,AE9,0.001))+0.593*LN(L10))))*Y9,Population!AA12)","v":19002893.231850423},{"$f":"+Z9*(1-Control!$D$18)+X9*Population!G11","v":71442021131.187973},{"$f":"+MIN(Y10,Population!AA12)*EXP((0.14-G10*0.006)*G10)","v":36694889.43582885},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O10)+1.187*LN(M10)-0.219*LN(P10))","v":96.933267738364592},{"$f":"+(1+MAX((AB10-AB9)/AB9,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC9","v":96.933267738364592},34505067534.16642,2.9579588250462325E-2,2.8432756376449212E-2,{"$f":"+AD10/Population!B12","v":635.88409248278708},2.9579588250462325E-2,2.8432756376449295E-2,3.2260505106275657E-2,525367.00174017623,{"$f":"Population!G12-'PolicyScenario-1'!Y10","v":12798578.479087077},{"$f":"+Population!AA12-Y10","v":12798578.479087077},{"$f":"+Population!AK12-AK10","v":462962.37325982377},{"$f":"+Y10/Population!G12","v":0.59754760422973585},{"$f":"inVar24*$AG$2*Population!AU12","v":0},{"$f":"+((W10+W10-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20948717219932805,0.40972752741151147,null,{"$f":"VLOOKUP(AT10,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT10,HDI!A$2:C$170,3)","v":145}]
[2019,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A11-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A11-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A11-$A$2)/($A$42-$A$2)+((R11-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A11-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A11-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A11-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A11-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A11-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E14","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E14","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E14","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E14","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E14","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B11)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q11/100*(20/(18.5+$J11))*((7.63-0.11*$K11/100)/7.3)*(1-1.08*(0.95*$H11/100+0.5*I11/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG11)+0.77*LN(Population!G13/Population!B13)+0.352*LN(N11))","v":163.26825774911421},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF13>0,Population!AF13,0.0001))+0.483*LN(IF(AE10>0,AE10,0.001))+0.593*LN(L11))))*Y10,Population!AA13)","v":19545945.451391589},{"$f":"+Z10*(1-Control!$D$18)+X10*Population!G12","v":73760562949.885712},{"$f":"+MIN(Y11,Population!AA13)*EXP((0.14-G11*0.006)*G11)","v":37743531.919413656},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O11)+1.187*LN(M11)-0.219*LN(P11))","v":96.933267738364592},{"$f":"+(1+MAX((AB11-AB10)/AB10,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC10","v":96.933267738364592},35531201757.97187,2.9738652816412754E-2,2.8577344139942087E-2,{"$f":"+AD11/Population!B13","v":636.37304631256177},2.9738652816412754E-2,2.8577344139942094E-2,3.2453474607615496E-2,543052.21954116598,{"$f":"Population!G13-'PolicyScenario-1'!Y11","v":13278408.068139661},{"$f":"+Population!AA13-Y11","v":13278408.068139661},{"$f":"+Population!AK13-AK11","v":479829.58905258402},{"$f":"+Y11/Population!G13","v":0.59547084270102379},{"$f":"inVar24*$AG$2*Population!AU13","v":0},{"$f":"+((W11+W11-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20960545929739655,0.40980463048196547,null,{"$f":"VLOOKUP(AT11,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT11,HDI!A$2:C$170,3)","v":145}]
[2020,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A12-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A12-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A12-$A$2)/($A$42-$A$2)+((R12-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A12-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A12-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A12-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A12-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A12-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E15","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E15","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E15","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E15","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E15","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B12)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q12/100*(20/(18.5+$J12))*((7.63-0.11*$K12/100)/7.3)*(1-1.08*(0.95*$H12/100+0.5*I12/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG12)+0.77*LN(Population!G14/Population!B14)+0.352*LN(N12))","v":163.78453583059076},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF14>0,Population!AF14,0.0001))+0.483*LN(IF(AE11>0,AE11,0.001))+0.593*LN(L12))))*Y11,Population!AA14)","v":20105870.393141396},{"$f":"+Z11*(1-Control!$D$18)+X11*Population!G13","v":76169315442.765152},{"$f":"+MIN(Y12,Population!AA14)*EXP((0.14-G12*0.006)*G12)","v":38824755.898267291},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O12)+1.187*LN(M12)-0.219*LN(P12))","v":96.933267738364592},{"$f":"+(1+MAX((AB12-AB11)/AB11,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC11","v":96.933267738364592},36591733395.49398,2.9847896638738554E-2,2.8646603109697324E-2,{"$f":"+AD12/Population!B14","v":636.92761293300373},2.9847896638738554E-2,2.8646603109697268E-2,3.2656373494817162E-2,559924.94174980745,{"$f":"Population!G14-'PolicyScenario-1'!Y12","v":13774002.774827354},{"$f":"+Population!AA14-Y12","v":13774002.774827354},{"$f":"+Population!AK14-AK12","v":495594.70668769255},{"$f":"+Y12/Population!G14","v":0.59344585776519998},{"$f":"inVar24*$AG$2*Population!AU14","v":0},{"$f":"+((W12+W12-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20973950941197905,0.40989197330255922,null,{"$f":"VLOOKUP(AT12,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT12,HDI!A$2:C$170,3)","v":145}]
[2021,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A13-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A13-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A13-$A$2)/($A$42-$A$2)+((R13-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A13-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A13-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A13-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A13-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A13-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E16","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E16","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E16","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E16","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E16","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B13)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q13/100*(20/(18.5+$J13))*((7.63-0.11*$K13/100)/7.3)*(1-1.08*(0.95*$H13/100+0.5*I13/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG13)+0.77*LN(Population!G15/Population!B15)+0.352*LN(N13))","v":164.2871165749807},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF15>0,Population!AF15,0.0001))+0.483*LN(IF(AE12>0,AE12,0.001))+0.593*LN(L13))))*Y12,Population!AA15)","v":20681418.423426375},{"$f":"+Z12*(1-Control!$D$18)+X12*Population!G14","v":78671542125.869598},{"$f":"+MIN(Y13,Population!AA15)*EXP((0.14-G13*0.006)*G13)","v":39936148.309866913},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O13)+1.187*LN(M13)-0.219*LN(P13))","v":96.933267738364592},{"$f":"+(1+MAX((AB13-AB12)/AB12,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC12","v":96.933267738364592},37685516868.027046,2.9891545740977597E-2,2.8625869909183935E-2,{"$f":"+AD13/Population!B15","v":637.49310106134249},2.9891545740977597E-2,2.8625869909183935E-2,3.2850849040184163E-2,575548.03028497845,{"$f":"Population!G15-'PolicyScenario-1'!Y13","v":14283937.877354875},{"$f":"+Population!AA15-Y13","v":14283937.877354875},{"$f":"+Population!AK15-AK13","v":509935.10252752155},{"$f":"+Y13/Population!G15","v":0.59148313106033701},{"$f":"inVar24*$AG$2*Population!AU15","v":0},{"$f":"+((W13+W13-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20987607934582281,0.40998091969484546,null,{"$f":"VLOOKUP(AT13,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT13,HDI!A$2:C$170,3)","v":145}]
[2022,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A14-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A14-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A14-$A$2)/($A$42-$A$2)+((R14-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A14-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A14-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A14-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A14-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A14-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E17","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E17","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E17","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E17","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E17","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B14)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q14/100*(20/(18.5+$J14))*((7.63-0.11*$K14/100)/7.3)*(1-1.08*(0.95*$H14/100+0.5*I14/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG14)+0.77*LN(Population!G16/Population!B16)+0.352*LN(N14))","v":164.74311259249058},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF16>0,Population!AF16,0.0001))+0.483*LN(IF(AE13>0,AE13,0.001))+0.593*LN(L14))))*Y13,Population!AA16)","v":21270764.199904755},{"$f":"+Z13*(1-Control!$D$18)+X13*Population!G15","v":81269038007.506989},{"$f":"+MIN(Y14,Population!AA16)*EXP((0.14-G14*0.006)*G14)","v":41074184.38908352},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O14)+1.187*LN(M14)-0.219*LN(P14))","v":96.933267738364592},{"$f":"+(1+MAX((AB14-AB13)/AB13,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC13","v":96.933267738364592},38810447749.720573,2.9850483028612387E-2,2.8496390547894563E-2,{"$f":"+AD14/Population!B16","v":638.00485393820145},2.9850483028612387E-2,2.849639054789457E-2,3.3016969179040082E-2,589345.77647837996,{"$f":"Population!G16-'PolicyScenario-1'!Y14","v":14806280.159470245},{"$f":"+Population!AA16-Y14","v":14806280.159470245},{"$f":"+Population!AK16-AK14","v":522342.28211537004},{"$f":"+Y14/Population!G16","v":0.58959276120349147},{"$f":"inVar24*$AG$2*Population!AU16","v":0},{"$f":"+((W14+W14-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20999956740065875,0.4100613128003508,null,{"$f":"VLOOKUP(AT14,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT14,HDI!A$2:C$170,3)","v":145}]
[2023,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A15-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A15-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A15-$A$2)/($A$42-$A$2)+((R15-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A15-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A15-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A15-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A15-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A15-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E18","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E18","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E18","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E18","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E18","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B15)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q15/100*(20/(18.5+$J15))*((7.63-0.11*$K15/100)/7.3)*(1-1.08*(0.95*$H15/100+0.5*I15/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG15)+0.77*LN(Population!G17/Population!B17)+0.352*LN(N15))","v":165.11188657093143},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF17>0,Population!AF17,0.0001))+0.483*LN(IF(AE14>0,AE14,0.001))+0.593*LN(L15))))*Y14,Population!AA17)","v":21871151.560291957},{"$f":"+Z14*(1-Control!$D$18)+X14*Population!G16","v":83961721068.107498},{"$f":"+MIN(Y15,Population!AA17)*EXP((0.14-G15*0.006)*G15)","v":42233541.942656018},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O15)+1.187*LN(M15)-0.219*LN(P15))","v":96.933267738364592},{"$f":"+(1+MAX((AB15-AB14)/AB14,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC14","v":96.933267738364592},39962946995.227615,2.9695592613082897E-2,2.8225942177944406E-2,{"$f":"+AD15/Population!B17","v":638.3831648988828},2.9695592613082897E-2,2.8225942177944444E-2,3.3132951079743074E-2,600387.36038720235,{"$f":"Population!G17-'PolicyScenario-1'!Y15","v":15338101.006114293},{"$f":"+Population!AA17-Y15","v":15338101.006114293},{"$f":"+Population!AK17-AK15","v":531820.84664404765},{"$f":"+Y15/Population!G17","v":0.58778798421868761},{"$f":"inVar24*$AG$2*Population!AU17","v":0},{"$f":"+((W15+W15-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21009079171719691,0.41012068135162738,null,{"$f":"VLOOKUP(AT15,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT15,HDI!A$2:C$170,3)","v":145}]
[2024,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A16-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A16-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A16-$A$2)/($A$42-$A$2)+((R16-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A16-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A16-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A16-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A16-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A16-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E19","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E19","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E19","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E19","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E19","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B16)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q16/100*(20/(18.5+$J16))*((7.63-0.11*$K16/100)/7.3)*(1-1.08*(0.95*$H16/100+0.5*I16/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG16)+0.77*LN(Population!G18/Population!B18)+0.352*LN(N16))","v":165.322692476393},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF18>0,Population!AF18,0.0001))+0.483*LN(IF(AE15>0,AE15,0.001))+0.593*LN(L16))))*Y15,Population!AA18)","v":22476996.554617435},{"$f":"+Z15*(1-Control!$D$18)+X15*Population!G17","v":86746942114.5168},{"$f":"+MIN(Y16,Population!AA18)*EXP((0.14-G16*0.006)*G16)","v":43403438.27427157},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O16)+1.187*LN(M16)-0.219*LN(P16))","v":96.933267738364592},{"$f":"+(1+MAX((AB16-AB15)/AB15,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC15","v":96.933267738364592},41135426063.598793,2.9339154304891365E-2,2.7700644506776572E-2,{"$f":"+AD16/Population!B18","v":638.5000351974453},2.9339154304891365E-2,2.7700644506776499E-2,3.3172510174606894E-2,605844.99432547763,{"$f":"Population!G18-'PolicyScenario-1'!Y16","v":15872462.964913815},{"$f":"+Population!AA18-Y16","v":15872462.964913815},{"$f":"+Population!AK18-AK16","v":534361.95879952237},{"$f":"+Y16/Population!G18","v":0.58610986533382503},{"$f":"inVar24*$AG$2*Population!AU18","v":0},{"$f":"+((W16+W16-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21011896240054889,0.41013901128706626,null,{"$f":"VLOOKUP(AT16,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT16,HDI!A$2:C$170,3)","v":145}]
[2025,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A17-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A17-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A17-$A$2)/($A$42-$A$2)+((R17-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A17-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A17-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A17-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A17-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A17-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E20","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E20","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E20","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E20","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E20","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B17)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q17/100*(20/(18.5+$J17))*((7.63-0.11*$K17/100)/7.3)*(1-1.08*(0.95*$H17/100+0.5*I17/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG17)+0.77*LN(Population!G19/Population!B19)+0.352*LN(N17))","v":165.29456800414795},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF19>0,Population!AF19,0.0001))+0.483*LN(IF(AE16>0,AE16,0.001))+0.593*LN(L17))))*Y16,Population!AA19)","v":23080637.273619477},{"$f":"+Z16*(1-Control!$D$18)+X16*Population!G18","v":89617100332.719467},{"$f":"+MIN(Y17,Population!AA19)*EXP((0.14-G17*0.006)*G17)","v":44569078.115136325},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O17)+1.187*LN(M17)-0.219*LN(P17))","v":96.933267738364592},{"$f":"+(1+MAX((AB17-AB16)/AB16,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC16","v":96.933267738364592},42316883479.4487,2.8721166374289533E-2,2.6855933244249827E-2,{"$f":"+AD17/Population!B19","v":638.19793832781363},2.8721166374289533E-2,2.6855933244249952E-2,3.30865636095126E-2,603640.71900204197,{"$f":"Population!G19-'PolicyScenario-1'!Y17","v":16401444.980286773},{"$f":"+Population!AA19-Y17","v":16401444.980286773},{"$f":"+Population!AK19-AK17","v":528982.01537295803},{"$f":"+Y17/Population!G19","v":0.58458510686416343},{"$f":"inVar24*$AG$2*Population!AU19","v":0},{"$f":"+((W17+W17-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.2100461337162034,0.41009162018683948,null,{"$f":"VLOOKUP(AT17,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT17,HDI!A$2:C$170,3)","v":145}]
[2026,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A18-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A18-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A18-$A$2)/($A$42-$A$2)+((R18-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A18-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A18-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A18-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A18-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A18-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E21","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E21","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E21","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E21","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E21","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B18)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q18/100*(20/(18.5+$J18))*((7.63-0.11*$K18/100)/7.3)*(1-1.08*(0.95*$H18/100+0.5*I18/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG18)+0.77*LN(Population!G20/Population!B20)+0.352*LN(N18))","v":165.22713667372736},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF20>0,Population!AF20,0.0001))+0.483*LN(IF(AE17>0,AE17,0.001))+0.593*LN(L18))))*Y17,Population!AA20)","v":23695218.472064875},{"$f":"+Z17*(1-Control!$D$18)+X17*Population!G19","v":92558590049.474365},{"$f":"+MIN(Y18,Population!AA20)*EXP((0.14-G18*0.006)*G18)","v":45755844.196024165},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O18)+1.187*LN(M18)-0.219*LN(P18))","v":96.933267738364592},{"$f":"+(1+MAX((AB18-AB17)/AB17,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC17","v":96.933267738364592},43522163229.438713,2.84822428044674E-2,2.6627566265158976E-2,{"$f":"+AD18/Population!B20","v":637.71248938622978},2.84822428044674E-2,2.6627566265158869E-2,3.2822861996584275E-2,614581.19844539836,{"$f":"Population!G20-'PolicyScenario-1'!Y18","v":16955921.004497625},{"$f":"+Population!AA20-Y18","v":16955921.004497625},{"$f":"+Population!AK20-AK18","v":554476.02421085164},{"$f":"+Y18/Population!G20","v":0.5828918642176415},{"$f":"inVar24*$AG$2*Population!AU20","v":0},{"$f":"+((W18+W18-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20992903077773326,0.41001539595919828,null,{"$f":"VLOOKUP(AT18,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT18,HDI!A$2:C$170,3)","v":145}]
[2027,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A19-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A19-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A19-$A$2)/($A$42-$A$2)+((R19-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A19-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A19-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A19-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A19-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A19-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E22","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E22","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E22","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E22","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E22","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B19)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q19/100*(20/(18.5+$J19))*((7.63-0.11*$K19/100)/7.3)*(1-1.08*(0.95*$H19/100+0.5*I19/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG19)+0.77*LN(Population!G21/Population!B21)+0.352*LN(N19))","v":165.11995657589082},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF21>0,Population!AF21,0.0001))+0.483*LN(IF(AE18>0,AE18,0.001))+0.593*LN(L19))))*Y18,Population!AA21)","v":24323577.034221437},{"$f":"+Z18*(1-Control!$D$18)+X18*Population!G20","v":95572917825.732132},{"$f":"+MIN(Y19,Population!AA21)*EXP((0.14-G19*0.006)*G19)","v":46969214.585631207},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O19)+1.187*LN(M19)-0.219*LN(P19))","v":96.933267738364592},{"$f":"+(1+MAX((AB19-AB18)/AB18,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC18","v":96.933267738364592},44755108645.162834,2.8329139092290057E-2,2.6518369640581886E-2,{"$f":"+AD19/Population!B21","v":637.09065220903346},2.8329139092290057E-2,2.6518369640581949E-2,3.2566699370059009E-2,628358.56215656176,{"$f":"Population!G21-'PolicyScenario-1'!Y19","v":17531103.637653563},{"$f":"+Population!AA21-Y19","v":17531103.637653563},{"$f":"+Population!AK21-AK19","v":575182.63315593824},{"$f":"+Y19/Population!G21","v":0.58114353385966933},{"$f":"inVar24*$AG$2*Population!AU21","v":0},{"$f":"+((W19+W19-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20977889714509179,0.40991763003112269,null,{"$f":"VLOOKUP(AT19,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT19,HDI!A$2:C$170,3)","v":145}]
[2028,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A20-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A20-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A20-$A$2)/($A$42-$A$2)+((R20-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A20-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A20-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A20-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A20-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A20-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E23","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E23","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E23","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E23","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E23","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B20)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q20/100*(20/(18.5+$J20))*((7.63-0.11*$K20/100)/7.3)*(1-1.08*(0.95*$H20/100+0.5*I20/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG20)+0.77*LN(Population!G22/Population!B22)+0.352*LN(N20))","v":164.96777318392739},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF22>0,Population!AF22,0.0001))+0.483*LN(IF(AE19>0,AE19,0.001))+0.593*LN(L20))))*Y19,Population!AA22)","v":24966254.263605617},{"$f":"+Z19*(1-Control!$D$18)+X19*Population!G21","v":98661044167.740631},{"$f":"+MIN(Y20,Population!AA22)*EXP((0.14-G20*0.006)*G20)","v":48210234.549667545},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O20)+1.187*LN(M20)-0.219*LN(P20))","v":96.933267738364592},{"$f":"+(1+MAX((AB20-AB19)/AB19,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC19","v":96.933267738364592},46016548061.978821,2.8185372687109408E-2,2.642198672012689E-2,{"$f":"+AD20/Population!B22","v":636.33511049413312},2.8185372687109408E-2,2.6421986720126807E-2,3.2311730271115037E-2,642677.22938418016,{"$f":"Population!G22-'PolicyScenario-1'!Y20","v":18125716.002019383},{"$f":"+Population!AA22-Y20","v":18125716.002019383},{"$f":"+Population!AK22-AK20","v":594612.36436581984},{"$f":"+Y20/Population!G22","v":0.57937137962618313},{"$f":"inVar24*$AG$2*Population!AU22","v":0},{"$f":"+((W20+W20-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.209596285164418,0.40979865154534745,null,{"$f":"VLOOKUP(AT20,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT20,HDI!A$2:C$170,3)","v":145}]
[2029,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A21-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A21-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A21-$A$2)/($A$42-$A$2)+((R21-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A21-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A21-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A21-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A21-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A21-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E24","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E24","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E24","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E24","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E24","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B21)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q21/100*(20/(18.5+$J21))*((7.63-0.11*$K21/100)/7.3)*(1-1.08*(0.95*$H21/100+0.5*I21/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG21)+0.77*LN(Population!G23/Population!B23)+0.352*LN(N21))","v":164.7698472800958},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF23>0,Population!AF23,0.0001))+0.483*LN(IF(AE20>0,AE20,0.001))+0.593*LN(L21))))*Y20,Population!AA23)","v":25623363.855953518},{"$f":"+Z20*(1-Control!$D$18)+X20*Population!G22","v":101823388777.85918},{"$f":"+MIN(Y21,Population!AA23)*EXP((0.14-G21*0.006)*G21)","v":49479123.636410087},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O21)+1.187*LN(M21)-0.219*LN(P21))","v":96.933267738364592},{"$f":"+(1+MAX((AB21-AB20)/AB20,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC20","v":96.933267738364592},47306685079.638092,2.8036371088105305E-2,2.6319911085172117E-2,{"$f":"+AD21/Population!B23","v":635.44747071817949},2.8036371088105305E-2,2.6319911085172204E-2,3.2052616478921707E-2,657109.59234790131,{"$f":"Population!G23-'PolicyScenario-1'!Y21","v":18739835.003421482},{"$f":"+Population!AA23-Y21","v":18739835.003421482},{"$f":"+Population!AK23-AK21","v":614119.00140209869},{"$f":"+Y21/Population!G23","v":0.57758152060170231},{"$f":"inVar24*$AG$2*Population!AU23","v":0},{"$f":"+((W21+W21-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20938146830967666,0.40965860189195757,null,{"$f":"VLOOKUP(AT21,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT21,HDI!A$2:C$170,3)","v":145}]
[2030,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A22-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A22-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A22-$A$2)/($A$42-$A$2)+((R22-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A22-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A22-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A22-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A22-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A22-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E25","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E25","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E25","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E25","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E25","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B22)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q22/100*(20/(18.5+$J22))*((7.63-0.11*$K22/100)/7.3)*(1-1.08*(0.95*$H22/100+0.5*I22/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG22)+0.77*LN(Population!G24/Population!B24)+0.352*LN(N22))","v":164.53224548867624},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF24>0,Population!AF24,0.0001))+0.483*LN(IF(AE21>0,AE21,0.001))+0.593*LN(L22))))*Y21,Population!AA24)","v":26295089.572304804},{"$f":"+Z21*(1-Control!$D$18)+X21*Population!G23","v":105060170727.66055},{"$f":"+MIN(Y22,Population!AA24)*EXP((0.14-G22*0.006)*G22)","v":50776236.69135268},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O22)+1.187*LN(M22)-0.219*LN(P22))","v":96.933267738364592},{"$f":"+(1+MAX((AB22-AB21)/AB21,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC21","v":96.933267738364592},48625786742.674736,2.7884043466922529E-2,2.6215360330029965E-2,{"$f":"+AD22/Population!B24","v":634.441203180559},2.7884043466922529E-2,2.6215360330029889E-2,3.1788197079777342E-2,671725.71635128558,{"$f":"Population!G24-'PolicyScenario-1'!Y22","v":19374117.357382696},{"$f":"+Population!AA24-Y22","v":19374117.357382696},{"$f":"+Population!AK24-AK22","v":634282.35396121442},{"$f":"+Y22/Population!G24","v":0.57577285309089843},{"$f":"inVar24*$AG$2*Population!AU24","v":0},{"$f":"+((W22+W22-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20913757925859053,0.40949948248479445,null,{"$f":"VLOOKUP(AT22,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT22,HDI!A$2:C$170,3)","v":145}]
[2031,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A23-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A23-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A23-$A$2)/($A$42-$A$2)+((R23-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A23-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A23-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A23-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A23-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A23-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E26","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E26","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E26","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E26","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E26","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B23)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q23/100*(20/(18.5+$J23))*((7.63-0.11*$K23/100)/7.3)*(1-1.08*(0.95*$H23/100+0.5*I23/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG23)+0.77*LN(Population!G25/Population!B25)+0.352*LN(N23))","v":164.25961818796941},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF25>0,Population!AF25,0.0001))+0.483*LN(IF(AE22>0,AE22,0.001))+0.593*LN(L23))))*Y22,Population!AA25)","v":26981709.005160656},{"$f":"+Z22*(1-Control!$D$18)+X22*Population!G24","v":108371821064.38261},{"$f":"+MIN(Y23,Population!AA25)*EXP((0.14-G23*0.006)*G23)","v":52102109.750035517},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O23)+1.187*LN(M23)-0.219*LN(P23))","v":96.933267738364592},{"$f":"+(1+MAX((AB23-AB22)/AB22,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC22","v":96.933267738364592},49974272605.272606,2.7731908374747549E-2,2.611207811130745E-2,{"$f":"+AD23/Population!B25","v":633.32609540297801},2.7731908374747549E-2,2.6112078111307561E-2,3.1521463498347051E-2,686619.43285585195,{"$f":"Population!G25-'PolicyScenario-1'!Y23","v":20029361.494839344},{"$f":"+Population!AA25-Y23","v":20029361.494839344},{"$f":"+Population!AK25-AK23","v":655244.13745664805},{"$f":"+Y23/Population!G25","v":0.57394372683261186},{"$f":"inVar24*$AG$2*Population!AU25","v":0},{"$f":"+((W23+W23-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20886685834181731,0.40932271235095707,null,{"$f":"VLOOKUP(AT23,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT23,HDI!A$2:C$170,3)","v":145}]
[2032,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A24-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A24-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A24-$A$2)/($A$42-$A$2)+((R24-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A24-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A24-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A24-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A24-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A24-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E27","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E27","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E27","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E27","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E27","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B24)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q24/100*(20/(18.5+$J24))*((7.63-0.11*$K24/100)/7.3)*(1-1.08*(0.95*$H24/100+0.5*I24/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG24)+0.77*LN(Population!G26/Population!B26)+0.352*LN(N24))","v":163.95251789764703},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF26>0,Population!AF26,0.0001))+0.483*LN(IF(AE23>0,AE23,0.001))+0.593*LN(L24))))*Y23,Population!AA26)","v":27683511.93059922},{"$f":"+Z23*(1-Control!$D$18)+X23*Population!G25","v":111758968712.74503},{"$f":"+MIN(Y24,Population!AA26)*EXP((0.14-G24*0.006)*G24)","v":53457302.374679953},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O24)+1.187*LN(M24)-0.219*LN(P24))","v":96.933267738364592},{"$f":"+(1+MAX((AB24-AB23)/AB23,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC23","v":96.933267738364592},51352607052.019691,2.758088061899399E-2,2.601032148498578E-2,{"$f":"+AD24/Population!B26","v":632.1032246634586},2.758088061899399E-2,2.601032148498577E-2,3.1254874330755605E-2,701802.92543856427,{"$f":"Population!G26-'PolicyScenario-1'!Y24","v":20706295.31940078},{"$f":"+Population!AA26-Y24","v":20706295.31940078},{"$f":"+Population!AK26-AK24","v":676933.82456143573},{"$f":"+Y24/Population!G26","v":0.572093866536309},{"$f":"inVar24*$AG$2*Population!AU26","v":0},{"$f":"+((W24+W24-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20856942668103423,0.40912832496521073,null,{"$f":"VLOOKUP(AT24,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT24,HDI!A$2:C$170,3)","v":145}]
[2033,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A25-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A25-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A25-$A$2)/($A$42-$A$2)+((R25-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A25-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A25-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A25-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A25-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A25-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E28","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E28","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E28","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E28","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E28","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B25)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q25/100*(20/(18.5+$J25))*((7.63-0.11*$K25/100)/7.3)*(1-1.08*(0.95*$H25/100+0.5*I25/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG25)+0.77*LN(Population!G27/Population!B27)+0.352*LN(N25))","v":163.6129134993231},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF27>0,Population!AF27,0.0001))+0.483*LN(IF(AE24>0,AE24,0.001))+0.593*LN(L25))))*Y24,Population!AA27)","v":28400858.673560906},{"$f":"+Z24*(1-Control!$D$18)+X24*Population!G26","v":115222240703.45453},{"$f":"+MIN(Y25,Population!AA27)*EXP((0.14-G25*0.006)*G25)","v":54842510.358483791},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O25)+1.187*LN(M25)-0.219*LN(P25))","v":96.933267738364592},{"$f":"+(1+MAX((AB25-AB24)/AB24,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC24","v":96.933267738364592},52761347260.984947,2.7432691149218882E-2,2.5912418365127646E-2,{"$f":"+AD25/Population!B27","v":630.77657829259294},2.7432691149218882E-2,2.5912418365127522E-2,3.0988761175948027E-2,717346.7429616861,{"$f":"Population!G27-'PolicyScenario-1'!Y25","v":21405764.045189094},{"$f":"+Population!AA27-Y25","v":21405764.045189094},{"$f":"+Population!AK27-AK25","v":699468.7257883139},{"$f":"+Y25/Population!G27","v":0.57022253514228405},{"$f":"inVar24*$AG$2*Population!AU27","v":0},{"$f":"+((W25+W25-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20824610285028228,0.40891680592031898,null,{"$f":"VLOOKUP(AT25,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT25,HDI!A$2:C$170,3)","v":145}]
[2034,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A26-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A26-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A26-$A$2)/($A$42-$A$2)+((R26-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A26-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A26-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A26-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A26-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A26-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E29","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E29","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E29","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E29","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E29","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B26)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q26/100*(20/(18.5+$J26))*((7.63-0.11*$K26/100)/7.3)*(1-1.08*(0.95*$H26/100+0.5*I26/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG26)+0.77*LN(Population!G28/Population!B28)+0.352*LN(N26))","v":163.24597561559997},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF28>0,Population!AF28,0.0001))+0.483*LN(IF(AE25>0,AE25,0.001))+0.593*LN(L26))))*Y25,Population!AA28)","v":29134353.620207872},{"$f":"+Z25*(1-Control!$D$18)+X25*Population!G27","v":118762357729.89261},{"$f":"+MIN(Y26,Population!AA28)*EXP((0.14-G26*0.006)*G26)","v":56258900.780750483},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O26)+1.187*LN(M26)-0.219*LN(P26))","v":96.933267738364592},{"$f":"+(1+MAX((AB26-AB25)/AB25,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC25","v":96.933267738364592},54201382800.691048,2.7293380750550947E-2,2.5826505989756998E-2,{"$f":"+AD26/Population!B28","v":629.35588857130767},2.7293380750550947E-2,2.5826505989757116E-2,3.0724250846233907E-2,733494.94664696604,{"$f":"Population!G28-'PolicyScenario-1'!Y26","v":22129031.442292128},{"$f":"+Population!AA28-Y26","v":22129031.442292128},{"$f":"+Population!AK28-AK26","v":723267.39710303396},{"$f":"+Y26/Population!G28","v":0.5683267615801697},{"$f":"inVar24*$AG$2*Population!AU28","v":0},{"$f":"+((W26+W26-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20789910433103836,0.40868955513825639,null,{"$f":"VLOOKUP(AT26,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT26,HDI!A$2:C$170,3)","v":145}]
[2035,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A27-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A27-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A27-$A$2)/($A$42-$A$2)+((R27-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A27-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A27-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A27-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A27-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A27-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E30","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E30","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E30","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E30","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E30","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B27)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q27/100*(20/(18.5+$J27))*((7.63-0.11*$K27/100)/7.3)*(1-1.08*(0.95*$H27/100+0.5*I27/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG27)+0.77*LN(Population!G29/Population!B29)+0.352*LN(N27))","v":162.86017361209147},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF29>0,Population!AF29,0.0001))+0.483*LN(IF(AE26>0,AE26,0.001))+0.593*LN(L27))))*Y26,Population!AA29)","v":29884882.918918729},{"$f":"+Z26*(1-Control!$D$18)+X26*Population!G28","v":122380404728.58289},{"$f":"+MIN(Y27,Population!AA29)*EXP((0.14-G27*0.006)*G27)","v":57708184.808110319},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O27)+1.187*LN(M27)-0.219*LN(P27))","v":96.933267738364592},{"$f":"+(1+MAX((AB27-AB26)/AB26,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC26","v":96.933267738364592},55674023557.829018,2.7169800492971821E-2,2.5760973059319389E-2,{"$f":"+AD27/Population!B29","v":627.85790093130765},2.7169800492971821E-2,2.5760973059319296E-2,3.0464593898674435E-2,750529.29871085659,{"$f":"Population!G29-'PolicyScenario-1'!Y27","v":22877693.010768771},{"$f":"+Population!AA29-Y27","v":22877693.010768771},{"$f":"+Population!AK29-AK27","v":748661.56847664341},{"$f":"+Y27/Population!G29","v":0.56640303079106569},{"$f":"inVar24*$AG$2*Population!AU29","v":0},{"$f":"+((W27+W27-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.2075323766434761,0.40844910863397427,null,{"$f":"VLOOKUP(AT27,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT27,HDI!A$2:C$170,3)","v":145}]
[2036,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A28-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A28-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A28-$A$2)/($A$42-$A$2)+((R28-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A28-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A28-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A28-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A28-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A28-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E31","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E31","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E31","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E31","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E31","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B28)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q28/100*(20/(18.5+$J28))*((7.63-0.11*$K28/100)/7.3)*(1-1.08*(0.95*$H28/100+0.5*I28/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG28)+0.77*LN(Population!G30/Population!B30)+0.352*LN(N28))","v":162.46350910424667},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF30>0,Population!AF30,0.0001))+0.483*LN(IF(AE27>0,AE27,0.001))+0.593*LN(L28))))*Y27,Population!AA30)","v":30653490.845388994},{"$f":"+Z27*(1-Control!$D$18)+X27*Population!G29","v":126078110815.56963},{"$f":"+MIN(Y28,Population!AA30)*EXP((0.14-G28*0.006)*G28)","v":59192378.953560539},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O28)+1.187*LN(M28)-0.219*LN(P28))","v":96.933267738364592},{"$f":"+(1+MAX((AB28-AB27)/AB27,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC27","v":96.933267738364592},57180877748.323769,2.7065659964912909E-2,2.5718953912437576E-2,{"$f":"+AD28/Population!B30","v":626.29932385600557},2.7065659964912909E-2,2.5718953912437611E-2,3.0214854209606259E-2,768607.92647026479,{"$f":"Population!G30-'PolicyScenario-1'!Y28","v":23653385.912423506},{"$f":"+Population!AA30-Y28","v":23653385.912423506},{"$f":"+Population!AK30-AK28","v":775692.90165473521},{"$f":"+Y28/Population!G30","v":0.56444952601659659},{"$f":"inVar24*$AG$2*Population!AU30","v":0},{"$f":"+((W28+W28-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20714988590511871,0.40819802504562369,null,{"$f":"VLOOKUP(AT28,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT28,HDI!A$2:C$170,3)","v":145}]
[2037,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A29-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A29-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A29-$A$2)/($A$42-$A$2)+((R29-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A29-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A29-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A29-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A29-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A29-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E32","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E32","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E32","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E32","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E32","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B29)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q29/100*(20/(18.5+$J29))*((7.63-0.11*$K29/100)/7.3)*(1-1.08*(0.95*$H29/100+0.5*I29/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG29)+0.77*LN(Population!G31/Population!B31)+0.352*LN(N29))","v":162.06167200833929},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF31>0,Population!AF31,0.0001))+0.483*LN(IF(AE28>0,AE28,0.001))+0.593*LN(L29))))*Y28,Population!AA31)","v":31441240.326403197},{"$f":"+Z28*(1-Control!$D$18)+X28*Population!G30","v":129857872149.51291},{"$f":"+MIN(Y29,Population!AA31)*EXP((0.14-G29*0.006)*G29)","v":60713535.745648295},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O29)+1.187*LN(M29)-0.219*LN(P29))","v":96.933267738364592},{"$f":"+(1+MAX((AB29-AB28)/AB28,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC28","v":96.933267738364592},58723672241.596916,2.6980951570271652E-2,2.5698524353636499E-2,{"$f":"+AD29/Population!B31","v":624.69317527935732},2.6980951570271652E-2,2.5698524353636523E-2,2.9979520707384466E-2,787749.48101420328,{"$f":"Population!G31-'PolicyScenario-1'!Y29","v":24457610.111096803},{"$f":"+Population!AA31-Y29","v":24457610.111096803},{"$f":"+Population!AK31-AK29","v":804224.19867329672},{"$f":"+Y29/Population!G31","v":0.56246667114482729},{"$f":"inVar24*$AG$2*Population!AU31","v":0},{"$f":"+((W29+W29-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20675472347236801,0.40793829839016466,null,{"$f":"VLOOKUP(AT29,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT29,HDI!A$2:C$170,3)","v":145}]
[2038,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A30-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A30-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A30-$A$2)/($A$42-$A$2)+((R30-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A30-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A30-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A30-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A30-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A30-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E33","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E33","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E33","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E33","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E33","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B30)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q30/100*(20/(18.5+$J30))*((7.63-0.11*$K30/100)/7.3)*(1-1.08*(0.95*$H30/100+0.5*I30/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG30)+0.77*LN(Population!G32/Population!B32)+0.352*LN(N30))","v":161.65850920329618},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF32>0,Population!AF32,0.0001))+0.483*LN(IF(AE29>0,AE29,0.001))+0.593*LN(L30))))*Y29,Population!AA32)","v":32249156.209673312},{"$f":"+Z29*(1-Control!$D$18)+X29*Population!G31","v":133722618428.77774},{"$f":"+MIN(Y30,Population!AA32)*EXP((0.14-G30*0.006)*G30)","v":62273634.181625247},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O30)+1.187*LN(M30)-0.219*LN(P30))","v":96.933267738364592},{"$f":"+(1+MAX((AB30-AB29)/AB29,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC29","v":96.933267738364592},60304158691.07029,2.6913958019707012E-2,2.5696056354101795E-2,{"$f":"+AD30/Population!B32","v":623.04939776737524},2.6913958019707012E-2,2.5696056354101802E-2,2.9761355359458876E-2,807915.88327011466,{"$f":"Population!G32-'PolicyScenario-1'!Y30","v":25291746.220014188},{"$f":"+Population!AA32-Y30","v":25291746.220014188},{"$f":"+Population!AK32-AK30","v":834136.10891738534},{"$f":"+Y30/Population!G32","v":0.56045621198034545},{"$f":"inVar24*$AG$2*Population!AU32","v":0},{"$f":"+((W30+W30-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20634924976984259,0.40767145026014184,null,{"$f":"VLOOKUP(AT30,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT30,HDI!A$2:C$170,3)","v":145}]
[2039,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A31-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A31-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A31-$A$2)/($A$42-$A$2)+((R31-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A31-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A31-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A31-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A31-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A31-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E34","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E34","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E34","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E34","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E34","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B31)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q31/100*(20/(18.5+$J31))*((7.63-0.11*$K31/100)/7.3)*(1-1.08*(0.95*$H31/100+0.5*I31/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG31)+0.77*LN(Population!G33/Population!B33)+0.352*LN(N31))","v":161.25526678337573},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF33>0,Population!AF33,0.0001))+0.483*LN(IF(AE30>0,AE30,0.001))+0.593*LN(L31))))*Y30,Population!AA33)","v":33078130.692983434},{"$f":"+Z30*(1-Control!$D$18)+X30*Population!G32","v":137675690196.62222},{"$f":"+MIN(Y31,Population!AA33)*EXP((0.14-G31*0.006)*G31)","v":63874397.10961999},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O31)+1.187*LN(M31)-0.219*LN(P31))","v":96.933267738364592},{"$f":"+(1+MAX((AB31-AB30)/AB30,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC30","v":96.933267738364592},61923971499.565216,2.6860714810615291E-2,2.5705307696127225E-2,{"$f":"+AD31/Population!B33","v":621.37331210997797},2.6860714810615291E-2,2.5705307696127149E-2,2.9561728705977557E-2,828974.48331012204,{"$f":"Population!G33-'PolicyScenario-1'!Y31","v":26156932.307016566},{"$f":"+Population!AA33-Y31","v":26156932.307016566},{"$f":"+Population!AK33-AK31","v":865186.08700237796},{"$f":"+Y31/Population!G33","v":0.55842146555973837},{"$f":"inVar24*$AG$2*Population!AU33","v":0},{"$f":"+((W31+W31-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20593470356399859,0.40739826974905047,null,{"$f":"VLOOKUP(AT31,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT31,HDI!A$2:C$170,3)","v":145}]
[2040,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A32-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A32-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A32-$A$2)/($A$42-$A$2)+((R32-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A32-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A32-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A32-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A32-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A32-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E35","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E35","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E35","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E35","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E35","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B32)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q32/100*(20/(18.5+$J32))*((7.63-0.11*$K32/100)/7.3)*(1-1.08*(0.95*$H32/100+0.5*I32/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG32)+0.77*LN(Population!G34/Population!B34)+0.352*LN(N32))","v":160.84871094536496},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF34>0,Population!AF34,0.0001))+0.483*LN(IF(AE31>0,AE31,0.001))+0.593*LN(L32))))*Y31,Population!AA34)","v":33928796.956797399},{"$f":"+Z31*(1-Control!$D$18)+X31*Population!G33","v":141720628475.75238},{"$f":"+MIN(Y32,Population!AA34)*EXP((0.14-G32*0.006)*G32)","v":65517047.211191043},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O32)+1.187*LN(M32)-0.219*LN(P32))","v":96.933267738364592},{"$f":"+(1+MAX((AB32-AB31)/AB31,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC31","v":96.933267738364592},63584431933.870964,2.6814501623452988E-2,2.57168783722838E-2,{"$f":"+AD32/Population!B34","v":619.66143947698924},2.6814501623452988E-2,2.5716878372283872E-2,2.938019248970794E-2,850666.26381396502,{"$f":"Population!G34-'PolicyScenario-1'!Y32","v":27053907.730702601},{"$f":"+Population!AA34-Y32","v":27053907.730702601},{"$f":"+Population!AK34-AK32","v":896975.42368603498},{"$f":"+Y32/Population!G34","v":0.55636753290399721},{"$f":"inVar24*$AG$2*Population!AU34","v":0},{"$f":"+((W32+W32-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20551015030203484,0.40711811446385709,null,{"$f":"VLOOKUP(AT32,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT32,HDI!A$2:C$170,3)","v":145}]
[2041,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A33-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A33-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A33-$A$2)/($A$42-$A$2)+((R33-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A33-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A33-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A33-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A33-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A33-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E36","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E36","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E36","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E36","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E36","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B33)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q33/100*(20/(18.5+$J33))*((7.63-0.11*$K33/100)/7.3)*(1-1.08*(0.95*$H33/100+0.5*I33/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG33)+0.77*LN(Population!G35/Population!B35)+0.352*LN(N33))","v":160.43793528739613},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF35>0,Population!AF35,0.0001))+0.483*LN(IF(AE32>0,AE32,0.001))+0.593*LN(L33))))*Y32,Population!AA35)","v":34801863.996971123},{"$f":"+Z32*(1-Control!$D$18)+X32*Population!G34","v":145860792775.66852},{"$f":"+MIN(Y33,Population!AA35)*EXP((0.14-G33*0.006)*G33)","v":67202953.568626359},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O33)+1.187*LN(M33)-0.219*LN(P33))","v":96.933267738364592},{"$f":"+(1+MAX((AB33-AB32)/AB32,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC32","v":96.933267738364592},65286934481.497772,2.6775462103639514E-2,2.5732331190092831E-2,{"$f":"+AD33/Population!B35","v":617.91357822982638},2.6775462103639514E-2,2.5732331190092828E-2,2.9213561529079002E-2,873067.04017372429,{"$f":"Population!G35-'PolicyScenario-1'!Y33","v":27983826.768653877},{"$f":"+Population!AA35-Y33","v":27983826.768653877},{"$f":"+Population!AK35-AK33","v":929919.03795127571},{"$f":"+Y33/Population!G35","v":0.55429610748226488},{"$f":"inVar24*$AG$2*Population!AU35","v":0},{"$f":"+((W33+W33-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20507545984236106,0.40683086976339994,null,{"$f":"VLOOKUP(AT33,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT33,HDI!A$2:C$170,3)","v":145}]
[2042,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A34-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A34-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A34-$A$2)/($A$42-$A$2)+((R34-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A34-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A34-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A34-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A34-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A34-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E37","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E37","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E37","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E37","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E37","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B34)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q34/100*(20/(18.5+$J34))*((7.63-0.11*$K34/100)/7.3)*(1-1.08*(0.95*$H34/100+0.5*I34/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG34)+0.77*LN(Population!G36/Population!B36)+0.352*LN(N34))","v":160.02577655811501},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF36>0,Population!AF36,0.0001))+0.483*LN(IF(AE33>0,AE33,0.001))+0.593*LN(L34))))*Y33,Population!AA36)","v":35698295.928590097},{"$f":"+Z33*(1-Control!$D$18)+X33*Population!G35","v":150099567656.6716},{"$f":"+MIN(Y34,Population!AA36)*EXP((0.14-G34*0.006)*G34)","v":68933977.903508738},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O34)+1.187*LN(M34)-0.219*LN(P34))","v":96.933267738364592},{"$f":"+(1+MAX((AB34-AB33)/AB33,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC33","v":96.933267738364592},67033211169.128479,2.6747720681013124E-2,2.5758158577281726E-2,{"$f":"+AD34/Population!B36","v":616.13640819046304},2.6747720681013124E-2,2.5758158577281719E-2,2.906041301669221E-2,896431.93161897361,{"$f":"Population!G36-'PolicyScenario-1'!Y34","v":28948338.899534903},{"$f":"+Population!AA36-Y34","v":28948338.899534903},{"$f":"+Population!AK36-AK34","v":964512.13088102639},{"$f":"+Y34/Population!G36","v":0.55220656146295322},{"$f":"inVar24*$AG$2*Population!AU36","v":0},{"$f":"+((W34+W34-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20463221781566357,0.40653755589304569,null,{"$f":"VLOOKUP(AT34,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT34,HDI!A$2:C$170,3)","v":145}]
[2043,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A35-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A35-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A35-$A$2)/($A$42-$A$2)+((R35-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A35-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A35-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A35-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A35-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A35-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E38","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E38","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E38","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E38","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E38","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B35)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q35/100*(20/(18.5+$J35))*((7.63-0.11*$K35/100)/7.3)*(1-1.08*(0.95*$H35/100+0.5*I35/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG35)+0.77*LN(Population!G37/Population!B37)+0.352*LN(N35))","v":159.60981876437387},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF37>0,Population!AF37,0.0001))+0.483*LN(IF(AE34>0,AE34,0.001))+0.593*LN(L35))))*Y34,Population!AA37)","v":36619000.212162308},{"$f":"+Z34*(1-Control!$D$18)+X34*Population!G36","v":154440712890.64432},{"$f":"+MIN(Y35,Population!AA37)*EXP((0.14-G35*0.006)*G35)","v":70711872.536529645},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O35)+1.187*LN(M35)-0.219*LN(P35))","v":96.933267738364592},{"$f":"+(1+MAX((AB35-AB34)/AB34,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC34","v":96.933267738364592},68824969800.255859,2.6729416655971842E-2,2.5791267051344977E-2,{"$f":"+AD35/Population!B37","v":614.32616018084218},2.6729416655971842E-2,2.5791267051345077E-2,2.8921770407109915E-2,920704.28357221186,{"$f":"Population!G37-'PolicyScenario-1'!Y35","v":29948758.553462692},{"$f":"+Population!AA37-Y35","v":29948758.553462692},{"$f":"+Population!AK37-AK35","v":1000419.6539277881},{"$f":"+Y35/Population!G37","v":0.5501011434242854},{"$f":"inVar24*$AG$2*Population!AU37","v":0},{"$f":"+((W35+W35-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20417940950863839,0.40623747387778197,null,{"$f":"VLOOKUP(AT35,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT35,HDI!A$2:C$170,3)","v":145}]
[2044,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A36-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A36-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A36-$A$2)/($A$42-$A$2)+((R36-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A36-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A36-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A36-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A36-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A36-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E39","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E39","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E39","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E39","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E39","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B36)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q36/100*(20/(18.5+$J36))*((7.63-0.11*$K36/100)/7.3)*(1-1.08*(0.95*$H36/100+0.5*I36/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG36)+0.77*LN(Population!G38/Population!B38)+0.352*LN(N36))","v":159.18143127983717},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF38>0,Population!AF38,0.0001))+0.483*LN(IF(AE35>0,AE35,0.001))+0.593*LN(L36))))*Y35,Population!AA38)","v":37564585.907710724},{"$f":"+Z35*(1-Control!$D$18)+X35*Population!G37","v":158887952287.15051},{"$f":"+MIN(Y36,Population!AA38)*EXP((0.14-G36*0.006)*G36)","v":72537813.572292224},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O36)+1.187*LN(M36)-0.219*LN(P36))","v":96.933267738364592},{"$f":"+(1+MAX((AB36-AB35)/AB35,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC35","v":96.933267738364592},70663519882.472794,2.6713416475921205E-2,2.5822269588735611E-2,{"$f":"+AD36/Population!B38","v":612.46655508478966},2.6713416475921205E-2,2.5822269588735434E-2,2.87957709678223E-2,945585.69554841518,{"$f":"Population!G38-'PolicyScenario-1'!Y36","v":30985836.076664276},{"$f":"+Population!AA38-Y36","v":30985836.076664276},{"$f":"+Population!AK38-AK36","v":1037077.5232015848},{"$f":"+Y36/Population!G38","v":0.54798475079078268},{"$f":"inVar24*$AG$2*Population!AU38","v":0},{"$f":"+((W36+W36-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20371286372150663,0.40592782343757777,null,{"$f":"VLOOKUP(AT36,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT36,HDI!A$2:C$170,3)","v":145}]
[2045,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A37-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A37-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A37-$A$2)/($A$42-$A$2)+((R37-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A37-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A37-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A37-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A37-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A37-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E40","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E40","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E40","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E40","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E40","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B37)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q37/100*(20/(18.5+$J37))*((7.63-0.11*$K37/100)/7.3)*(1-1.08*(0.95*$H37/100+0.5*I37/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG37)+0.77*LN(Population!G39/Population!B39)+0.352*LN(N37))","v":158.74028214966472},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF39>0,Population!AF39,0.0001))+0.483*LN(IF(AE36>0,AE36,0.001))+0.593*LN(L37))))*Y36,Population!AA39)","v":38535154.130905338},{"$f":"+Z36*(1-Control!$D$18)+X36*Population!G38","v":163444388481.97412},{"$f":"+MIN(Y37,Population!AA39)*EXP((0.14-G37*0.006)*G37)","v":74411996.266765386},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O37)+1.187*LN(M37)-0.219*LN(P37))","v":96.933267738364592},{"$f":"+(1+MAX((AB37-AB36)/AB36,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC36","v":96.933267738364592},72549417006.708649,2.6688411890215341E-2,2.5837319904953089E-2,{"$f":"+AD37/Population!B39","v":610.56251687546626},2.6688411890215341E-2,2.5837319904953075E-2,2.8677040198673977E-2,970568.22319461405,{"$f":"Population!G39-'PolicyScenario-1'!Y37","v":32059594.822219662},{"$f":"+Population!AA39-Y37","v":32059594.822219662},{"$f":"+Population!AK39-AK37","v":1073758.7455553859},{"$f":"+Y37/Population!G39","v":0.54586431288951431},{"$f":"inVar24*$AG$2*Population!AU39","v":0},{"$f":"+((W37+W37-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20323370033019802,0.40560930606259166,null,{"$f":"VLOOKUP(AT37,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT37,HDI!A$2:C$170,3)","v":145}]
[2046,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A38-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A38-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A38-$A$2)/($A$42-$A$2)+((R38-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A38-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A38-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A38-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A38-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A38-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E41","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E41","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E41","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E41","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E41","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B38)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q38/100*(20/(18.5+$J38))*((7.63-0.11*$K38/100)/7.3)*(1-1.08*(0.95*$H38/100+0.5*I38/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG38)+0.77*LN(Population!G40/Population!B40)+0.352*LN(N38))","v":158.28605127223102},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF40>0,Population!AF40,0.0001))+0.483*LN(IF(AE37>0,AE37,0.001))+0.593*LN(L38))))*Y37,Population!AA40)","v":39530870.403453827},{"$f":"+Z37*(1-Control!$D$18)+X37*Population!G39","v":168112843309.79898},{"$f":"+MIN(Y38,Population!AA40)*EXP((0.14-G38*0.006)*G38)","v":76334740.245002449},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O38)+1.187*LN(M38)-0.219*LN(P38))","v":96.933267738364592},{"$f":"+(1+MAX((AB38-AB37)/AB37,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC37","v":96.933267738364592},74483261269.923553,2.6655545185650244E-2,2.5839166729838391E-2,{"$f":"+AD38/Population!B40","v":608.61550406848801},2.6655545185650244E-2,2.5839166729838537E-2,2.8562955701227587E-2,995716.27254848927,{"$f":"Population!G40-'PolicyScenario-1'!Y38","v":33170789.455921173},{"$f":"+Population!AA40-Y38","v":33170789.455921173},{"$f":"+Population!AK40-AK38","v":1111194.6337015107},{"$f":"+Y38/Population!G40","v":0.54374096107182968},{"$f":"inVar24*$AG$2*Population!AU40","v":0},{"$f":"+((W38+W38-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20274217437818184,0.40528205022856206,null,{"$f":"VLOOKUP(AT38,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT38,HDI!A$2:C$170,3)","v":145}]
[2047,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A39-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A39-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A39-$A$2)/($A$42-$A$2)+((R39-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A39-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A39-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A39-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A39-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A39-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E42","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E42","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E42","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E42","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E42","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B39)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q39/100*(20/(18.5+$J39))*((7.63-0.11*$K39/100)/7.3)*(1-1.08*(0.95*$H39/100+0.5*I39/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG39)+0.77*LN(Population!G41/Population!B41)+0.352*LN(N39))","v":157.82275675208024},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF41>0,Population!AF41,0.0001))+0.483*LN(IF(AE38>0,AE38,0.001))+0.593*LN(L39))))*Y38,Population!AA41)","v":40552285.381616496},{"$f":"+Z38*(1-Control!$D$18)+X38*Population!G40","v":172895988237.48434},{"$f":"+MIN(Y39,Population!AA41)*EXP((0.14-G39*0.006)*G39)","v":78307108.833010823},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O39)+1.187*LN(M39)-0.219*LN(P39))","v":96.933267738364592},{"$f":"+(1+MAX((AB39-AB38)/AB38,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC38","v":96.933267738364592},76466138884.98436,2.6621788322009135E-2,2.5838413567373118E-2,{"$f":"+AD39/Population!B41","v":606.63431462731273},2.6621788322009135E-2,2.5838413567373087E-2,2.8451989946246797E-2,1021414.9781626686,{"$f":"Population!G41-'PolicyScenario-1'!Y39","v":34320968.040258504},{"$f":"+Population!AA41-Y39","v":34320968.040258504},{"$f":"+Population!AK41-AK39","v":1150178.5843373314},{"$f":"+Y39/Population!G41","v":0.54161243873194276},{"$f":"inVar24*$AG$2*Population!AU41","v":0},{"$f":"+((W39+W39-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20224040376254832,0.40494742750307744,null,{"$f":"VLOOKUP(AT39,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT39,HDI!A$2:C$170,3)","v":145}]
[2048,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A40-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A40-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A40-$A$2)/($A$42-$A$2)+((R40-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A40-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A40-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A40-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A40-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A40-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E43","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E43","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E43","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E43","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E43","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B40)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q40/100*(20/(18.5+$J40))*((7.63-0.11*$K40/100)/7.3)*(1-1.08*(0.95*$H40/100+0.5*I40/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG40)+0.77*LN(Population!G42/Population!B42)+0.352*LN(N40))","v":157.35392170439019},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF42>0,Population!AF42,0.0001))+0.483*LN(IF(AE39>0,AE39,0.001))+0.593*LN(L40))))*Y39,Population!AA42)","v":41600038.695566885},{"$f":"+Z39*(1-Control!$D$18)+X39*Population!G41","v":177796851970.0224},{"$f":"+MIN(Y40,Population!AA42)*EXP((0.14-G40*0.006)*G40)","v":80330337.166841179},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O40)+1.187*LN(M40)-0.219*LN(P40))","v":96.933267738364592},{"$f":"+(1+MAX((AB40-AB39)/AB39,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC39","v":96.933267738364592},78499300463.527313,2.6589044617528153E-2,2.583709658014411E-2,{"$f":"+AD40/Population!B42","v":604.62768177124269},2.6589044617528153E-2,2.5837096580144062E-2,2.8345734233037191E-2,1047753.3139503896,{"$f":"Population!G42-'PolicyScenario-1'!Y40","v":35511514.366933115},{"$f":"+Population!AA42-Y40","v":35511514.366933115},{"$f":"+Population!AK42-AK40","v":1190546.3266746104},{"$f":"+Y40/Population!G42","v":0.53947867788176262},{"$f":"inVar24*$AG$2*Population!AU42","v":0},{"$f":"+((W40+W40-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20173051595730987,0.40460682408957888,null,{"$f":"VLOOKUP(AT40,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT40,HDI!A$2:C$170,3)","v":145}]
[2049,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A41-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A41-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A41-$A$2)/($A$42-$A$2)+((R41-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A41-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A41-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A41-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A41-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A41-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E44","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E44","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E44","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E44","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E44","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B41)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q41/100*(20/(18.5+$J41))*((7.63-0.11*$K41/100)/7.3)*(1-1.08*(0.95*$H41/100+0.5*I41/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG41)+0.77*LN(Population!G43/Population!B43)+0.352*LN(N41))","v":156.87779192176311},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF43>0,Population!AF43,0.0001))+0.483*LN(IF(AE40>0,AE40,0.001))+0.593*LN(L41))))*Y40,Population!AA43)","v":42674680.426162228},{"$f":"+Z40*(1-Control!$D$18)+X40*Population!G42","v":182818783174.32205},{"$f":"+MIN(Y41,Population!AA43)*EXP((0.14-G41*0.006)*G41)","v":82405487.461388409},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O41)+1.187*LN(M41)-0.219*LN(P41))","v":96.933267738364592},{"$f":"+(1+MAX((AB41-AB40)/AB40,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC40","v":96.933267738364592},80583920168.241379,2.6555901675615959E-2,2.5832709879422891E-2,{"$f":"+AD41/Population!B43","v":602.59319451463011},2.6555901675615959E-2,2.5832709879422832E-2,2.8245332516609347E-2,1074641.7305953428,{"$f":"Population!G43-'PolicyScenario-1'!Y41","v":36743520.917587772},{"$f":"+Population!AA43-Y41","v":36743520.917587772},{"$f":"+Population!AK43-AK41","v":1232006.5506546572},{"$f":"+Y41/Population!G43","v":0.53734131098551519},{"$f":"inVar24*$AG$2*Population!AU43","v":0},{"$f":"+((W41+W41-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20121181977877511,0.40425974730897579,null,{"$f":"VLOOKUP(AT41,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT41,HDI!A$2:C$170,3)","v":145}]
[2050,{"$f":"+B$2+(Control!C$7-Control!C$5)*($A42-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$7-Control!D$5)*($A42-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$7-Control!E$5)*($A42-$A$2)/($A$42-$A$2)+((R42-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$7-Control!F$5)*($A42-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$7-Control!H$5)*($A42-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$7-Control!I$5)*($A42-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$7-Control!J$5)*($A42-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$7-Control!K$5)*($A42-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$7-inVar11)*Interpolate!E45","v":4.88},{"$f":"+M$2+(Control!$P$7-inVar13)*Interpolate!E45","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$7-inVar12)*Interpolate!E45","v":3.91},{"$f":"+O$2+(Control!$L$7-inVar9)*Interpolate!E45","v":3.57},{"$f":"+P$2+(Control!$M$7-inVar10)*Interpolate!E45","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B42)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q42/100*(20/(18.5+$J42))*((7.63-0.11*$K42/100)/7.3)*(1-1.08*(0.95*$H42/100+0.5*I42/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S42))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AG$2)-0.77*LN(Population!$G$4/Population!$B$4)-0.352*LN($N$2)+0.875*LN(AG42)+0.77*LN(Population!G44/Population!B44)+0.352*LN(N42))","v":156.39487524993731},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AF$5>0,Population!AF$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AF44>0,Population!AF44,0.0001))+0.483*LN(IF(AE41>0,AE41,0.001))+0.593*LN(L42))))*Y41,Population!AA44)","v":43774618.049321748},{"$f":"+Z41*(1-Control!$D$18)+X41*Population!G43","v":187964983912.55466},{"$f":"+MIN(Y42,Population!AA44)*EXP((0.14-G42*0.006)*G42)","v":84529484.527292907},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O42)+1.187*LN(M42)-0.219*LN(P42))","v":96.933267738364592},{"$f":"+(1+MAX((AB42-AB41)/AB41,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC41","v":96.933267738364592},82718317750.712448,2.6486643712727301E-2,2.5774946928136429E-2,{"$f":"+AD42/Population!B44","v":600.54694553747697},2.6486643712727301E-2,2.5774946928136578E-2,2.8149190410733563E-2,1099937.6231595203,{"$f":"Population!G44-'PolicyScenario-1'!Y42","v":38013538.325678252},{"$f":"+Population!AA44-Y42","v":38013538.325678252},{"$f":"+Population!AK44-AK42","v":1270017.4080904797},{"$f":"+Y42/Population!G44","v":0.53521952308858056},{"$f":"inVar24*$AG$2*Population!AU44","v":0},{"$f":"+((W42+W42-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20068835546702798,0.40390887475638826,null,{"$f":"VLOOKUP(AT42,HDI!A$2:B$170,2)","v":"Angola"},{"$f":"VLOOKUP(AT42,HDI!A$2:C$170,3)","v":146}]

{"sheet":"PolicyScenario-2","index":4,"n_rows":42,"n_cols":49,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Expected Yrs Education Female ","Expected Yrs Education Male","Expected Yrs Both, Average","Mean Yrs Education Female","Mean Yrs Education Male","Mean Yrs Education, Both","CPR-M","CPR-T","PPI","Sterility","GCI 7A: \nLabor Market Flexibility","GCI 9B: \nICT Use","GCI 8A: \nFinancial Market Efficiency","GCI 1A: \nPublic Institutions\n","GCI 6.14:\n Imports as a %GDP","Percent Married/\nIn-Union","TFR","Percent Births at Any Risk","IMR","U5MR","MMR","FemaleLife Expectancy","Capital Formation per capita","Employment","Capital Stock","H","TFP","TFP 2","GDP","GDP Growth Rate","GDP Per Capita","TFP Growth Rate","GDP/Pop Growth Rate","Employment Growth Rate","Capital Stock Growth Rate","Annual change in Employment","Annual Gap Pop15+ -  Employment","Annual Gap Labor Force - Employment ","Gap between Population and Employment Growth","Employment/Pop15+","Primary Education Costs","LE Index","Ed Index","Income Index","HDI",null,"Country Comparison"]
[{"$f":"Control!B5","v":2010},{"$f":"+Control!C5","v":10.65394},{"$f":"+Control!D5","v":11.31316},{"$f":"AVERAGE(B2:C2)","v":10.983550000000001},{"$f":"+Control!E5","v":5.84},{"$f":"+Control!F5","v":7.21},{"$f":"AVERAGE(E2:F2)","v":6.5250000000000004},{"$f":"+Control!H5","v":39.4},{"$f":"+Control!I5","v":6.1000000000000014},{"$f":"+Control!J5","v":10.3},{"$f":"+Control!K5","v":0.7},{"$f":"inVar11","v":4.88},{"$f":"inVar13","v":2.0685746897453265},{"$f":"inVar12","v":3.91},{"$f":"inVar9","v":3.57},{"$f":"inVar10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B2)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q2/100*(20/(18.5+$J2))*((7.63-0.11*$K2/100)/7.3)*(1-1.08*(0.95*$H2/100+0.5*I2/100)))","v":4.5999999999999996},{"$f":"+Control!E14","v":54.8},{"$f":"+Control!F14","v":59},{"$f":"+Control!G14","v":84},{"$f":"(Control!H$14/(EXP(4.7651*$S$2)))*(EXP(4.7651*S2))","v":400},{"$f":"+Control!K14","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF2)+0.77*LN(Population!H4/Population!C4)+0.352*LN(N2))","v":159.96473710548094},{"$f":"Control!M14","v":15146459.9609375},{"$f":"+Control!P14*Population!AD4","v":55564264387.759232},{"$f":"+MIN(Y2,Population!AB4)*EXP((0.14-G2*0.006)*G2)","v":29248055.379232842},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O2)+1.187*LN(M2)-0.219*LN(P2))","v":96.933267738364592},{"$f":"+AB2","v":96.933267738364592},{"$f":"+AC2*Z2^0.3*AA2^0.7","v":27301054489.39959},{"$f":"+Control!Q14","v":4.3472500747153572E-2},{"$f":"+AD2/Population!C4","v":632.69709999999975},null,null,null,null,null,{"$f":"Population!H4-'PolicyScenario-2'!Y2","v":9719855.0390625},{"$f":"+Population!AB4-Y2","v":9719855.0390625},null,{"$f":"+Y2/Population!H4","v":0.6091155831066043},{"$f":"inVar24*$AF$2*Population!AV4","v":0},{"$f":"+((W2+W2-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},{"$f":"SQRT(G2/13.2*D2/20.6)/0.951","v":0.53983436919806083},{"$f":"(LN(AF2)-LN(163))/(LN(108211)-LN(163))","v":0.20871394328698184},{"$f":"(AQ2*AR2*AS2)^0.333333","v":0.40922279730791877},null,{"$f":"VLOOKUP(AT2,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT2,HDI!A$2:C$170,3)","v":145}]
[{"$f":"+A2+1","v":2011},{"$f":"+B$2+(Control!C$8-Control!C$5)*($A3-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A3-$A$2)/($A$42-$A$2)","v":11.31316},{"$f":"AVERAGE(B3:C3)","v":10.983550000000001},{"$f":"+E$2+(Control!E$8-Control!E$5)*($A3-$A$2)/($A$42-$A$2)+((R3-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A3-$A$2)/($A$42-$A$2)","v":7.21},{"$f":"AVERAGE(E3:F3)","v":6.5250000000000004},{"$f":"+H$2+(Control!H$8-Control!H$5)*($A3-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A3-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A3-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A3-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E6","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E6","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E6","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E6","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E6","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B3)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q3/100*(20/(18.5+$J3))*((7.63-0.11*$K3/100)/7.3)*(1-1.08*(0.95*$H3/100+0.5*I3/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R3)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S3)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S3)*3.13*100<T3,T3,U$2-(S$2-S3)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S3))","v":400},{"$f":"IF(U3>50.9,EXP(+LN(W2)-0.287*(LN(U3)-LN(U2))),EXP(+LN(W2)-0.059*(LN(U3)-LN(U2))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF3)+0.77*LN(Population!H5/Population!C5)+0.352*LN(N3))","v":160.65387181065992},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG5>0,Population!AG5,0.0001))+0.483*LN(IF(AE2>0,AE2,0.001))+0.593*LN(L3))))*Y2,Population!AB5)","v":15650160.741340512},{"$f":"+Z2*(1-Control!$D$18)+X2*Population!H4","v":57319427354.005943},{"$f":"+MIN(Y3,Population!AB5)*EXP((0.14-G3*0.006)*G3)","v":30220709.607203234},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O3)+1.187*LN(M3)-0.219*LN(P3))","v":96.933267738364592},{"$f":"+(1+MAX((AB3-AB2)/AB2,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC2","v":96.933267738364592},{"$f":"+AC3*Z3^0.3*AA3^0.7","v":28195296558.740108},{"$f":"+(AD3-AD2)/AD2","v":3.2754854567530856E-2},{"$f":"+AD3/Population!C5","v":634.9778886953934},{"$f":"(AF3-AF2)/AF2","v":3.6048666816927942E-3},{"$f":"+(AD3-AD2)/AD2","v":3.2754854567530856E-2},{"$f":"+(Y3-Y2)/Y2","v":3.3255346906277072E-2},{"$f":"(Z3-Z2)/Z2","v":3.1587981692660957E-2},{"$f":"+Y3-Y2","v":503700.78040301241},{"$f":"Population!H5-'PolicyScenario-2'!Y3","v":9976655.3797532376},{"$f":"+Population!AB5-Y3","v":9976655.3797532376},{"$f":"+Population!AL5-AK3","v":256800.34069073759},{"$f":"+Y3/Population!H5","v":0.61069469837334456},{"$f":"inVar24*$AF$2*Population!AV5","v":0},{"$f":"+((W3+W3-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20926770381866694,{"$f":"(AQ3*AR3*AS3)^0.333333","v":0.40958439443494765},null,{"$f":"VLOOKUP(AT3,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT3,HDI!A$2:C$170,3)","v":145}]
[2012,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A4-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A4-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A4-$A$2)/($A$42-$A$2)+((R4-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A4-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A4-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A4-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A4-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A4-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E7","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E7","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E7","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E7","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E7","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B4)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q4/100*(20/(18.5+$J4))*((7.63-0.11*$K4/100)/7.3)*(1-1.08*(0.95*$H4/100+0.5*I4/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R4)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S4)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S4)*3.13*100<T4,T4,U$2-(S$2-S4)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S4))","v":400},{"$f":"IF(U4>50.9,EXP(+LN(W3)-0.287*(LN(U4)-LN(U3))),EXP(+LN(W3)-0.059*(LN(U4)-LN(U3))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF4)+0.77*LN(Population!H6/Population!C6)+0.352*LN(N4))","v":160.92526984342916},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG6>0,Population!AG6,0.0001))+0.483*LN(IF(AE3>0,AE3,0.001))+0.593*LN(L4))))*Y3,Population!AB6)","v":16104258.138633832},{"$f":"+Z3*(1-Control!$D$18)+X3*Population!H5","v":59143697491.87925},{"$f":"+MIN(Y4,Population!AB6)*EXP((0.14-G4*0.006)*G4)","v":31097578.912496563},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O4)+1.187*LN(M4)-0.219*LN(P4))","v":96.933267738364592},{"$f":"+(1+MAX((AB4-AB3)/AB3,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC3","v":96.933267738364592},{"$f":"+AC4*Z4^0.3*AA4^0.7","v":29037150806.511005},{"$f":"+(AD4-AD3)/AD3","v":2.9857967481102272E-2},{"$f":"+AD4/Population!C6","v":635.41581994257865},{"$f":"(AF4-AF3)/AF3","v":6.896795226759906E-4},{"$f":"+(AD4-AD3)/AD3","v":2.9857967481102272E-2},2.9015510115100854E-2,3.1826384562542415E-2,454097.39729331993,{"$f":"Population!H6-'PolicyScenario-2'!Y4","v":10306710.318397418},{"$f":"+Population!AB6-Y4","v":10306710.318397418},{"$f":"+Population!AL6-AK4","v":330054.93864418007},{"$f":"+Y4/Population!H6","v":0.60975644133740514},{"$f":"inVar24*$AF$2*Population!AV6","v":0},{"$f":"+((W4+W4-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20937380299616651,0.40965360272811674,null,{"$f":"VLOOKUP(AT4,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT4,HDI!A$2:C$170,3)","v":145}]
[2013,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A5-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A5-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A5-$A$2)/($A$42-$A$2)+((R5-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A5-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A5-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A5-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A5-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A5-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E8","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E8","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E8","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E8","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E8","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B5)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q5/100*(20/(18.5+$J5))*((7.63-0.11*$K5/100)/7.3)*(1-1.08*(0.95*$H5/100+0.5*I5/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R5)*7.28/100","v":54.8},59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S5))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF5)+0.77*LN(Population!H7/Population!C7)+0.352*LN(N5))","v":161.09626448896614},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG7>0,Population!AG7,0.0001))+0.483*LN(IF(AE4>0,AE4,0.001))+0.593*LN(L5))))*Y4,Population!AB7)","v":16552084.93235936},{"$f":"+Z4*(1-Control!$D$18)+X4*Population!H6","v":61028141817.978127},{"$f":"+MIN(Y5,Population!AB7)*EXP((0.14-G5*0.006)*G5)","v":31962339.582446389},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O5)+1.187*LN(M5)-0.219*LN(P5))","v":96.933267738364592},{"$f":"+(1+MAX((AB5-AB4)/AB4,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC4","v":96.933267738364592},29879882859.549995,{"$f":"+(AD5-AD4)/AD4","v":2.9022546277165186E-2},{"$f":"+AD5/Population!C7","v":635.3420041459417},-1.1616927737748255E-4,2.9022546277165186E-2,2.7807974131462736E-2,3.1862132501229254E-2,447826.79372552782,{"$f":"Population!H7-'PolicyScenario-2'!Y5","v":10669662.39967189},{"$f":"+Population!AB7-Y5","v":10669662.39967189},{"$f":"+Population!AL7-AK5","v":362952.08127447218},{"$f":"+Y5/Population!H7","v":0.60804638036158964},{"$f":"inVar24*$AF$2*Population!AV7","v":0},{"$f":"+((W5+W5-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20935592450272208,0.4096419422588225,null,{"$f":"VLOOKUP(AT5,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT5,HDI!A$2:C$170,3)","v":145}]
[2014,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A6-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A6-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A6-$A$2)/($A$42-$A$2)+((R6-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A6-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A6-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A6-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A6-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A6-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E9","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E9","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E9","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E9","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E9","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B6)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q6/100*(20/(18.5+$J6))*((7.63-0.11*$K6/100)/7.3)*(1-1.08*(0.95*$H6/100+0.5*I6/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R6)*7.28/100","v":54.8},59,{"$f":"IF(U$2-(S$2-S6)*3.13*100<T6,T6,U$2-(S$2-S6)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S6))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF6)+0.77*LN(Population!H8/Population!C8)+0.352*LN(N6))","v":161.2911111318468},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG8>0,Population!AG8,0.0001))+0.483*LN(IF(AE5>0,AE5,0.001))+0.593*LN(L6))))*Y5,Population!AB8)","v":17009106.782669891},{"$f":"+Z5*(1-Control!$D$18)+X5*Population!H7","v":62972337953.311714},{"$f":"+MIN(Y6,Population!AB8)*EXP((0.14-G6*0.006)*G6)","v":32844856.053085413},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O6)+1.187*LN(M6)-0.219*LN(P6))","v":96.933267738364592},{"$f":"+(1+MAX((AB6-AB5)/AB5,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC5","v":96.933267738364592},30742908524.459709,2.8883167613686932E-2,{"$f":"+AD6/Population!C8","v":635.1984442552606},-2.2595687007044983E-4,2.8883167613686932E-2,2.7611134922166321E-2,3.1857370672243729E-2,457021.85031053051,{"$f":"Population!H8-'PolicyScenario-2'!Y6","v":11056439.557173859},{"$f":"+Population!AB8-Y6","v":11056439.557173859},{"$f":"+Population!AL8-AK6","v":386777.15750196949},{"$f":"+Y6/Population!H8","v":0.60604937373061618},{"$f":"inVar24*$AF$2*Population!AV8","v":0},{"$f":"+((W6+W6-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20932114775014682,0.40961925873370914,null,{"$f":"VLOOKUP(AT6,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT6,HDI!A$2:C$170,3)","v":145}]
[2015,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A7-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A7-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A7-$A$2)/($A$42-$A$2)+((R7-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A7-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A7-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A7-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A7-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A7-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E10","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E10","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E10","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E10","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B7)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q7/100*(20/(18.5+$J7))*((7.63-0.11*$K7/100)/7.3)*(1-1.08*(0.95*$H7/100+0.5*I7/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S7))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF7)+0.77*LN(Population!H9/Population!C9)+0.352*LN(N7))","v":161.55803970289713},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG9>0,Population!AG9,0.0001))+0.483*LN(IF(AE6>0,AE6,0.001))+0.593*LN(L7))))*Y6,Population!AB9)","v":17481020.235823449},{"$f":"+Z6*(1-Control!$D$18)+X6*Population!H8","v":64980167588.85498},{"$f":"+MIN(Y7,Population!AB9)*EXP((0.14-G7*0.006)*G7)","v":33756128.445950605},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O7)+1.187*LN(M7)-0.219*LN(P7))","v":96.933267738364592},{"$f":"+(1+MAX((AB7-AB6)/AB6,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC6","v":96.933267738364592},31633987831.962212,2.8984873269018802E-2,{"$f":"+AD7/Population!C9","v":635.16181657960135},-5.7663358577949817E-5,2.8984873269018802E-2,2.7744752219109922E-2,3.1884311442142897E-2,471913.45315355808,{"$f":"Population!H9-'PolicyScenario-2'!Y7","v":11463652.553239051},{"$f":"+Population!AB9-Y7","v":11463652.553239051},{"$f":"+Population!AL9-AK7","v":407212.99606519192},{"$f":"+Y7/Population!H9","v":0.60394603052583506},{"$f":"inVar24*$AF$2*Population!AV9","v":0},{"$f":"+((W7+W7-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20931227359820256,0.40961347006668503,null,{"$f":"VLOOKUP(AT7,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT7,HDI!A$2:C$170,3)","v":145}]
[2016,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A8-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A8-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A8-$A$2)/($A$42-$A$2)+((R8-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A8-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A8-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A8-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A8-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A8-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E11","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E11","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E11","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E11","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E11","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B8)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q8/100*(20/(18.5+$J8))*((7.63-0.11*$K8/100)/7.3)*(1-1.08*(0.95*$H8/100+0.5*I8/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF8)+0.77*LN(Population!H10/Population!C10)+0.352*LN(N8))","v":161.89777056039742},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG10>0,Population!AG10,0.0001))+0.483*LN(IF(AE7>0,AE7,0.001))+0.593*LN(L8))))*Y7,Population!AB10)","v":17970258.729159754},{"$f":"+Z7*(1-Control!$D$18)+X7*Population!H9","v":67057205480.943504},{"$f":"+MIN(Y8,Population!AB10)*EXP((0.14-G8*0.006)*G8)","v":34700855.767295398},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O8)+1.187*LN(M8)-0.219*LN(P8))","v":96.933267738364592},{"$f":"+(1+MAX((AB8-AB7)/AB7,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC7","v":96.933267738364592},32557017911.243626,2.9178429358463837E-2,{"$f":"+AD8/Population!C10","v":635.26072058205409},1.5571465392133838E-4,2.9178429358463837E-2,2.7986838681973488E-2,3.1964181828991856E-2,489238.49333630502,{"$f":"Population!H10-'PolicyScenario-2'!Y8","v":11890418.532558996},{"$f":"+Population!AB10-Y8","v":11890418.532558996},{"$f":"+Population!AL10-AK8","v":426765.97931994498},{"$f":"+Y8/Population!H10","v":0.60180345447815886},{"$f":"inVar24*$AF$2*Population!AV10","v":0},{"$f":"+((W8+W8-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20933623488176545,0.40962909979226986,null,{"$f":"VLOOKUP(AT8,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT8,HDI!A$2:C$170,3)","v":145}]
[2017,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A9-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A9-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A9-$A$2)/($A$42-$A$2)+((R9-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A9-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A9-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A9-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A9-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A9-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E12","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E12","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E12","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E12","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E12","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B9)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q9/100*(20/(18.5+$J9))*((7.63-0.11*$K9/100)/7.3)*(1-1.08*(0.95*$H9/100+0.5*I9/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF9)+0.77*LN(Population!H11/Population!C11)+0.352*LN(N9))","v":162.30407507207232},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG11>0,Population!AG11,0.0001))+0.483*LN(IF(AE8>0,AE8,0.001))+0.593*LN(L9))))*Y8,Population!AB11)","v":18477526.230110247},{"$f":"+Z8*(1-Control!$D$18)+X8*Population!H10","v":69209294337.80159},{"$f":"+MIN(Y9,Population!AB11)*EXP((0.14-G9*0.006)*G9)","v":35680397.389440008},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O9)+1.187*LN(M9)-0.219*LN(P9))","v":96.933267738364592},{"$f":"+(1+MAX((AB9-AB8)/AB8,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC8","v":96.933267738364592},33513744763.335857,2.9386194236230227E-2,{"$f":"+AD9/Population!C11","v":635.50431869633007},3.8346163454398293E-4,2.9386194236230227E-2,2.8228169031721644E-2,3.2093327501839783E-2,507267.50095049292,{"$f":"Population!H11-'PolicyScenario-2'!Y9","v":12335616.105827253},{"$f":"+Population!AB11-Y9","v":12335616.105827253},{"$f":"+Population!AL11-AK9","v":445197.57326825708},{"$f":"+Y9/Population!H11","v":0.59966380671794806},{"$f":"inVar24*$AF$2*Population!AV11","v":0},{"$f":"+((W9+W9-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20939523502547605,0.4096675799617554,null,{"$f":"VLOOKUP(AT9,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT9,HDI!A$2:C$170,3)","v":145}]
[2018,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A10-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A10-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A10-$A$2)/($A$42-$A$2)+((R10-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A10-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A10-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A10-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A10-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A10-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E13","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E13","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E13","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E13","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E13","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B10)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q10/100*(20/(18.5+$J10))*((7.63-0.11*$K10/100)/7.3)*(1-1.08*(0.95*$H10/100+0.5*I10/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF10)+0.77*LN(Population!H12/Population!C12)+0.352*LN(N10))","v":162.76676472696121},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG12>0,Population!AG12,0.0001))+0.483*LN(IF(AE9>0,AE9,0.001))+0.593*LN(L10))))*Y9,Population!AB12)","v":19002893.231850423},{"$f":"+Z9*(1-Control!$D$18)+X9*Population!H11","v":71442021131.187973},{"$f":"+MIN(Y10,Population!AB12)*EXP((0.14-G10*0.006)*G10)","v":36694889.43582885},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O10)+1.187*LN(M10)-0.219*LN(P10))","v":96.933267738364592},{"$f":"+(1+MAX((AB10-AB9)/AB9,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC9","v":96.933267738364592},34505067534.16642,2.9579588250462325E-2,{"$f":"+AD10/Population!C12","v":635.88409248278708},5.975943440259759E-4,2.9579588250462325E-2,2.8432756376449295E-2,3.2260505106275657E-2,525367.00174017623,{"$f":"Population!H12-'PolicyScenario-2'!Y10","v":12798578.479087077},{"$f":"+Population!AB12-Y10","v":12798578.479087077},{"$f":"+Population!AL12-AK10","v":462962.37325982377},{"$f":"+Y10/Population!H12","v":0.59754760422973585},{"$f":"inVar24*$AF$2*Population!AV12","v":0},{"$f":"+((W10+W10-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20948717219932805,0.40972752741151147,null,{"$f":"VLOOKUP(AT10,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT10,HDI!A$2:C$170,3)","v":145}]
[2019,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A11-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A11-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A11-$A$2)/($A$42-$A$2)+((R11-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A11-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A11-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A11-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A11-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A11-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E14","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E14","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E14","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E14","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E14","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B11)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q11/100*(20/(18.5+$J11))*((7.63-0.11*$K11/100)/7.3)*(1-1.08*(0.95*$H11/100+0.5*I11/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF11)+0.77*LN(Population!H13/Population!C13)+0.352*LN(N11))","v":163.2682577491145},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG13>0,Population!AG13,0.0001))+0.483*LN(IF(AE10>0,AE10,0.001))+0.593*LN(L11))))*Y10,Population!AB13)","v":19545945.451391589},{"$f":"+Z10*(1-Control!$D$18)+X10*Population!H12","v":73760562949.885727},{"$f":"+MIN(Y11,Population!AB13)*EXP((0.14-G11*0.006)*G11)","v":37743531.919413656},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O11)+1.187*LN(M11)-0.219*LN(P11))","v":96.933267738364592},{"$f":"+(1+MAX((AB11-AB10)/AB10,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC10","v":96.933267738364592},35531201757.97187,2.9738652816412754E-2,{"$f":"+AD11/Population!C13","v":636.37304631256177},7.6893546411199514E-4,2.9738652816412754E-2,2.8577344139942094E-2,3.2453474607615711E-2,543052.21954116598,{"$f":"Population!H13-'PolicyScenario-2'!Y11","v":13278408.068139661},{"$f":"+Population!AB13-Y11","v":13278408.068139661},{"$f":"+Population!AL13-AK11","v":479829.58905258402},{"$f":"+Y11/Population!H13","v":0.59547084270102379},{"$f":"inVar24*$AF$2*Population!AV13","v":0},{"$f":"+((W11+W11-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20960545929739655,0.40980463048196547,null,{"$f":"VLOOKUP(AT11,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT11,HDI!A$2:C$170,3)","v":145}]
[2020,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A12-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A12-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A12-$A$2)/($A$42-$A$2)+((R12-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A12-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A12-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A12-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A12-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A12-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E15","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E15","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E15","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E15","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E15","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B12)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q12/100*(20/(18.5+$J12))*((7.63-0.11*$K12/100)/7.3)*(1-1.08*(0.95*$H12/100+0.5*I12/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF12)+0.77*LN(Population!H14/Population!C14)+0.352*LN(N12))","v":163.78453583059104},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG14>0,Population!AG14,0.0001))+0.483*LN(IF(AE11>0,AE11,0.001))+0.593*LN(L12))))*Y11,Population!AB14)","v":20105870.393141396},{"$f":"+Z11*(1-Control!$D$18)+X11*Population!H13","v":76169315442.765167},{"$f":"+MIN(Y12,Population!AB14)*EXP((0.14-G12*0.006)*G12)","v":38824755.898267291},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O12)+1.187*LN(M12)-0.219*LN(P12))","v":96.933267738364592},{"$f":"+(1+MAX((AB12-AB11)/AB11,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC11","v":96.933267738364592},36591733395.49398,2.9847896638738554E-2,{"$f":"+AD12/Population!C14","v":636.92761293300373},8.714489459529666E-4,2.9847896638738554E-2,2.8646603109697268E-2,3.2656373494817155E-2,559924.94174980745,{"$f":"Population!H14-'PolicyScenario-2'!Y12","v":13774002.774827354},{"$f":"+Population!AB14-Y12","v":13774002.774827354},{"$f":"+Population!AL14-AK12","v":495594.70668769255},{"$f":"+Y12/Population!H14","v":0.59344585776519998},{"$f":"inVar24*$AF$2*Population!AV14","v":0},{"$f":"+((W12+W12-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20973950941197905,0.40989197330255922,null,{"$f":"VLOOKUP(AT12,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT12,HDI!A$2:C$170,3)","v":145}]
[2021,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A13-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A13-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A13-$A$2)/($A$42-$A$2)+((R13-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A13-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A13-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A13-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A13-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A13-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E16","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E16","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E16","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E16","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E16","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B13)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q13/100*(20/(18.5+$J13))*((7.63-0.11*$K13/100)/7.3)*(1-1.08*(0.95*$H13/100+0.5*I13/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF13)+0.77*LN(Population!H15/Population!C15)+0.352*LN(N13))","v":164.2871165749807},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG15>0,Population!AG15,0.0001))+0.483*LN(IF(AE12>0,AE12,0.001))+0.593*LN(L13))))*Y12,Population!AB15)","v":20681418.423426375},{"$f":"+Z12*(1-Control!$D$18)+X12*Population!H14","v":78671542125.869629},{"$f":"+MIN(Y13,Population!AB15)*EXP((0.14-G13*0.006)*G13)","v":39936148.309866913},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O13)+1.187*LN(M13)-0.219*LN(P13))","v":96.933267738364592},{"$f":"+(1+MAX((AB13-AB12)/AB12,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC12","v":96.933267738364592},37685516868.027046,2.9891545740977597E-2,{"$f":"+AD13/Population!C15","v":637.49310106134249},8.878373567990347E-4,2.9891545740977597E-2,2.8625869909183935E-2,3.2850849040184357E-2,575548.03028497845,{"$f":"Population!H15-'PolicyScenario-2'!Y13","v":14283937.877354875},{"$f":"+Population!AB15-Y13","v":14283937.877354875},{"$f":"+Population!AL15-AK13","v":509935.10252752155},{"$f":"+Y13/Population!H15","v":0.59148313106033701},{"$f":"inVar24*$AF$2*Population!AV15","v":0},{"$f":"+((W13+W13-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20987607934582281,0.40998091969484546,null,{"$f":"VLOOKUP(AT13,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT13,HDI!A$2:C$170,3)","v":145}]
[2022,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A14-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A14-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A14-$A$2)/($A$42-$A$2)+((R14-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A14-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A14-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A14-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A14-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A14-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E17","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E17","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E17","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E17","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E17","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B14)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q14/100*(20/(18.5+$J14))*((7.63-0.11*$K14/100)/7.3)*(1-1.08*(0.95*$H14/100+0.5*I14/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF14)+0.77*LN(Population!H16/Population!C16)+0.352*LN(N14))","v":164.74311259249086},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG16>0,Population!AG16,0.0001))+0.483*LN(IF(AE13>0,AE13,0.001))+0.593*LN(L14))))*Y13,Population!AB16)","v":21270764.199904755},{"$f":"+Z13*(1-Control!$D$18)+X13*Population!H15","v":81269038007.507019},{"$f":"+MIN(Y14,Population!AB16)*EXP((0.14-G14*0.006)*G14)","v":41074184.38908352},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O14)+1.187*LN(M14)-0.219*LN(P14))","v":96.933267738364592},{"$f":"+(1+MAX((AB14-AB13)/AB13,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC13","v":96.933267738364592},38810447749.720573,2.9850483028612387E-2,{"$f":"+AD14/Population!C16","v":638.00485393820145},8.0275829810073582E-4,2.9850483028612387E-2,2.849639054789457E-2,3.3016969179040075E-2,589345.77647837996,{"$f":"Population!H16-'PolicyScenario-2'!Y14","v":14806280.159470245},{"$f":"+Population!AB16-Y14","v":14806280.159470245},{"$f":"+Population!AL16-AK14","v":522342.28211537004},{"$f":"+Y14/Population!H16","v":0.58959276120349147},{"$f":"inVar24*$AF$2*Population!AV16","v":0},{"$f":"+((W14+W14-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20999956740065875,0.4100613128003508,null,{"$f":"VLOOKUP(AT14,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT14,HDI!A$2:C$170,3)","v":145}]
[2023,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A15-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A15-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A15-$A$2)/($A$42-$A$2)+((R15-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A15-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A15-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A15-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A15-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A15-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E18","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E18","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E18","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E18","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E18","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B15)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q15/100*(20/(18.5+$J15))*((7.63-0.11*$K15/100)/7.3)*(1-1.08*(0.95*$H15/100+0.5*I15/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF15)+0.77*LN(Population!H17/Population!C17)+0.352*LN(N15))","v":165.11188657093143},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG17>0,Population!AG17,0.0001))+0.483*LN(IF(AE14>0,AE14,0.001))+0.593*LN(L15))))*Y14,Population!AB17)","v":21871151.560291957},{"$f":"+Z14*(1-Control!$D$18)+X14*Population!H16","v":83961721068.107544},{"$f":"+MIN(Y15,Population!AB17)*EXP((0.14-G15*0.006)*G15)","v":42233541.942656018},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O15)+1.187*LN(M15)-0.219*LN(P15))","v":96.933267738364592},{"$f":"+(1+MAX((AB15-AB14)/AB14,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC14","v":96.933267738364592},39962946995.227615,2.9695592613082897E-2,{"$f":"+AD15/Population!C17","v":638.3831648988828},5.9295937694855039E-4,2.9695592613082897E-2,2.8225942177944444E-2,3.3132951079743247E-2,600387.36038720235,{"$f":"Population!H17-'PolicyScenario-2'!Y15","v":15338101.006114293},{"$f":"+Population!AB17-Y15","v":15338101.006114293},{"$f":"+Population!AL17-AK15","v":531820.84664404765},{"$f":"+Y15/Population!H17","v":0.58778798421868761},{"$f":"inVar24*$AF$2*Population!AV17","v":0},{"$f":"+((W15+W15-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21009079171719691,0.41012068135162738,null,{"$f":"VLOOKUP(AT15,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT15,HDI!A$2:C$170,3)","v":145}]
[2024,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A16-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A16-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A16-$A$2)/($A$42-$A$2)+((R16-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A16-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A16-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A16-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A16-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A16-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E19","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E19","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E19","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E19","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E19","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B16)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q16/100*(20/(18.5+$J16))*((7.63-0.11*$K16/100)/7.3)*(1-1.08*(0.95*$H16/100+0.5*I16/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF16)+0.77*LN(Population!H18/Population!C18)+0.352*LN(N16))","v":165.3226924763936},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG18>0,Population!AG18,0.0001))+0.483*LN(IF(AE15>0,AE15,0.001))+0.593*LN(L16))))*Y15,Population!AB18)","v":22476996.554617435},{"$f":"+Z15*(1-Control!$D$18)+X15*Population!H17","v":86746942114.516846},{"$f":"+MIN(Y16,Population!AB18)*EXP((0.14-G16*0.006)*G16)","v":43403438.27427157},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O16)+1.187*LN(M16)-0.219*LN(P16))","v":96.933267738364592},{"$f":"+(1+MAX((AB16-AB15)/AB15,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC15","v":96.933267738364592},41135426063.598862,2.9339154304893082E-2,{"$f":"+AD16/Population!C18","v":638.50003519744632},1.8307233804017707E-4,2.9339154304893082E-2,2.7700644506776499E-2,3.3172510174606873E-2,605844.99432547763,{"$f":"Population!H18-'PolicyScenario-2'!Y16","v":15872462.964913815},{"$f":"+Population!AB18-Y16","v":15872462.964913815},{"$f":"+Population!AL18-AK16","v":534361.95879952237},{"$f":"+Y16/Population!H18","v":0.58610986533382503},{"$f":"inVar24*$AF$2*Population!AV18","v":0},{"$f":"+((W16+W16-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21011896240054917,0.41013901128706642,null,{"$f":"VLOOKUP(AT16,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT16,HDI!A$2:C$170,3)","v":145}]
[2025,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A17-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A17-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A17-$A$2)/($A$42-$A$2)+((R17-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A17-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A17-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A17-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A17-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A17-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E20","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E20","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E20","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E20","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E20","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B17)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q17/100*(20/(18.5+$J17))*((7.63-0.11*$K17/100)/7.3)*(1-1.08*(0.95*$H17/100+0.5*I17/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF17)+0.77*LN(Population!H19/Population!C19)+0.352*LN(N17))","v":165.29456800414823},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG19>0,Population!AG19,0.0001))+0.483*LN(IF(AE16>0,AE16,0.001))+0.593*LN(L17))))*Y16,Population!AB19)","v":23080637.273619495},{"$f":"+Z16*(1-Control!$D$18)+X16*Population!H18","v":89617100332.719543},{"$f":"+MIN(Y17,Population!AB19)*EXP((0.14-G17*0.006)*G17)","v":44569078.115136363},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O17)+1.187*LN(M17)-0.219*LN(P17))","v":96.933267738364592},{"$f":"+(1+MAX((AB17-AB16)/AB16,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC16","v":96.933267738364592},42316883479.448769,2.8721166374289484E-2,{"$f":"+AD17/Population!C19","v":638.19793832781465},-4.7313524350589862E-4,2.8721166374289484E-2,2.6855933244250778E-2,3.3086563609512933E-2,603640.71900206059,{"$f":"Population!H19-'PolicyScenario-2'!Y17","v":16401444.980286755},{"$f":"+Population!AB19-Y17","v":16401444.980286755},{"$f":"+Population!AL19-AK17","v":528982.01537293941},{"$f":"+Y17/Population!H19","v":0.58458510686416387},{"$f":"inVar24*$AF$2*Population!AV19","v":0},{"$f":"+((W17+W17-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21004613371620368,0.41009162018683964,null,{"$f":"VLOOKUP(AT17,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT17,HDI!A$2:C$170,3)","v":145}]
[2026,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A18-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A18-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A18-$A$2)/($A$42-$A$2)+((R18-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A18-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A18-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A18-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A18-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A18-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E21","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E21","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E21","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E21","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E21","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B18)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q18/100*(20/(18.5+$J18))*((7.63-0.11*$K18/100)/7.3)*(1-1.08*(0.95*$H18/100+0.5*I18/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF18)+0.77*LN(Population!H20/Population!C20)+0.352*LN(N18))","v":165.22713667372767},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG20>0,Population!AG20,0.0001))+0.483*LN(IF(AE17>0,AE17,0.001))+0.593*LN(L18))))*Y17,Population!AB20)","v":23695218.472064897},{"$f":"+Z17*(1-Control!$D$18)+X17*Population!H19","v":92558590049.474426},{"$f":"+MIN(Y18,Population!AB20)*EXP((0.14-G18*0.006)*G18)","v":45755844.196024209},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O18)+1.187*LN(M18)-0.219*LN(P18))","v":96.933267738364592},{"$f":"+(1+MAX((AB18-AB17)/AB17,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC17","v":96.933267738364592},43522163229.438789,2.8482242804467536E-2,{"$f":"+AD18/Population!C20","v":637.71248938623091},-7.6065576591440899E-4,2.8482242804467536E-2,2.6627566265159008E-2,3.2822861996584081E-2,614581.19844540209,{"$f":"Population!H20-'PolicyScenario-2'!Y18","v":16955921.004497603},{"$f":"+Population!AB20-Y18","v":16955921.004497603},{"$f":"+Population!AL20-AK18","v":554476.02421084791},{"$f":"+Y18/Population!H20","v":0.58289186421764205},{"$f":"inVar24*$AF$2*Population!AV20","v":0},{"$f":"+((W18+W18-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20992903077773353,0.41001539595919845,null,{"$f":"VLOOKUP(AT18,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT18,HDI!A$2:C$170,3)","v":145}]
[2027,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A19-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A19-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A19-$A$2)/($A$42-$A$2)+((R19-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A19-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A19-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A19-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A19-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A19-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E22","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E22","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E22","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E22","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E22","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B19)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q19/100*(20/(18.5+$J19))*((7.63-0.11*$K19/100)/7.3)*(1-1.08*(0.95*$H19/100+0.5*I19/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF19)+0.77*LN(Population!H21/Population!C21)+0.352*LN(N19))","v":165.11995657589114},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG21>0,Population!AG21,0.0001))+0.483*LN(IF(AE18>0,AE18,0.001))+0.593*LN(L19))))*Y18,Population!AB21)","v":24323577.034221459},{"$f":"+Z18*(1-Control!$D$18)+X18*Population!H20","v":95572917825.732208},{"$f":"+MIN(Y19,Population!AB21)*EXP((0.14-G19*0.006)*G19)","v":46969214.585631251},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O19)+1.187*LN(M19)-0.219*LN(P19))","v":96.933267738364592},{"$f":"+(1+MAX((AB19-AB18)/AB18,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC18","v":96.933267738364592},44755108645.16291,2.8329139092290005E-2,{"$f":"+AD19/Population!C21","v":637.0906522090346},-9.7510584714249817E-4,2.8329139092290005E-2,2.6518369640581924E-2,3.2566699370059148E-2,628358.56215656176,{"$f":"Population!H21-'PolicyScenario-2'!Y19","v":17531103.637653541},{"$f":"+Population!AB21-Y19","v":17531103.637653541},{"$f":"+Population!AL21-AK19","v":575182.63315593824},{"$f":"+Y19/Population!H21","v":0.58114353385966988},{"$f":"inVar24*$AF$2*Population!AV21","v":0},{"$f":"+((W19+W19-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20977889714509204,0.40991763003112286,null,{"$f":"VLOOKUP(AT19,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT19,HDI!A$2:C$170,3)","v":145}]
[2028,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A20-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A20-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A20-$A$2)/($A$42-$A$2)+((R20-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A20-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A20-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A20-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A20-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A20-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E23","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E23","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E23","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E23","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E23","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B20)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q20/100*(20/(18.5+$J20))*((7.63-0.11*$K20/100)/7.3)*(1-1.08*(0.95*$H20/100+0.5*I20/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF20)+0.77*LN(Population!H22/Population!C22)+0.352*LN(N20))","v":164.9677731839277},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG22>0,Population!AG22,0.0001))+0.483*LN(IF(AE19>0,AE19,0.001))+0.593*LN(L20))))*Y19,Population!AB22)","v":24966254.263605639},{"$f":"+Z19*(1-Control!$D$18)+X19*Population!H21","v":98661044167.740707},{"$f":"+MIN(Y20,Population!AB22)*EXP((0.14-G20*0.006)*G20)","v":48210234.549667582},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O20)+1.187*LN(M20)-0.219*LN(P20))","v":96.933267738364592},{"$f":"+(1+MAX((AB20-AB19)/AB19,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC19","v":96.933267738364592},46016548061.978821,2.8185372687107656E-2,{"$f":"+AD20/Population!C22","v":636.33511049413312},-1.1859249735994926E-3,2.8185372687107656E-2,2.6421986720126783E-2,3.2311730271115016E-2,642677.22938418016,{"$f":"Population!H22-'PolicyScenario-2'!Y20","v":18125716.002019361},{"$f":"+Population!AB22-Y20","v":18125716.002019361},{"$f":"+Population!AL22-AK20","v":594612.36436581984},{"$f":"+Y20/Population!H22","v":0.57937137962618368},{"$f":"inVar24*$AF$2*Population!AV22","v":0},{"$f":"+((W20+W20-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.209596285164418,0.40979865154534745,null,{"$f":"VLOOKUP(AT20,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT20,HDI!A$2:C$170,3)","v":145}]
[2029,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A21-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A21-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A21-$A$2)/($A$42-$A$2)+((R21-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A21-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A21-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A21-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A21-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A21-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E24","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E24","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E24","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E24","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E24","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B21)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q21/100*(20/(18.5+$J21))*((7.63-0.11*$K21/100)/7.3)*(1-1.08*(0.95*$H21/100+0.5*I21/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF21)+0.77*LN(Population!H23/Population!C23)+0.352*LN(N21))","v":164.7698472800958},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG23>0,Population!AG23,0.0001))+0.483*LN(IF(AE20>0,AE20,0.001))+0.593*LN(L21))))*Y20,Population!AB23)","v":25623363.855953518},{"$f":"+Z20*(1-Control!$D$18)+X20*Population!H22","v":101823388777.85927},{"$f":"+MIN(Y21,Population!AB23)*EXP((0.14-G21*0.006)*G21)","v":49479123.636410087},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O21)+1.187*LN(M21)-0.219*LN(P21))","v":96.933267738364592},{"$f":"+(1+MAX((AB21-AB20)/AB20,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC20","v":96.933267738364592},47306685079.638092,2.8036371088105305E-2,{"$f":"+AD21/Population!C23","v":635.44747071817949},-1.3949250344906345E-3,2.8036371088105305E-2,2.6319911085171288E-2,3.2052616478921832E-2,657109.59234787896,{"$f":"Population!H23-'PolicyScenario-2'!Y21","v":18739835.003421482},{"$f":"+Population!AB23-Y21","v":18739835.003421482},{"$f":"+Population!AL23-AK21","v":614119.00140212104},{"$f":"+Y21/Population!H23","v":0.57758152060170231},{"$f":"inVar24*$AF$2*Population!AV23","v":0},{"$f":"+((W21+W21-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20938146830967666,0.40965860189195757,null,{"$f":"VLOOKUP(AT21,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT21,HDI!A$2:C$170,3)","v":145}]
[2030,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A22-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A22-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A22-$A$2)/($A$42-$A$2)+((R22-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A22-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A22-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A22-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A22-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A22-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E25","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E25","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E25","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E25","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E25","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B22)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q22/100*(20/(18.5+$J22))*((7.63-0.11*$K22/100)/7.3)*(1-1.08*(0.95*$H22/100+0.5*I22/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S22))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF22)+0.77*LN(Population!H24/Population!C24)+0.352*LN(N22))","v":164.53224548867652},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG24>0,Population!AG24,0.0001))+0.483*LN(IF(AE21>0,AE21,0.001))+0.593*LN(L22))))*Y21,Population!AB24)","v":26295089.572304804},{"$f":"+Z21*(1-Control!$D$18)+X21*Population!H23","v":105060170727.66063},{"$f":"+MIN(Y22,Population!AB24)*EXP((0.14-G22*0.006)*G22)","v":50776236.69135268},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O22)+1.187*LN(M22)-0.219*LN(P22))","v":96.933267738364592},{"$f":"+(1+MAX((AB22-AB21)/AB21,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC21","v":96.933267738364592},48625786742.674736,2.7884043466922529E-2,{"$f":"+AD22/Population!C24","v":634.441203180559},-1.5835573890682253E-3,2.7884043466922529E-2,2.6215360330029889E-2,3.1788197079777168E-2,671725.71635128558,{"$f":"Population!H24-'PolicyScenario-2'!Y22","v":19374117.357382696},{"$f":"+Population!AB24-Y22","v":19374117.357382696},{"$f":"+Population!AL24-AK22","v":634282.35396121442},{"$f":"+Y22/Population!H24","v":0.57577285309089843},{"$f":"inVar24*$AF$2*Population!AV24","v":0},{"$f":"+((W22+W22-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20913757925859053,0.40949948248479445,null,{"$f":"VLOOKUP(AT22,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT22,HDI!A$2:C$170,3)","v":145}]
[2031,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A23-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A23-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A23-$A$2)/($A$42-$A$2)+((R23-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A23-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A23-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A23-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A23-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A23-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E26","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E26","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E26","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E26","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E26","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B23)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q23/100*(20/(18.5+$J23))*((7.63-0.11*$K23/100)/7.3)*(1-1.08*(0.95*$H23/100+0.5*I23/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF23)+0.77*LN(Population!H25/Population!C25)+0.352*LN(N23))","v":164.25961818796969},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG25>0,Population!AG25,0.0001))+0.483*LN(IF(AE22>0,AE22,0.001))+0.593*LN(L23))))*Y22,Population!AB25)","v":26981709.005160656},{"$f":"+Z22*(1-Control!$D$18)+X22*Population!H24","v":108371821064.38271},{"$f":"+MIN(Y23,Population!AB25)*EXP((0.14-G23*0.006)*G23)","v":52102109.750035517},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O23)+1.187*LN(M23)-0.219*LN(P23))","v":96.933267738364592},{"$f":"+(1+MAX((AB23-AB22)/AB22,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC22","v":96.933267738364592},49974272605.272644,2.7731908374748333E-2,{"$f":"+AD23/Population!C25","v":633.32609540297847},-1.7576219387869406E-3,2.7731908374748333E-2,2.6112078111307561E-2,3.1521463498347169E-2,686619.43285585195,{"$f":"Population!H25-'PolicyScenario-2'!Y23","v":20029361.494839344},{"$f":"+Population!AB25-Y23","v":20029361.494839344},{"$f":"+Population!AL25-AK23","v":655244.13745664805},{"$f":"+Y23/Population!H25","v":0.57394372683261186},{"$f":"inVar24*$AF$2*Population!AV25","v":0},{"$f":"+((W23+W23-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20886685834181745,0.40932271235095719,null,{"$f":"VLOOKUP(AT23,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT23,HDI!A$2:C$170,3)","v":145}]
[2032,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A24-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A24-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A24-$A$2)/($A$42-$A$2)+((R24-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A24-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A24-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A24-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A24-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A24-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E27","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E27","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E27","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E27","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E27","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B24)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q24/100*(20/(18.5+$J24))*((7.63-0.11*$K24/100)/7.3)*(1-1.08*(0.95*$H24/100+0.5*I24/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF24)+0.77*LN(Population!H26/Population!C26)+0.352*LN(N24))","v":163.95251789764731},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG26>0,Population!AG26,0.0001))+0.483*LN(IF(AE23>0,AE23,0.001))+0.593*LN(L24))))*Y23,Population!AB26)","v":27683511.930599228},{"$f":"+Z23*(1-Control!$D$18)+X23*Population!H25","v":111758968712.74512},{"$f":"+MIN(Y24,Population!AB26)*EXP((0.14-G24*0.006)*G24)","v":53457302.374679968},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O24)+1.187*LN(M24)-0.219*LN(P24))","v":96.933267738364592},{"$f":"+(1+MAX((AB24-AB23)/AB23,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC23","v":96.933267738364592},51352607052.019691,2.7580880618993206E-2,{"$f":"+AD24/Population!C26","v":632.1032246634586},-1.9308706026739089E-3,2.7580880618993206E-2,2.6010321484986047E-2,3.1254874330755578E-2,701802.92543857172,{"$f":"Population!H26-'PolicyScenario-2'!Y24","v":20706295.319400772},{"$f":"+Population!AB26-Y24","v":20706295.319400772},{"$f":"+Population!AL26-AK24","v":676933.82456142828},{"$f":"+Y24/Population!H26","v":0.57209386653630923},{"$f":"inVar24*$AF$2*Population!AV26","v":0},{"$f":"+((W24+W24-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20856942668103423,0.40912832496521073,null,{"$f":"VLOOKUP(AT24,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT24,HDI!A$2:C$170,3)","v":145}]
[2033,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A25-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A25-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A25-$A$2)/($A$42-$A$2)+((R25-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A25-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A25-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A25-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A25-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A25-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E28","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E28","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E28","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E28","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E28","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B25)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q25/100*(20/(18.5+$J25))*((7.63-0.11*$K25/100)/7.3)*(1-1.08*(0.95*$H25/100+0.5*I25/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF25)+0.77*LN(Population!H27/Population!C27)+0.352*LN(N25))","v":163.61291349932338},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG27>0,Population!AG27,0.0001))+0.483*LN(IF(AE24>0,AE24,0.001))+0.593*LN(L25))))*Y24,Population!AB27)","v":28400858.673560902},{"$f":"+Z24*(1-Control!$D$18)+X24*Population!H26","v":115222240703.45464},{"$f":"+MIN(Y25,Population!AB27)*EXP((0.14-G25*0.006)*G25)","v":54842510.358483784},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O25)+1.187*LN(M25)-0.219*LN(P25))","v":96.933267738364592},{"$f":"+(1+MAX((AB25-AB24)/AB24,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC24","v":96.933267738364592},52761347260.984947,2.7432691149218882E-2,{"$f":"+AD25/Population!C27","v":630.77657829259294},-2.0987812102556303E-3,2.7432691149218882E-2,2.5912418365127112E-2,3.0988761175948138E-2,717346.74296167493,{"$f":"Population!H27-'PolicyScenario-2'!Y25","v":21405764.045189098},{"$f":"+Population!AB27-Y25","v":21405764.045189098},{"$f":"+Population!AL27-AK25","v":699468.72578832507},{"$f":"+Y25/Population!H27","v":0.57022253514228405},{"$f":"inVar24*$AF$2*Population!AV27","v":0},{"$f":"+((W25+W25-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20824610285028228,0.40891680592031898,null,{"$f":"VLOOKUP(AT25,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT25,HDI!A$2:C$170,3)","v":145}]
[2034,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A26-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A26-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A26-$A$2)/($A$42-$A$2)+((R26-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A26-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A26-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A26-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A26-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A26-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E29","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E29","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E29","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E29","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E29","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B26)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q26/100*(20/(18.5+$J26))*((7.63-0.11*$K26/100)/7.3)*(1-1.08*(0.95*$H26/100+0.5*I26/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF26)+0.77*LN(Population!H28/Population!C28)+0.352*LN(N26))","v":163.24597561559997},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG28>0,Population!AG28,0.0001))+0.483*LN(IF(AE25>0,AE25,0.001))+0.593*LN(L26))))*Y25,Population!AB28)","v":29134353.620207869},{"$f":"+Z25*(1-Control!$D$18)+X25*Population!H27","v":118762357729.89273},{"$f":"+MIN(Y26,Population!AB28)*EXP((0.14-G26*0.006)*G26)","v":56258900.780750476},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O26)+1.187*LN(M26)-0.219*LN(P26))","v":96.933267738364592},{"$f":"+(1+MAX((AB26-AB25)/AB25,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC25","v":96.933267738364592},54201382800.691048,2.7293380750550947E-2,{"$f":"+AD26/Population!C28","v":629.35588857130767},-2.252286736978791E-3,2.7293380750550947E-2,2.5826505989757116E-2,3.0724250846234012E-2,733494.94664696604,{"$f":"Population!H28-'PolicyScenario-2'!Y26","v":22129031.442292131},{"$f":"+Population!AB28-Y26","v":22129031.442292131},{"$f":"+Population!AL28-AK26","v":723267.39710303396},{"$f":"+Y26/Population!H28","v":0.5683267615801697},{"$f":"inVar24*$AF$2*Population!AV28","v":0},{"$f":"+((W26+W26-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20789910433103836,0.40868955513825639,null,{"$f":"VLOOKUP(AT26,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT26,HDI!A$2:C$170,3)","v":145}]
[2035,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A27-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A27-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A27-$A$2)/($A$42-$A$2)+((R27-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A27-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A27-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A27-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A27-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A27-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E30","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E30","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E30","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E30","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E30","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B27)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q27/100*(20/(18.5+$J27))*((7.63-0.11*$K27/100)/7.3)*(1-1.08*(0.95*$H27/100+0.5*I27/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF27)+0.77*LN(Population!H29/Population!C29)+0.352*LN(N27))","v":162.86017361209176},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG29>0,Population!AG29,0.0001))+0.483*LN(IF(AE26>0,AE26,0.001))+0.593*LN(L27))))*Y26,Population!AB29)","v":29884882.918918725},{"$f":"+Z26*(1-Control!$D$18)+X26*Population!H28","v":122380404728.58301},{"$f":"+MIN(Y27,Population!AB29)*EXP((0.14-G27*0.006)*G27)","v":57708184.808110312},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O27)+1.187*LN(M27)-0.219*LN(P27))","v":96.933267738364592},{"$f":"+(1+MAX((AB27-AB26)/AB26,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC26","v":96.933267738364592},55674023557.829063,2.7169800492972664E-2,{"$f":"+AD27/Population!C29","v":627.85790093130822},-2.3801916645286541E-3,2.7169800492972664E-2,2.5760973059319299E-2,3.0464593898674404E-2,750529.29871085659,{"$f":"Population!H29-'PolicyScenario-2'!Y27","v":22877693.010768775},{"$f":"+Population!AB29-Y27","v":22877693.010768775},{"$f":"+Population!AL29-AK27","v":748661.56847664341},{"$f":"+Y27/Population!H29","v":0.56640303079106558},{"$f":"inVar24*$AF$2*Population!AV29","v":0},{"$f":"+((W27+W27-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20753237664347621,0.40844910863397427,null,{"$f":"VLOOKUP(AT27,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT27,HDI!A$2:C$170,3)","v":145}]
[2036,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A28-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A28-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A28-$A$2)/($A$42-$A$2)+((R28-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A28-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A28-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A28-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A28-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A28-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E31","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E31","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E31","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E31","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E31","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B28)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q28/100*(20/(18.5+$J28))*((7.63-0.11*$K28/100)/7.3)*(1-1.08*(0.95*$H28/100+0.5*I28/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF28)+0.77*LN(Population!H30/Population!C30)+0.352*LN(N28))","v":162.46350910424667},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG30>0,Population!AG30,0.0001))+0.483*LN(IF(AE27>0,AE27,0.001))+0.593*LN(L28))))*Y27,Population!AB30)","v":30653490.845388997},{"$f":"+Z27*(1-Control!$D$18)+X27*Population!H29","v":126078110815.56976},{"$f":"+MIN(Y28,Population!AB30)*EXP((0.14-G28*0.006)*G28)","v":59192378.953560546},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O28)+1.187*LN(M28)-0.219*LN(P28))","v":96.933267738364592},{"$f":"+(1+MAX((AB28-AB27)/AB27,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC27","v":96.933267738364592},57180877748.323769,2.7065659964912066E-2,{"$f":"+AD28/Population!C30","v":626.29932385600557},-2.4823723218116663E-3,2.7065659964912066E-2,2.5718953912437864E-2,3.0214854209606352E-2,768607.92647027224,{"$f":"Population!H30-'PolicyScenario-2'!Y28","v":23653385.912423503},{"$f":"+Population!AB30-Y28","v":23653385.912423503},{"$f":"+Population!AL30-AK28","v":775692.90165472776},{"$f":"+Y28/Population!H30","v":0.5644495260165967},{"$f":"inVar24*$AF$2*Population!AV30","v":0},{"$f":"+((W28+W28-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20714988590511871,0.40819802504562369,null,{"$f":"VLOOKUP(AT28,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT28,HDI!A$2:C$170,3)","v":145}]
[2037,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A29-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A29-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A29-$A$2)/($A$42-$A$2)+((R29-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A29-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A29-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A29-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A29-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A29-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E32","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E32","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E32","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E32","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E32","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B29)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q29/100*(20/(18.5+$J29))*((7.63-0.11*$K29/100)/7.3)*(1-1.08*(0.95*$H29/100+0.5*I29/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF29)+0.77*LN(Population!H31/Population!C31)+0.352*LN(N29))","v":162.06167200833929},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG31>0,Population!AG31,0.0001))+0.483*LN(IF(AE28>0,AE28,0.001))+0.593*LN(L29))))*Y28,Population!AB31)","v":31441240.326403193},{"$f":"+Z28*(1-Control!$D$18)+X28*Population!H30","v":129857872149.51305},{"$f":"+MIN(Y29,Population!AB31)*EXP((0.14-G29*0.006)*G29)","v":60713535.745648287},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O29)+1.187*LN(M29)-0.219*LN(P29))","v":96.933267738364592},{"$f":"+(1+MAX((AB29-AB28)/AB28,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC28","v":96.933267738364592},58723672241.596916,2.6980951570271652E-2,{"$f":"+AD29/Population!C31","v":624.69317527935732},-2.5645063238444858E-3,2.6980951570271652E-2,2.5698524353636277E-2,2.9979520707384435E-2,787749.48101419583,{"$f":"Population!H31-'PolicyScenario-2'!Y29","v":24457610.111096807},{"$f":"+Population!AB31-Y29","v":24457610.111096807},{"$f":"+Population!AL31-AK29","v":804224.19867330417},{"$f":"+Y29/Population!H31","v":0.56246667114482718},{"$f":"inVar24*$AF$2*Population!AV31","v":0},{"$f":"+((W29+W29-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20675472347236801,0.40793829839016466,null,{"$f":"VLOOKUP(AT29,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT29,HDI!A$2:C$170,3)","v":145}]
[2038,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A30-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A30-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A30-$A$2)/($A$42-$A$2)+((R30-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A30-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A30-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A30-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A30-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A30-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E33","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E33","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E33","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E33","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E33","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B30)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q30/100*(20/(18.5+$J30))*((7.63-0.11*$K30/100)/7.3)*(1-1.08*(0.95*$H30/100+0.5*I30/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF30)+0.77*LN(Population!H32/Population!C32)+0.352*LN(N30))","v":161.65850920329646},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG32>0,Population!AG32,0.0001))+0.483*LN(IF(AE29>0,AE29,0.001))+0.593*LN(L30))))*Y29,Population!AB32)","v":32249156.209673308},{"$f":"+Z29*(1-Control!$D$18)+X29*Population!H31","v":133722618428.77786},{"$f":"+MIN(Y30,Population!AB32)*EXP((0.14-G30*0.006)*G30)","v":62273634.18162524},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O30)+1.187*LN(M30)-0.219*LN(P30))","v":96.933267738364592},{"$f":"+(1+MAX((AB30-AB29)/AB29,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC29","v":96.933267738364592},60304158691.070351,2.6913958019708053E-2,{"$f":"+AD30/Population!C32","v":623.04939776737592},-2.6313357933617811E-3,2.6913958019708053E-2,2.5696056354101805E-2,2.9761355359458726E-2,807915.88327011466,{"$f":"Population!H32-'PolicyScenario-2'!Y30","v":25291746.220014192},{"$f":"+Population!AB32-Y30","v":25291746.220014192},{"$f":"+Population!AL32-AK30","v":834136.10891738534},{"$f":"+Y30/Population!H32","v":0.56045621198034534},{"$f":"inVar24*$AF$2*Population!AV32","v":0},{"$f":"+((W30+W30-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20634924976984273,0.4076714502601419,null,{"$f":"VLOOKUP(AT30,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT30,HDI!A$2:C$170,3)","v":145}]
[2039,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A31-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A31-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A31-$A$2)/($A$42-$A$2)+((R31-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A31-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A31-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A31-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A31-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A31-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E34","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E34","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E34","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E34","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E34","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B31)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q31/100*(20/(18.5+$J31))*((7.63-0.11*$K31/100)/7.3)*(1-1.08*(0.95*$H31/100+0.5*I31/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF31)+0.77*LN(Population!H33/Population!C33)+0.352*LN(N31))","v":161.25526678337602},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG33>0,Population!AG33,0.0001))+0.483*LN(IF(AE30>0,AE30,0.001))+0.593*LN(L31))))*Y30,Population!AB33)","v":33078130.692983441},{"$f":"+Z30*(1-Control!$D$18)+X30*Population!H32","v":137675690196.62238},{"$f":"+MIN(Y31,Population!AB33)*EXP((0.14-G31*0.006)*G31)","v":63874397.109619997},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O31)+1.187*LN(M31)-0.219*LN(P31))","v":96.933267738364592},{"$f":"+(1+MAX((AB31-AB30)/AB30,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC30","v":96.933267738364592},61923971499.565216,2.686071481061425E-2,{"$f":"+AD31/Population!C33","v":621.37331210997797},-2.6901328584924464E-3,2.686071481061425E-2,2.57053076961275E-2,2.9561728705977758E-2,828974.48331013322,{"$f":"Population!H33-'PolicyScenario-2'!Y31","v":26156932.307016559},{"$f":"+Population!AB33-Y31","v":26156932.307016559},{"$f":"+Population!AL33-AK31","v":865186.08700236678},{"$f":"+Y31/Population!H33","v":0.55842146555973848},{"$f":"inVar24*$AF$2*Population!AV33","v":0},{"$f":"+((W31+W31-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20593470356399859,0.40739826974905047,null,{"$f":"VLOOKUP(AT31,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT31,HDI!A$2:C$170,3)","v":145}]
[2040,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A32-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A32-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A32-$A$2)/($A$42-$A$2)+((R32-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A32-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A32-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A32-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A32-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A32-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E35","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E35","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E35","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E35","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E35","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B32)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q32/100*(20/(18.5+$J32))*((7.63-0.11*$K32/100)/7.3)*(1-1.08*(0.95*$H32/100+0.5*I32/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF32)+0.77*LN(Population!H34/Population!C34)+0.352*LN(N32))","v":160.84871094536524},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG34>0,Population!AG34,0.0001))+0.483*LN(IF(AE31>0,AE31,0.001))+0.593*LN(L32))))*Y31,Population!AB34)","v":33928796.956797384},{"$f":"+Z31*(1-Control!$D$18)+X31*Population!H33","v":141720628475.75256},{"$f":"+MIN(Y32,Population!AB34)*EXP((0.14-G32*0.006)*G32)","v":65517047.211191013},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O32)+1.187*LN(M32)-0.219*LN(P32))","v":96.933267738364592},{"$f":"+(1+MAX((AB32-AB31)/AB31,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC31","v":96.933267738364592},63584431933.870964,2.6814501623452988E-2,{"$f":"+AD32/Population!C34","v":619.66143947698924},-2.7549825517542378E-3,2.6814501623452988E-2,2.5716878372283192E-2,2.9380192489708131E-2,850666.26381394267,{"$f":"Population!H34-'PolicyScenario-2'!Y32","v":27053907.730702616},{"$f":"+Population!AB34-Y32","v":27053907.730702616},{"$f":"+Population!AL34-AK32","v":896975.42368605733},{"$f":"+Y32/Population!H34","v":0.55636753290399688},{"$f":"inVar24*$AF$2*Population!AV34","v":0},{"$f":"+((W32+W32-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20551015030203484,0.40711811446385709,null,{"$f":"VLOOKUP(AT32,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT32,HDI!A$2:C$170,3)","v":145}]
[2041,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A33-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A33-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A33-$A$2)/($A$42-$A$2)+((R33-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A33-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A33-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A33-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A33-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A33-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E36","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E36","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E36","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E36","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E36","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B33)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q33/100*(20/(18.5+$J33))*((7.63-0.11*$K33/100)/7.3)*(1-1.08*(0.95*$H33/100+0.5*I33/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF33)+0.77*LN(Population!H35/Population!C35)+0.352*LN(N33))","v":160.43793528739641},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG35>0,Population!AG35,0.0001))+0.483*LN(IF(AE32>0,AE32,0.001))+0.593*LN(L33))))*Y32,Population!AB35)","v":34801863.996971108},{"$f":"+Z32*(1-Control!$D$18)+X32*Population!H34","v":145860792775.6687},{"$f":"+MIN(Y33,Population!AB35)*EXP((0.14-G33*0.006)*G33)","v":67202953.568626329},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O33)+1.187*LN(M33)-0.219*LN(P33))","v":96.933267738364592},{"$f":"+(1+MAX((AB33-AB32)/AB32,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC32","v":96.933267738364592},65286934481.497772,2.6775462103639514E-2,{"$f":"+AD33/Population!C35","v":617.91357822982638},-2.8206713147071096E-3,2.6775462103639514E-2,2.5732331190092838E-2,2.9213561529078964E-2,873067.04017372429,{"$f":"Population!H35-'PolicyScenario-2'!Y33","v":27983826.768653892},{"$f":"+Population!AB35-Y33","v":27983826.768653892},{"$f":"+Population!AL35-AK33","v":929919.03795127571},{"$f":"+Y33/Population!H35","v":0.55429610748226465},{"$f":"inVar24*$AF$2*Population!AV35","v":0},{"$f":"+((W33+W33-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20507545984236106,0.40683086976339994,null,{"$f":"VLOOKUP(AT33,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT33,HDI!A$2:C$170,3)","v":145}]
[2042,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A34-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A34-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A34-$A$2)/($A$42-$A$2)+((R34-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A34-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A34-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A34-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A34-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A34-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E37","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E37","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E37","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E37","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E37","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B34)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q34/100*(20/(18.5+$J34))*((7.63-0.11*$K34/100)/7.3)*(1-1.08*(0.95*$H34/100+0.5*I34/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF34)+0.77*LN(Population!H36/Population!C36)+0.352*LN(N34))","v":160.02577655811501},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG36>0,Population!AG36,0.0001))+0.483*LN(IF(AE33>0,AE33,0.001))+0.593*LN(L34))))*Y33,Population!AB36)","v":35698295.928590082},{"$f":"+Z33*(1-Control!$D$18)+X33*Population!H35","v":150099567656.67175},{"$f":"+MIN(Y34,Population!AB36)*EXP((0.14-G34*0.006)*G34)","v":68933977.903508708},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O34)+1.187*LN(M34)-0.219*LN(P34))","v":96.933267738364592},{"$f":"+(1+MAX((AB34-AB33)/AB33,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC33","v":96.933267738364592},67033211169.128479,2.6747720681013124E-2,{"$f":"+AD34/Population!C36","v":616.13640819046304},-2.8760818696596784E-3,2.6747720681013124E-2,2.5758158577281733E-2,2.9060413016691964E-2,896431.93161897361,{"$f":"Population!H36-'PolicyScenario-2'!Y34","v":28948338.899534918},{"$f":"+Population!AB36-Y34","v":28948338.899534918},{"$f":"+Population!AL36-AK34","v":964512.13088102639},{"$f":"+Y34/Population!H36","v":0.55220656146295288},{"$f":"inVar24*$AF$2*Population!AV36","v":0},{"$f":"+((W34+W34-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20463221781566357,0.40653755589304569,null,{"$f":"VLOOKUP(AT34,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT34,HDI!A$2:C$170,3)","v":145}]
[2043,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A35-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A35-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A35-$A$2)/($A$42-$A$2)+((R35-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A35-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A35-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A35-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A35-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A35-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E38","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E38","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E38","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E38","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E38","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B35)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q35/100*(20/(18.5+$J35))*((7.63-0.11*$K35/100)/7.3)*(1-1.08*(0.95*$H35/100+0.5*I35/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF35)+0.77*LN(Population!H37/Population!C37)+0.352*LN(N35))","v":159.60981876437387},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG37>0,Population!AG37,0.0001))+0.483*LN(IF(AE34>0,AE34,0.001))+0.593*LN(L35))))*Y34,Population!AB37)","v":36619000.212162293},{"$f":"+Z34*(1-Control!$D$18)+X34*Population!H36","v":154440712890.64447},{"$f":"+MIN(Y35,Population!AB37)*EXP((0.14-G35*0.006)*G35)","v":70711872.53652963},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O35)+1.187*LN(M35)-0.219*LN(P35))","v":96.933267738364592},{"$f":"+(1+MAX((AB35-AB34)/AB34,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC34","v":96.933267738364592},68824969800.255859,2.6729416655971842E-2,{"$f":"+AD35/Population!C37","v":614.32616018084218},-2.9380636910216014E-3,2.6729416655971842E-2,2.5791267051345088E-2,2.8921770407109887E-2,920704.28357221186,{"$f":"Population!H37-'PolicyScenario-2'!Y35","v":29948758.553462707},{"$f":"+Population!AB37-Y35","v":29948758.553462707},{"$f":"+Population!AL37-AK35","v":1000419.6539277881},{"$f":"+Y35/Population!H37","v":0.55010114342428518},{"$f":"inVar24*$AF$2*Population!AV37","v":0},{"$f":"+((W35+W35-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20417940950863839,0.40623747387778197,null,{"$f":"VLOOKUP(AT35,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT35,HDI!A$2:C$170,3)","v":145}]
[2044,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A36-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A36-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A36-$A$2)/($A$42-$A$2)+((R36-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A36-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A36-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A36-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A36-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A36-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E39","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E39","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E39","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E39","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E39","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B36)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q36/100*(20/(18.5+$J36))*((7.63-0.11*$K36/100)/7.3)*(1-1.08*(0.95*$H36/100+0.5*I36/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF36)+0.77*LN(Population!H38/Population!C38)+0.352*LN(N36))","v":159.18143127983717},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG38>0,Population!AG38,0.0001))+0.483*LN(IF(AE35>0,AE35,0.001))+0.593*LN(L36))))*Y35,Population!AB38)","v":37564585.907710709},{"$f":"+Z35*(1-Control!$D$18)+X35*Population!H37","v":158887952287.15063},{"$f":"+MIN(Y36,Population!AB38)*EXP((0.14-G36*0.006)*G36)","v":72537813.572292194},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O36)+1.187*LN(M36)-0.219*LN(P36))","v":96.933267738364592},{"$f":"+(1+MAX((AB36-AB35)/AB35,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC35","v":96.933267738364592},70663519882.472794,2.6713416475921205E-2,{"$f":"+AD36/Population!C38","v":612.46655508478966},-3.0270648013835159E-3,2.6713416475921205E-2,2.5822269588735444E-2,2.8795770967822074E-2,945585.69554841518,{"$f":"Population!H38-'PolicyScenario-2'!Y36","v":30985836.076664291},{"$f":"+Population!AB38-Y36","v":30985836.076664291},{"$f":"+Population!AL38-AK36","v":1037077.5232015848},{"$f":"+Y36/Population!H38","v":0.54798475079078246},{"$f":"inVar24*$AF$2*Population!AV38","v":0},{"$f":"+((W36+W36-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20371286372150663,0.40592782343757777,null,{"$f":"VLOOKUP(AT36,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT36,HDI!A$2:C$170,3)","v":145}]
[2045,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A37-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A37-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A37-$A$2)/($A$42-$A$2)+((R37-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A37-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A37-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A37-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A37-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A37-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E40","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E40","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E40","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E40","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E40","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B37)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q37/100*(20/(18.5+$J37))*((7.63-0.11*$K37/100)/7.3)*(1-1.08*(0.95*$H37/100+0.5*I37/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF37)+0.77*LN(Population!H39/Population!C39)+0.352*LN(N37))","v":158.74028214966526},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG39>0,Population!AG39,0.0001))+0.483*LN(IF(AE36>0,AE36,0.001))+0.593*LN(L37))))*Y36,Population!AB39)","v":38535154.130905323},{"$f":"+Z36*(1-Control!$D$18)+X36*Population!H38","v":163444388481.97424},{"$f":"+MIN(Y37,Population!AB39)*EXP((0.14-G37*0.006)*G37)","v":74411996.266765356},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O37)+1.187*LN(M37)-0.219*LN(P37))","v":96.933267738364592},{"$f":"+(1+MAX((AB37-AB36)/AB36,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC36","v":96.933267738364592},72549417006.708786,2.6688411890217284E-2,{"$f":"+AD37/Population!C39","v":610.5625168754674},-3.1088035640716278E-3,2.6688411890217284E-2,2.5837319904953086E-2,2.8677040198673957E-2,970568.22319461405,{"$f":"Population!H39-'PolicyScenario-2'!Y37","v":32059594.822219677},{"$f":"+Population!AB39-Y37","v":32059594.822219677},{"$f":"+Population!AL39-AK37","v":1073758.7455553859},{"$f":"+Y37/Population!H39","v":0.54586431288951409},{"$f":"inVar24*$AF$2*Population!AV39","v":0},{"$f":"+((W37+W37-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.2032337003301983,0.40560930606259188,null,{"$f":"VLOOKUP(AT37,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT37,HDI!A$2:C$170,3)","v":145}]
[2046,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A38-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A38-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A38-$A$2)/($A$42-$A$2)+((R38-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A38-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A38-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A38-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A38-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A38-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E41","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E41","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E41","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E41","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E41","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B38)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q38/100*(20/(18.5+$J38))*((7.63-0.11*$K38/100)/7.3)*(1-1.08*(0.95*$H38/100+0.5*I38/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF38)+0.77*LN(Population!H40/Population!C40)+0.352*LN(N38))","v":158.28605127223102},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG40>0,Population!AG40,0.0001))+0.483*LN(IF(AE37>0,AE37,0.001))+0.593*LN(L38))))*Y37,Population!AB40)","v":39530870.403453857},{"$f":"+Z37*(1-Control!$D$18)+X37*Population!H39","v":168112843309.79913},{"$f":"+MIN(Y38,Population!AB40)*EXP((0.14-G38*0.006)*G38)","v":76334740.245002508},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O38)+1.187*LN(M38)-0.219*LN(P38))","v":96.933267738364592},{"$f":"+(1+MAX((AB38-AB37)/AB37,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC37","v":96.933267738364592},74483261269.923553,2.6655545185648302E-2,{"$f":"+AD38/Population!C40","v":608.61550406848801},-3.1888836166084318E-3,2.6655545185648302E-2,2.5839166729839706E-2,2.8562955701227754E-2,995716.27254853398,{"$f":"Population!H40-'PolicyScenario-2'!Y38","v":33170789.455921143},{"$f":"+Population!AB40-Y38","v":33170789.455921143},{"$f":"+Population!AL40-AK38","v":1111194.633701466},{"$f":"+Y38/Population!H40","v":0.54374096107183012},{"$f":"inVar24*$AF$2*Population!AV40","v":0},{"$f":"+((W38+W38-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20274217437818184,0.40528205022856206,null,{"$f":"VLOOKUP(AT38,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT38,HDI!A$2:C$170,3)","v":145}]
[2047,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A39-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A39-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A39-$A$2)/($A$42-$A$2)+((R39-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A39-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A39-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A39-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A39-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A39-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E42","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E42","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E42","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E42","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E42","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B39)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q39/100*(20/(18.5+$J39))*((7.63-0.11*$K39/100)/7.3)*(1-1.08*(0.95*$H39/100+0.5*I39/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF39)+0.77*LN(Population!H41/Population!C41)+0.352*LN(N39))","v":157.82275675208052},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG41>0,Population!AG41,0.0001))+0.483*LN(IF(AE38>0,AE38,0.001))+0.593*LN(L39))))*Y38,Population!AB41)","v":40552285.381616488},{"$f":"+Z38*(1-Control!$D$18)+X38*Population!H40","v":172895988237.4845},{"$f":"+MIN(Y39,Population!AB41)*EXP((0.14-G39*0.006)*G39)","v":78307108.833010808},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O39)+1.187*LN(M39)-0.219*LN(P39))","v":96.933267738364592},{"$f":"+(1+MAX((AB39-AB38)/AB38,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC38","v":96.933267738364592},76466138884.98436,2.6621788322009135E-2,{"$f":"+AD39/Population!C41","v":606.63431462731273},-3.2552398483629984E-3,2.6621788322009135E-2,2.5838413567372126E-2,2.8451989946246772E-2,1021414.9781626314,{"$f":"Population!H41-'PolicyScenario-2'!Y39","v":34320968.040258512},{"$f":"+Population!AB41-Y39","v":34320968.040258512},{"$f":"+Population!AL41-AK39","v":1150178.5843373686},{"$f":"+Y39/Population!H41","v":0.54161243873194265},{"$f":"inVar24*$AF$2*Population!AV41","v":0},{"$f":"+((W39+W39-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20224040376254832,0.40494742750307744,null,{"$f":"VLOOKUP(AT39,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT39,HDI!A$2:C$170,3)","v":145}]
[2048,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A40-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A40-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A40-$A$2)/($A$42-$A$2)+((R40-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A40-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A40-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A40-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A40-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A40-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E43","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E43","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E43","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E43","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E43","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B40)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q40/100*(20/(18.5+$J40))*((7.63-0.11*$K40/100)/7.3)*(1-1.08*(0.95*$H40/100+0.5*I40/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF40)+0.77*LN(Population!H42/Population!C42)+0.352*LN(N40))","v":157.35392170439047},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG42>0,Population!AG42,0.0001))+0.483*LN(IF(AE39>0,AE39,0.001))+0.593*LN(L40))))*Y39,Population!AB42)","v":41600038.695566878},{"$f":"+Z39*(1-Control!$D$18)+X39*Population!H41","v":177796851970.02255},{"$f":"+MIN(Y40,Population!AB42)*EXP((0.14-G40*0.006)*G40)","v":80330337.166841164},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O40)+1.187*LN(M40)-0.219*LN(P40))","v":96.933267738364592},{"$f":"+(1+MAX((AB40-AB39)/AB39,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC39","v":96.933267738364592},78499300463.52739,2.6589044617529149E-2,{"$f":"+AD40/Population!C42","v":604.62768177124326},-3.3078129734587344E-3,2.6589044617529149E-2,2.5837096580144069E-2,2.8345734233037167E-2,1047753.3139503896,{"$f":"Population!H42-'PolicyScenario-2'!Y40","v":35511514.366933122},{"$f":"+Population!AB42-Y40","v":35511514.366933122},{"$f":"+Population!AL42-AK40","v":1190546.3266746104},{"$f":"+Y40/Population!H42","v":0.53947867788176251},{"$f":"inVar24*$AF$2*Population!AV42","v":0},{"$f":"+((W40+W40-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20173051595731001,0.40460682408957899,null,{"$f":"VLOOKUP(AT40,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT40,HDI!A$2:C$170,3)","v":145}]
[2049,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A41-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A41-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A41-$A$2)/($A$42-$A$2)+((R41-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A41-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A41-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A41-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A41-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A41-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E44","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E44","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E44","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E44","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E44","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B41)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q41/100*(20/(18.5+$J41))*((7.63-0.11*$K41/100)/7.3)*(1-1.08*(0.95*$H41/100+0.5*I41/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF41)+0.77*LN(Population!H43/Population!C43)+0.352*LN(N41))","v":156.87779192176311},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG43>0,Population!AG43,0.0001))+0.483*LN(IF(AE40>0,AE40,0.001))+0.593*LN(L41))))*Y40,Population!AB43)","v":42674680.426162243},{"$f":"+Z40*(1-Control!$D$18)+X40*Population!H42","v":182818783174.32224},{"$f":"+MIN(Y41,Population!AB43)*EXP((0.14-G41*0.006)*G41)","v":82405487.461388439},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O41)+1.187*LN(M41)-0.219*LN(P41))","v":96.933267738364592},{"$f":"+(1+MAX((AB41-AB40)/AB40,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC40","v":96.933267738364592},80583920168.241379,2.655590167561496E-2,{"$f":"+AD41/Population!C43","v":602.59319451463011},-3.3648595953350369E-3,2.655590167561496E-2,2.5832709879423373E-2,2.8245332516609493E-2,1074641.7305953652,{"$f":"Population!H43-'PolicyScenario-2'!Y41","v":36743520.917587757},{"$f":"+Population!AB43-Y41","v":36743520.917587757},{"$f":"+Population!AL43-AK41","v":1232006.5506546348},{"$f":"+Y41/Population!H43","v":0.53734131098551541},{"$f":"inVar24*$AF$2*Population!AV43","v":0},{"$f":"+((W41+W41-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20121181977877511,0.40425974730897579,null,{"$f":"VLOOKUP(AT41,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT41,HDI!A$2:C$170,3)","v":145}]
[2050,{"$f":"+B$2+(Control!C$8-Control!C$5)*($A42-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$8-Control!D$5)*($A42-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$8-Control!E$5)*($A42-$A$2)/($A$42-$A$2)+((R42-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$8-Control!F$5)*($A42-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$8-Control!H$5)*($A42-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$8-Control!I$5)*($A42-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$8-Control!J$5)*($A42-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$8-Control!K$5)*($A42-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$8-inVar11)*Interpolate!E45","v":4.88},{"$f":"+M$2+(Control!$P$8-inVar13)*Interpolate!E45","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$8-inVar12)*Interpolate!E45","v":3.91},{"$f":"+O$2+(Control!$L$8-inVar9)*Interpolate!E45","v":3.57},{"$f":"+P$2+(Control!$M$8-inVar10)*Interpolate!E45","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B42)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q42/100*(20/(18.5+$J42))*((7.63-0.11*$K42/100)/7.3)*(1-1.08*(0.95*$H42/100+0.5*I42/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$H$4/Population!$C$4)-0.352*LN($N$2)+0.875*LN(AF42)+0.77*LN(Population!H44/Population!C44)+0.352*LN(N42))","v":156.3948752499376},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AG$5>0,Population!AG$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AG44>0,Population!AG44,0.0001))+0.483*LN(IF(AE41>0,AE41,0.001))+0.593*LN(L42))))*Y41,Population!AB44)","v":43774618.049321741},{"$f":"+Z41*(1-Control!$D$18)+X41*Population!H43","v":187964983912.55484},{"$f":"+MIN(Y42,Population!AB44)*EXP((0.14-G42*0.006)*G42)","v":84529484.527292892},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O42)+1.187*LN(M42)-0.219*LN(P42))","v":96.933267738364592},{"$f":"+(1+MAX((AB42-AB41)/AB41,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC41","v":96.933267738364592},82718317750.71254,2.6486643712728439E-2,{"$f":"+AD42/Population!C44","v":600.54694553747765},-3.3957386106901657E-3,2.6486643712728439E-2,2.5774946928136047E-2,2.8149190410733535E-2,1099937.623159498,{"$f":"Population!H44-'PolicyScenario-2'!Y42","v":38013538.325678259},{"$f":"+Population!AB44-Y42","v":38013538.325678259},{"$f":"+Population!AL44-AK42","v":1270017.408090502},{"$f":"+Y42/Population!H44","v":0.53521952308858045},{"$f":"inVar24*$AF$2*Population!AV44","v":0},{"$f":"+((W42+W42-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20068835546702812,0.40390887475638837,null,{"$f":"VLOOKUP(AT42,HDI!A$2:B$170,2)","v":"Angola"},{"$f":"VLOOKUP(AT42,HDI!A$2:C$170,3)","v":146}]

{"sheet":"PolicyScenario-3","index":5,"n_rows":42,"n_cols":49,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Expected Yrs Education Female ","Expected Yrs Education Male","Expected Yrs Both, Average","Mean Yrs Education Female","Mean Yrs Education Male","Mean Yrs Education, Both","CPR-M","CPR-T","PPI","Sterility","GCI 7A: \nLabor Market Flexibility","GCI 9B: \nICT Use","GCI 8A: \nFinancial Market Efficiency","GCI 1A: \nPublic Institutions\n","GCI 6.14:\n Imports as a %GDP","Percent Married/\nIn-Union","TFR","Percent Births at Any Risk","IMR","U5MR","MMR","FemaleLife Expectancy","Capital Formation per capita","Employment","Capital Stock","H","TFP","TFP 2","GDP","GDP Growth Rate","GDP Per Capita","TFP Growth Rate","GDP/Pop Growth Rate","Employment Growth Rate","Capital Stock Growth Rate","Annual Change in Employment","Annual Gap Pop15+ - Employment","Annual Gap Labor Force - Employment ","Gap between Population and Employment Growth","Employment/Pop15+","Primary Education Costs","LE Index","Ed Index","Income Index","HDI",null,"Country Comparison"]
[{"$f":"Control!B5","v":2010},{"$f":"+Control!C5","v":10.65394},{"$f":"+Control!D5","v":11.31316},{"$f":"AVERAGE(B2:C2)","v":10.983550000000001},{"$f":"+Control!E5","v":5.84},{"$f":"+Control!F5","v":7.21},{"$f":"AVERAGE(E2:F2)","v":6.5250000000000004},{"$f":"+Control!H5","v":39.4},{"$f":"+Control!I5","v":6.1000000000000014},{"$f":"+Control!J5","v":10.3},{"$f":"+Control!K5","v":0.7},{"$f":"inVar11","v":4.88},{"$f":"inVar13","v":2.0685746897453265},{"$f":"inVar12","v":3.91},{"$f":"inVar9","v":3.57},{"$f":"inVar10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B2)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q2/100*(20/(18.5+$J2))*((7.63-0.11*$K2/100)/7.3)*(1-1.08*(0.95*$H2/100+0.5*I2/100)))","v":4.5999999999999996},{"$f":"+Control!E14","v":54.8},{"$f":"+Control!F14","v":59},{"$f":"+Control!G14","v":84},{"$f":"(Control!H$14/(EXP(4.7651*$S$2)))*(EXP(4.7651*S2))","v":400},{"$f":"+Control!K14","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF2)+0.77*LN(Population!I4/Population!D4)+0.352*LN(N2))","v":159.96473710548094},{"$f":"Control!M14","v":15146459.9609375},{"$f":"+Control!P14*Population!AD4","v":55564264387.759232},{"$f":"+MIN(Y2,Population!AC4)*EXP((0.14-G2*0.006)*G2)","v":29248055.379232842},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O2)+1.187*LN(M2)-0.219*LN(P2))","v":96.933267738364592},{"$f":"+AB2","v":96.933267738364592},{"$f":"+AC2*Z2^0.3*AA2^0.7","v":27301054489.39959},{"$f":"+Control!Q14","v":4.3472500747153572E-2},{"$f":"+AD2/Population!D4","v":632.69709999999975},null,null,null,null,null,{"$f":"Population!I4-'PolicyScenario-3'!Y2","v":9719855.0390625},{"$f":"+Population!AC4-Y2","v":9719855.0390625},null,{"$f":"+Y2/Population!I4","v":0.6091155831066043},{"$f":"inVar24*$AF$2*Population!AW4","v":0},{"$f":"+((W2+W2-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},{"$f":"SQRT(G2/13.2*D2/20.6)/0.951","v":0.53983436919806083},{"$f":"(LN(AF2)-LN(163))/(LN(108211)-LN(163))","v":0.20871394328698184},{"$f":"(AQ2*AR2*AS2)^0.333333","v":0.40922279730791877},null,{"$f":"VLOOKUP(AT2,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT2,HDI!A$2:C$170,3)","v":145}]
[{"$f":"+A2+1","v":2011},{"$f":"+B$2+(Control!C$9-Control!C$5)*($A3-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A3-$A$2)/($A$42-$A$2)","v":11.31316},{"$f":"AVERAGE(B3:C3)","v":10.983550000000001},{"$f":"+E$2+(Control!E$9-Control!E$5)*($A3-$A$2)/($A$42-$A$2)+((R3-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A3-$A$2)/($A$42-$A$2)","v":7.21},{"$f":"AVERAGE(E3:F3)","v":6.5250000000000004},{"$f":"+H$2+(Control!H$9-Control!H$5)*($A3-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A3-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A3-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A3-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E6","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E6","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E6","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E6","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E6","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B3)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q3/100*(20/(18.5+$J3))*((7.63-0.11*$K3/100)/7.3)*(1-1.08*(0.95*$H3/100+0.5*I3/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R3)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S3)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S3)*3.13*100<T3,T3,U$2-(S$2-S3)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S3))","v":400},{"$f":"IF(U3>50.9,EXP(+LN(W2)-0.287*(LN(U3)-LN(U2))),EXP(+LN(W2)-0.059*(LN(U3)-LN(U2))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF3)+0.77*LN(Population!I5/Population!D5)+0.352*LN(N3))","v":160.65387181065992},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH5>0,Population!AH5,0.0001))+0.483*LN(IF(AE2>0,AE2,0.001))+0.593*LN(L3))))*Y2,Population!AC5)","v":15650160.741340512},{"$f":"+Z2*(1-Control!$D$18)+X2*Population!I4","v":57319427354.005943},{"$f":"+MIN(Y3,Population!AC5)*EXP((0.14-G3*0.006)*G3)","v":30220709.607203234},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O3)+1.187*LN(M3)-0.219*LN(P3))","v":96.933267738364592},{"$f":"+(1+MAX((AB3-AB2)/AB2,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC2","v":96.933267738364592},{"$f":"+AC3*Z3^0.3*AA3^0.7","v":28195296558.740108},{"$f":"+(AD3-AD2)/AD2","v":3.2754854567530856E-2},{"$f":"+AD3/Population!D5","v":634.9778886953934},{"$f":"+(AB3-AB2)/AB2","v":0},{"$f":"(AF3-AF2)/AF2","v":3.6048666816927942E-3},{"$f":"+(Y3-Y2)/Y2","v":3.3255346906277072E-2},{"$f":"(Z3-Z2)/Z2","v":3.1587981692660957E-2},{"$f":"+Y3-Y2","v":503700.78040301241},{"$f":"Population!I5-'PolicyScenario-3'!Y3","v":9976655.3797532376},{"$f":"+Population!AC5-Y3","v":9976655.3797532376},{"$f":"+Population!AM5-AK3","v":256800.34069073759},{"$f":"+Y3/Population!I5","v":0.61069469837334456},{"$f":"inVar24*$AF$2*Population!AW5","v":0},{"$f":"+((W3+W3-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,{"$f":"(LN(AF3)-LN(163))/(LN(108211)-LN(163))","v":0.20926770381866694},{"$f":"(AQ3*AR3*AS3)^0.333333","v":0.40958439443494765},null,{"$f":"VLOOKUP(AT3,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT3,HDI!A$2:C$170,3)","v":145}]
[2012,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A4-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A4-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A4-$A$2)/($A$42-$A$2)+((R4-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A4-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A4-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A4-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A4-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A4-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E7","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E7","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E7","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E7","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E7","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B4)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q4/100*(20/(18.5+$J4))*((7.63-0.11*$K4/100)/7.3)*(1-1.08*(0.95*$H4/100+0.5*I4/100)))","v":4.5999999999999996},{"$f":"S$2-(R$2-R4)*7.28/100","v":54.8},{"$f":"T$2-(S$2-S4)*1.49*100","v":59},{"$f":"IF(U$2-(S$2-S4)*3.13*100<T4,T4,U$2-(S$2-S4)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S4))","v":400},{"$f":"IF(U4>50.9,EXP(+LN(W3)-0.287*(LN(U4)-LN(U3))),EXP(+LN(W3)-0.059*(LN(U4)-LN(U3))))","v":58.44},{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF4)+0.77*LN(Population!I6/Population!D6)+0.352*LN(N4))","v":160.92526984342916},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH6>0,Population!AH6,0.0001))+0.483*LN(IF(AE3>0,AE3,0.001))+0.593*LN(L4))))*Y3,Population!AC6)","v":16104258.138633832},{"$f":"+Z3*(1-Control!$D$18)+X3*Population!I5","v":59143697491.87925},{"$f":"+MIN(Y4,Population!AC6)*EXP((0.14-G4*0.006)*G4)","v":31097578.912496563},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O4)+1.187*LN(M4)-0.219*LN(P4))","v":96.933267738364592},{"$f":"+(1+MAX((AB4-AB3)/AB3,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC3","v":96.933267738364592},{"$f":"+AC4*Z4^0.3*AA4^0.7","v":29037150806.511005},{"$f":"+(AD4-AD3)/AD3","v":2.9857967481102272E-2},{"$f":"+AD4/Population!D6","v":635.41581994257865},{"$f":"+(AB4-AB3)/AB3","v":0},{"$f":"(AF4-AF3)/AF3","v":6.896795226759906E-4},2.9015510115100854E-2,3.1826384562542415E-2,454097.39729331993,{"$f":"Population!I6-'PolicyScenario-3'!Y4","v":10306710.318397418},{"$f":"+Population!AC6-Y4","v":10306710.318397418},{"$f":"+Population!AM6-AK4","v":330054.93864418007},{"$f":"+Y4/Population!I6","v":0.60975644133740514},{"$f":"inVar24*$AF$2*Population!AW6","v":0},{"$f":"+((W4+W4-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20937380299616651,0.40965360272811674,null,{"$f":"VLOOKUP(AT4,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT4,HDI!A$2:C$170,3)","v":145}]
[2013,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A5-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A5-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A5-$A$2)/($A$42-$A$2)+((R5-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A5-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A5-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A5-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A5-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A5-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E8","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E8","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E8","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E8","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E8","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B5)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q5/100*(20/(18.5+$J5))*((7.63-0.11*$K5/100)/7.3)*(1-1.08*(0.95*$H5/100+0.5*I5/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S5))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF5)+0.77*LN(Population!I7/Population!D7)+0.352*LN(N5))","v":161.09626448896614},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH7>0,Population!AH7,0.0001))+0.483*LN(IF(AE4>0,AE4,0.001))+0.593*LN(L5))))*Y4,Population!AC7)","v":16552084.93235936},{"$f":"+Z4*(1-Control!$D$18)+X4*Population!I6","v":61028141817.978127},{"$f":"+MIN(Y5,Population!AC7)*EXP((0.14-G5*0.006)*G5)","v":31962339.582446389},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O5)+1.187*LN(M5)-0.219*LN(P5))","v":96.933267738364592},{"$f":"+(1+MAX((AB5-AB4)/AB4,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC4","v":96.933267738364592},29879882859.549995,{"$f":"+(AD5-AD4)/AD4","v":2.9022546277165186E-2},{"$f":"+AD5/Population!D7","v":635.3420041459417},0,-1.1616927737748255E-4,2.7807974131462736E-2,3.1862132501229254E-2,447826.79372552782,{"$f":"Population!I7-'PolicyScenario-3'!Y5","v":10669662.39967189},{"$f":"+Population!AC7-Y5","v":10669662.39967189},{"$f":"+Population!AM7-AK5","v":362952.08127447218},{"$f":"+Y5/Population!I7","v":0.60804638036158964},{"$f":"inVar24*$AF$2*Population!AW7","v":0},{"$f":"+((W5+W5-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20935592450272208,0.4096419422588225,null,{"$f":"VLOOKUP(AT5,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT5,HDI!A$2:C$170,3)","v":145}]
[2014,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A6-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A6-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A6-$A$2)/($A$42-$A$2)+((R6-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A6-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A6-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A6-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A6-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A6-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E9","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E9","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E9","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E9","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E9","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B6)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q6/100*(20/(18.5+$J6))*((7.63-0.11*$K6/100)/7.3)*(1-1.08*(0.95*$H6/100+0.5*I6/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF6)+0.77*LN(Population!I8/Population!D8)+0.352*LN(N6))","v":161.2911111318468},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH8>0,Population!AH8,0.0001))+0.483*LN(IF(AE5>0,AE5,0.001))+0.593*LN(L6))))*Y5,Population!AC8)","v":17009106.782669891},{"$f":"+Z5*(1-Control!$D$18)+X5*Population!I7","v":62972337953.311714},{"$f":"+MIN(Y6,Population!AC8)*EXP((0.14-G6*0.006)*G6)","v":32844856.053085413},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O6)+1.187*LN(M6)-0.219*LN(P6))","v":96.933267738364592},{"$f":"+(1+MAX((AB6-AB5)/AB5,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC5","v":96.933267738364592},30742908524.459709,2.8883167613686932E-2,{"$f":"+AD6/Population!D8","v":635.1984442552606},0,-2.2595687007044983E-4,2.7611134922166321E-2,3.1857370672243729E-2,457021.85031053051,{"$f":"Population!I8-'PolicyScenario-3'!Y6","v":11056439.557173859},{"$f":"+Population!AC8-Y6","v":11056439.557173859},{"$f":"+Population!AM8-AK6","v":386777.15750196949},{"$f":"+Y6/Population!I8","v":0.60604937373061618},{"$f":"inVar24*$AF$2*Population!AW8","v":0},{"$f":"+((W6+W6-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20932114775014682,0.40961925873370914,null,{"$f":"VLOOKUP(AT6,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT6,HDI!A$2:C$170,3)","v":145}]
[2015,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A7-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A7-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A7-$A$2)/($A$42-$A$2)+((R7-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A7-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A7-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A7-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A7-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A7-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E10","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E10","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E10","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E10","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E10","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B7)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q7/100*(20/(18.5+$J7))*((7.63-0.11*$K7/100)/7.3)*(1-1.08*(0.95*$H7/100+0.5*I7/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF7)+0.77*LN(Population!I9/Population!D9)+0.352*LN(N7))","v":161.55803970289713},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH9>0,Population!AH9,0.0001))+0.483*LN(IF(AE6>0,AE6,0.001))+0.593*LN(L7))))*Y6,Population!AC9)","v":17481020.235823449},{"$f":"+Z6*(1-Control!$D$18)+X6*Population!I8","v":64980167588.85498},{"$f":"+MIN(Y7,Population!AC9)*EXP((0.14-G7*0.006)*G7)","v":33756128.445950605},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O7)+1.187*LN(M7)-0.219*LN(P7))","v":96.933267738364592},{"$f":"+(1+MAX((AB7-AB6)/AB6,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC6","v":96.933267738364592},31633987831.962212,2.8984873269018802E-2,{"$f":"+AD7/Population!D9","v":635.16181657960135},0,-5.7663358577949817E-5,2.7744752219109922E-2,3.1884311442142897E-2,471913.45315355808,{"$f":"Population!I9-'PolicyScenario-3'!Y7","v":11463652.553239051},{"$f":"+Population!AC9-Y7","v":11463652.553239051},{"$f":"+Population!AM9-AK7","v":407212.99606519192},{"$f":"+Y7/Population!I9","v":0.60394603052583506},{"$f":"inVar24*$AF$2*Population!AW9","v":0},{"$f":"+((W7+W7-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20931227359820256,0.40961347006668503,null,{"$f":"VLOOKUP(AT7,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT7,HDI!A$2:C$170,3)","v":145}]
[2016,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A8-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A8-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A8-$A$2)/($A$42-$A$2)+((R8-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A8-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A8-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A8-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A8-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A8-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E11","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E11","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E11","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E11","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E11","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B8)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q8/100*(20/(18.5+$J8))*((7.63-0.11*$K8/100)/7.3)*(1-1.08*(0.95*$H8/100+0.5*I8/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF8)+0.77*LN(Population!I10/Population!D10)+0.352*LN(N8))","v":161.89777056039742},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH10>0,Population!AH10,0.0001))+0.483*LN(IF(AE7>0,AE7,0.001))+0.593*LN(L8))))*Y7,Population!AC10)","v":17970258.729159754},{"$f":"+Z7*(1-Control!$D$18)+X7*Population!I9","v":67057205480.943504},{"$f":"+MIN(Y8,Population!AC10)*EXP((0.14-G8*0.006)*G8)","v":34700855.767295398},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O8)+1.187*LN(M8)-0.219*LN(P8))","v":96.933267738364592},{"$f":"+(1+MAX((AB8-AB7)/AB7,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC7","v":96.933267738364592},32557017911.243626,2.9178429358463837E-2,{"$f":"+AD8/Population!D10","v":635.26072058205409},0,1.5571465392133838E-4,2.7986838681973488E-2,3.1964181828991856E-2,489238.49333630502,{"$f":"Population!I10-'PolicyScenario-3'!Y8","v":11890418.532558996},{"$f":"+Population!AC10-Y8","v":11890418.532558996},{"$f":"+Population!AM10-AK8","v":426765.97931994498},{"$f":"+Y8/Population!I10","v":0.60180345447815886},{"$f":"inVar24*$AF$2*Population!AW10","v":0},{"$f":"+((W8+W8-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20933623488176545,0.40962909979226986,null,{"$f":"VLOOKUP(AT8,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT8,HDI!A$2:C$170,3)","v":145}]
[2017,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A9-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A9-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A9-$A$2)/($A$42-$A$2)+((R9-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A9-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A9-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A9-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A9-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A9-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E12","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E12","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E12","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E12","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E12","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B9)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q9/100*(20/(18.5+$J9))*((7.63-0.11*$K9/100)/7.3)*(1-1.08*(0.95*$H9/100+0.5*I9/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF9)+0.77*LN(Population!I11/Population!D11)+0.352*LN(N9))","v":162.30407507207232},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH11>0,Population!AH11,0.0001))+0.483*LN(IF(AE8>0,AE8,0.001))+0.593*LN(L9))))*Y8,Population!AC11)","v":18477526.230110247},{"$f":"+Z8*(1-Control!$D$18)+X8*Population!I10","v":69209294337.80159},{"$f":"+MIN(Y9,Population!AC11)*EXP((0.14-G9*0.006)*G9)","v":35680397.389440008},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O9)+1.187*LN(M9)-0.219*LN(P9))","v":96.933267738364592},{"$f":"+(1+MAX((AB9-AB8)/AB8,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC8","v":96.933267738364592},33513744763.335857,2.9386194236230227E-2,{"$f":"+AD9/Population!D11","v":635.50431869633007},0,3.8346163454398293E-4,2.8228169031721644E-2,3.2093327501839783E-2,507267.50095049292,{"$f":"Population!I11-'PolicyScenario-3'!Y9","v":12335616.105827253},{"$f":"+Population!AC11-Y9","v":12335616.105827253},{"$f":"+Population!AM11-AK9","v":445197.57326825708},{"$f":"+Y9/Population!I11","v":0.59966380671794806},{"$f":"inVar24*$AF$2*Population!AW11","v":0},{"$f":"+((W9+W9-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20939523502547605,0.4096675799617554,null,{"$f":"VLOOKUP(AT9,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT9,HDI!A$2:C$170,3)","v":145}]
[2018,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A10-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A10-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A10-$A$2)/($A$42-$A$2)+((R10-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A10-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A10-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A10-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A10-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A10-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E13","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E13","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E13","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E13","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E13","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B10)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q10/100*(20/(18.5+$J10))*((7.63-0.11*$K10/100)/7.3)*(1-1.08*(0.95*$H10/100+0.5*I10/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF10)+0.77*LN(Population!I12/Population!D12)+0.352*LN(N10))","v":162.76676472696121},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH12>0,Population!AH12,0.0001))+0.483*LN(IF(AE9>0,AE9,0.001))+0.593*LN(L10))))*Y9,Population!AC12)","v":19002893.231850423},{"$f":"+Z9*(1-Control!$D$18)+X9*Population!I11","v":71442021131.187973},{"$f":"+MIN(Y10,Population!AC12)*EXP((0.14-G10*0.006)*G10)","v":36694889.43582885},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O10)+1.187*LN(M10)-0.219*LN(P10))","v":96.933267738364592},{"$f":"+(1+MAX((AB10-AB9)/AB9,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC9","v":96.933267738364592},34505067534.16642,2.9579588250462325E-2,{"$f":"+AD10/Population!D12","v":635.88409248278708},0,5.975943440259759E-4,2.8432756376449295E-2,3.2260505106275657E-2,525367.00174017623,{"$f":"Population!I12-'PolicyScenario-3'!Y10","v":12798578.479087077},{"$f":"+Population!AC12-Y10","v":12798578.479087077},{"$f":"+Population!AM12-AK10","v":462962.37325982377},{"$f":"+Y10/Population!I12","v":0.59754760422973585},{"$f":"inVar24*$AF$2*Population!AW12","v":0},{"$f":"+((W10+W10-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20948717219932805,0.40972752741151147,null,{"$f":"VLOOKUP(AT10,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT10,HDI!A$2:C$170,3)","v":145}]
[2019,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A11-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A11-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A11-$A$2)/($A$42-$A$2)+((R11-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A11-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A11-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A11-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A11-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A11-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E14","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E14","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E14","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E14","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E14","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B11)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q11/100*(20/(18.5+$J11))*((7.63-0.11*$K11/100)/7.3)*(1-1.08*(0.95*$H11/100+0.5*I11/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF11)+0.77*LN(Population!I13/Population!D13)+0.352*LN(N11))","v":163.2682577491145},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH13>0,Population!AH13,0.0001))+0.483*LN(IF(AE10>0,AE10,0.001))+0.593*LN(L11))))*Y10,Population!AC13)","v":19545945.451391589},{"$f":"+Z10*(1-Control!$D$18)+X10*Population!I12","v":73760562949.885727},{"$f":"+MIN(Y11,Population!AC13)*EXP((0.14-G11*0.006)*G11)","v":37743531.919413656},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O11)+1.187*LN(M11)-0.219*LN(P11))","v":96.933267738364592},{"$f":"+(1+MAX((AB11-AB10)/AB10,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC10","v":96.933267738364592},35531201757.97187,2.9738652816412754E-2,{"$f":"+AD11/Population!D13","v":636.37304631256177},0,7.6893546411199514E-4,2.8577344139942094E-2,3.2453474607615711E-2,543052.21954116598,{"$f":"Population!I13-'PolicyScenario-3'!Y11","v":13278408.068139661},{"$f":"+Population!AC13-Y11","v":13278408.068139661},{"$f":"+Population!AM13-AK11","v":479829.58905258402},{"$f":"+Y11/Population!I13","v":0.59547084270102379},{"$f":"inVar24*$AF$2*Population!AW13","v":0},{"$f":"+((W11+W11-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20960545929739655,0.40980463048196547,null,{"$f":"VLOOKUP(AT11,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT11,HDI!A$2:C$170,3)","v":145}]
[2020,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A12-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A12-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A12-$A$2)/($A$42-$A$2)+((R12-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A12-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A12-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A12-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A12-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A12-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E15","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E15","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E15","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E15","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E15","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B12)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q12/100*(20/(18.5+$J12))*((7.63-0.11*$K12/100)/7.3)*(1-1.08*(0.95*$H12/100+0.5*I12/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF12)+0.77*LN(Population!I14/Population!D14)+0.352*LN(N12))","v":163.78453583059104},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH14>0,Population!AH14,0.0001))+0.483*LN(IF(AE11>0,AE11,0.001))+0.593*LN(L12))))*Y11,Population!AC14)","v":20105870.393141396},{"$f":"+Z11*(1-Control!$D$18)+X11*Population!I13","v":76169315442.765167},{"$f":"+MIN(Y12,Population!AC14)*EXP((0.14-G12*0.006)*G12)","v":38824755.898267291},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O12)+1.187*LN(M12)-0.219*LN(P12))","v":96.933267738364592},{"$f":"+(1+MAX((AB12-AB11)/AB11,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC11","v":96.933267738364592},36591733395.49398,2.9847896638738554E-2,{"$f":"+AD12/Population!D14","v":636.92761293300373},0,8.714489459529666E-4,2.8646603109697268E-2,3.2656373494817155E-2,559924.94174980745,{"$f":"Population!I14-'PolicyScenario-3'!Y12","v":13774002.774827354},{"$f":"+Population!AC14-Y12","v":13774002.774827354},{"$f":"+Population!AM14-AK12","v":495594.70668769255},{"$f":"+Y12/Population!I14","v":0.59344585776519998},{"$f":"inVar24*$AF$2*Population!AW14","v":0},{"$f":"+((W12+W12-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20973950941197905,0.40989197330255922,null,{"$f":"VLOOKUP(AT12,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT12,HDI!A$2:C$170,3)","v":145}]
[2021,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A13-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A13-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A13-$A$2)/($A$42-$A$2)+((R13-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A13-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A13-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A13-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A13-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A13-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E16","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E16","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E16","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E16","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E16","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B13)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q13/100*(20/(18.5+$J13))*((7.63-0.11*$K13/100)/7.3)*(1-1.08*(0.95*$H13/100+0.5*I13/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF13)+0.77*LN(Population!I15/Population!D15)+0.352*LN(N13))","v":164.2871165749807},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH15>0,Population!AH15,0.0001))+0.483*LN(IF(AE12>0,AE12,0.001))+0.593*LN(L13))))*Y12,Population!AC15)","v":20681418.423426375},{"$f":"+Z12*(1-Control!$D$18)+X12*Population!I14","v":78671542125.869629},{"$f":"+MIN(Y13,Population!AC15)*EXP((0.14-G13*0.006)*G13)","v":39936148.309866913},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O13)+1.187*LN(M13)-0.219*LN(P13))","v":96.933267738364592},{"$f":"+(1+MAX((AB13-AB12)/AB12,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC12","v":96.933267738364592},37685516868.027046,2.9891545740977597E-2,{"$f":"+AD13/Population!D15","v":637.49310106134249},0,8.878373567990347E-4,2.8625869909183935E-2,3.2850849040184357E-2,575548.03028497845,{"$f":"Population!I15-'PolicyScenario-3'!Y13","v":14283937.877354875},{"$f":"+Population!AC15-Y13","v":14283937.877354875},{"$f":"+Population!AM15-AK13","v":509935.10252752155},{"$f":"+Y13/Population!I15","v":0.59148313106033701},{"$f":"inVar24*$AF$2*Population!AW15","v":0},{"$f":"+((W13+W13-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20987607934582281,0.40998091969484546,null,{"$f":"VLOOKUP(AT13,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT13,HDI!A$2:C$170,3)","v":145}]
[2022,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A14-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A14-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A14-$A$2)/($A$42-$A$2)+((R14-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A14-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A14-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A14-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A14-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A14-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E17","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E17","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E17","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E17","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E17","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B14)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q14/100*(20/(18.5+$J14))*((7.63-0.11*$K14/100)/7.3)*(1-1.08*(0.95*$H14/100+0.5*I14/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S14))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF14)+0.77*LN(Population!I16/Population!D16)+0.352*LN(N14))","v":164.74311259249086},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH16>0,Population!AH16,0.0001))+0.483*LN(IF(AE13>0,AE13,0.001))+0.593*LN(L14))))*Y13,Population!AC16)","v":21270764.199904755},{"$f":"+Z13*(1-Control!$D$18)+X13*Population!I15","v":81269038007.507019},{"$f":"+MIN(Y14,Population!AC16)*EXP((0.14-G14*0.006)*G14)","v":41074184.38908352},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O14)+1.187*LN(M14)-0.219*LN(P14))","v":96.933267738364592},{"$f":"+(1+MAX((AB14-AB13)/AB13,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC13","v":96.933267738364592},38810447749.720573,2.9850483028612387E-2,{"$f":"+AD14/Population!D16","v":638.00485393820145},0,8.0275829810073582E-4,2.849639054789457E-2,3.3016969179040075E-2,589345.77647837996,{"$f":"Population!I16-'PolicyScenario-3'!Y14","v":14806280.159470245},{"$f":"+Population!AC16-Y14","v":14806280.159470245},{"$f":"+Population!AM16-AK14","v":522342.28211537004},{"$f":"+Y14/Population!I16","v":0.58959276120349147},{"$f":"inVar24*$AF$2*Population!AW16","v":0},{"$f":"+((W14+W14-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20999956740065875,0.4100613128003508,null,{"$f":"VLOOKUP(AT14,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT14,HDI!A$2:C$170,3)","v":145}]
[2023,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A15-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A15-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A15-$A$2)/($A$42-$A$2)+((R15-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A15-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A15-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A15-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A15-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A15-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E18","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E18","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E18","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E18","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E18","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B15)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q15/100*(20/(18.5+$J15))*((7.63-0.11*$K15/100)/7.3)*(1-1.08*(0.95*$H15/100+0.5*I15/100)))","v":4.5999999999999996},54.8,59,{"$f":"IF(U$2-(S$2-S15)*3.13*100<T15,T15,U$2-(S$2-S15)*3.13*100)","v":84},{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S15))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF15)+0.77*LN(Population!I17/Population!D17)+0.352*LN(N15))","v":165.11188657093143},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH17>0,Population!AH17,0.0001))+0.483*LN(IF(AE14>0,AE14,0.001))+0.593*LN(L15))))*Y14,Population!AC17)","v":21871151.560291957},{"$f":"+Z14*(1-Control!$D$18)+X14*Population!I16","v":83961721068.107544},{"$f":"+MIN(Y15,Population!AC17)*EXP((0.14-G15*0.006)*G15)","v":42233541.942656018},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O15)+1.187*LN(M15)-0.219*LN(P15))","v":96.933267738364592},{"$f":"+(1+MAX((AB15-AB14)/AB14,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC14","v":96.933267738364592},39962946995.227615,2.9695592613082897E-2,{"$f":"+AD15/Population!D17","v":638.3831648988828},0,5.9295937694855039E-4,2.8225942177944444E-2,3.3132951079743247E-2,600387.36038720235,{"$f":"Population!I17-'PolicyScenario-3'!Y15","v":15338101.006114293},{"$f":"+Population!AC17-Y15","v":15338101.006114293},{"$f":"+Population!AM17-AK15","v":531820.84664404765},{"$f":"+Y15/Population!I17","v":0.58778798421868761},{"$f":"inVar24*$AF$2*Population!AW17","v":0},{"$f":"+((W15+W15-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21009079171719691,0.41012068135162738,null,{"$f":"VLOOKUP(AT15,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT15,HDI!A$2:C$170,3)","v":145}]
[2024,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A16-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A16-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A16-$A$2)/($A$42-$A$2)+((R16-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A16-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A16-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A16-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A16-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A16-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E19","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E19","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E19","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E19","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E19","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B16)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q16/100*(20/(18.5+$J16))*((7.63-0.11*$K16/100)/7.3)*(1-1.08*(0.95*$H16/100+0.5*I16/100)))","v":4.5999999999999996},54.8,{"$f":"T$2-(S$2-S16)*1.49*100","v":59},84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF16)+0.77*LN(Population!I18/Population!D18)+0.352*LN(N16))","v":165.3226924763936},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH18>0,Population!AH18,0.0001))+0.483*LN(IF(AE15>0,AE15,0.001))+0.593*LN(L16))))*Y15,Population!AC18)","v":22476996.554617435},{"$f":"+Z15*(1-Control!$D$18)+X15*Population!I17","v":86746942114.516846},{"$f":"+MIN(Y16,Population!AC18)*EXP((0.14-G16*0.006)*G16)","v":43403438.27427157},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O16)+1.187*LN(M16)-0.219*LN(P16))","v":96.933267738364592},{"$f":"+(1+MAX((AB16-AB15)/AB15,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC15","v":96.933267738364592},41135426063.598862,2.9339154304893082E-2,{"$f":"+AD16/Population!D18","v":638.50003519744632},0,1.8307233804017707E-4,2.7700644506776499E-2,3.3172510174606873E-2,605844.99432547763,{"$f":"Population!I18-'PolicyScenario-3'!Y16","v":15872462.964913815},{"$f":"+Population!AC18-Y16","v":15872462.964913815},{"$f":"+Population!AM18-AK16","v":534361.95879952237},{"$f":"+Y16/Population!I18","v":0.58610986533382503},{"$f":"inVar24*$AF$2*Population!AW18","v":0},{"$f":"+((W16+W16-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21011896240054917,0.41013901128706642,null,{"$f":"VLOOKUP(AT16,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT16,HDI!A$2:C$170,3)","v":145}]
[2025,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A17-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A17-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A17-$A$2)/($A$42-$A$2)+((R17-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A17-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A17-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A17-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A17-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A17-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E20","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E20","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E20","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E20","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E20","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B17)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q17/100*(20/(18.5+$J17))*((7.63-0.11*$K17/100)/7.3)*(1-1.08*(0.95*$H17/100+0.5*I17/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF17)+0.77*LN(Population!I19/Population!D19)+0.352*LN(N17))","v":165.29456800414823},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH19>0,Population!AH19,0.0001))+0.483*LN(IF(AE16>0,AE16,0.001))+0.593*LN(L17))))*Y16,Population!AC19)","v":23080637.273619495},{"$f":"+Z16*(1-Control!$D$18)+X16*Population!I18","v":89617100332.719543},{"$f":"+MIN(Y17,Population!AC19)*EXP((0.14-G17*0.006)*G17)","v":44569078.115136363},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O17)+1.187*LN(M17)-0.219*LN(P17))","v":96.933267738364592},{"$f":"+(1+MAX((AB17-AB16)/AB16,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC16","v":96.933267738364592},42316883479.448769,2.8721166374289484E-2,{"$f":"+AD17/Population!D19","v":638.19793832781465},0,-4.7313524350589862E-4,2.6855933244250778E-2,3.3086563609512933E-2,603640.71900206059,{"$f":"Population!I19-'PolicyScenario-3'!Y17","v":16401444.980286755},{"$f":"+Population!AC19-Y17","v":16401444.980286755},{"$f":"+Population!AM19-AK17","v":528982.01537293941},{"$f":"+Y17/Population!I19","v":0.58458510686416387},{"$f":"inVar24*$AF$2*Population!AW19","v":0},{"$f":"+((W17+W17-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.21004613371620368,0.41009162018683964,null,{"$f":"VLOOKUP(AT17,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT17,HDI!A$2:C$170,3)","v":145}]
[2026,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A18-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A18-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A18-$A$2)/($A$42-$A$2)+((R18-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A18-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A18-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A18-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A18-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A18-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E21","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E21","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E21","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E21","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E21","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B18)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q18/100*(20/(18.5+$J18))*((7.63-0.11*$K18/100)/7.3)*(1-1.08*(0.95*$H18/100+0.5*I18/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF18)+0.77*LN(Population!I20/Population!D20)+0.352*LN(N18))","v":165.22713667372767},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH20>0,Population!AH20,0.0001))+0.483*LN(IF(AE17>0,AE17,0.001))+0.593*LN(L18))))*Y17,Population!AC20)","v":23695218.472064897},{"$f":"+Z17*(1-Control!$D$18)+X17*Population!I19","v":92558590049.474426},{"$f":"+MIN(Y18,Population!AC20)*EXP((0.14-G18*0.006)*G18)","v":45755844.196024209},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O18)+1.187*LN(M18)-0.219*LN(P18))","v":96.933267738364592},{"$f":"+(1+MAX((AB18-AB17)/AB17,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC17","v":96.933267738364592},43522163229.438789,2.8482242804467536E-2,{"$f":"+AD18/Population!D20","v":637.71248938623091},0,-7.6065576591440899E-4,2.6627566265159008E-2,3.2822861996584081E-2,614581.19844540209,{"$f":"Population!I20-'PolicyScenario-3'!Y18","v":16955921.004497603},{"$f":"+Population!AC20-Y18","v":16955921.004497603},{"$f":"+Population!AM20-AK18","v":554476.02421084791},{"$f":"+Y18/Population!I20","v":0.58289186421764205},{"$f":"inVar24*$AF$2*Population!AW20","v":0},{"$f":"+((W18+W18-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20992903077773353,0.41001539595919845,null,{"$f":"VLOOKUP(AT18,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT18,HDI!A$2:C$170,3)","v":145}]
[2027,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A19-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A19-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A19-$A$2)/($A$42-$A$2)+((R19-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A19-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A19-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A19-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A19-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A19-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E22","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E22","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E22","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E22","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E22","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B19)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q19/100*(20/(18.5+$J19))*((7.63-0.11*$K19/100)/7.3)*(1-1.08*(0.95*$H19/100+0.5*I19/100)))","v":4.5999999999999996},54.8,59,84,{"$f":"($V$2/(EXP(4.7651*$S$2)))*(EXP(4.7651*S19))","v":400},58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF19)+0.77*LN(Population!I21/Population!D21)+0.352*LN(N19))","v":165.11995657589114},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH21>0,Population!AH21,0.0001))+0.483*LN(IF(AE18>0,AE18,0.001))+0.593*LN(L19))))*Y18,Population!AC21)","v":24323577.034221459},{"$f":"+Z18*(1-Control!$D$18)+X18*Population!I20","v":95572917825.732208},{"$f":"+MIN(Y19,Population!AC21)*EXP((0.14-G19*0.006)*G19)","v":46969214.585631251},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O19)+1.187*LN(M19)-0.219*LN(P19))","v":96.933267738364592},{"$f":"+(1+MAX((AB19-AB18)/AB18,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC18","v":96.933267738364592},44755108645.16291,2.8329139092290005E-2,{"$f":"+AD19/Population!D21","v":637.0906522090346},0,-9.7510584714249817E-4,2.6518369640581924E-2,3.2566699370059148E-2,628358.56215656176,{"$f":"Population!I21-'PolicyScenario-3'!Y19","v":17531103.637653541},{"$f":"+Population!AC21-Y19","v":17531103.637653541},{"$f":"+Population!AM21-AK19","v":575182.63315593824},{"$f":"+Y19/Population!I21","v":0.58114353385966988},{"$f":"inVar24*$AF$2*Population!AW21","v":0},{"$f":"+((W19+W19-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20977889714509204,0.40991763003112286,null,{"$f":"VLOOKUP(AT19,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT19,HDI!A$2:C$170,3)","v":145}]
[2028,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A20-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A20-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A20-$A$2)/($A$42-$A$2)+((R20-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A20-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A20-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A20-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A20-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A20-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E23","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E23","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E23","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E23","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E23","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B20)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q20/100*(20/(18.5+$J20))*((7.63-0.11*$K20/100)/7.3)*(1-1.08*(0.95*$H20/100+0.5*I20/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF20)+0.77*LN(Population!I22/Population!D22)+0.352*LN(N20))","v":164.9677731839277},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH22>0,Population!AH22,0.0001))+0.483*LN(IF(AE19>0,AE19,0.001))+0.593*LN(L20))))*Y19,Population!AC22)","v":24966254.263605639},{"$f":"+Z19*(1-Control!$D$18)+X19*Population!I21","v":98661044167.740707},{"$f":"+MIN(Y20,Population!AC22)*EXP((0.14-G20*0.006)*G20)","v":48210234.549667582},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O20)+1.187*LN(M20)-0.219*LN(P20))","v":96.933267738364592},{"$f":"+(1+MAX((AB20-AB19)/AB19,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC19","v":96.933267738364592},46016548061.978821,2.8185372687107656E-2,{"$f":"+AD20/Population!D22","v":636.33511049413312},0,-1.1859249735994926E-3,2.6421986720126783E-2,3.2311730271115016E-2,642677.22938418016,{"$f":"Population!I22-'PolicyScenario-3'!Y20","v":18125716.002019361},{"$f":"+Population!AC22-Y20","v":18125716.002019361},{"$f":"+Population!AM22-AK20","v":594612.36436581984},{"$f":"+Y20/Population!I22","v":0.57937137962618368},{"$f":"inVar24*$AF$2*Population!AW22","v":0},{"$f":"+((W20+W20-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.209596285164418,0.40979865154534745,null,{"$f":"VLOOKUP(AT20,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT20,HDI!A$2:C$170,3)","v":145}]
[2029,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A21-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A21-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A21-$A$2)/($A$42-$A$2)+((R21-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A21-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A21-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A21-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A21-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A21-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E24","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E24","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E24","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E24","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E24","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B21)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q21/100*(20/(18.5+$J21))*((7.63-0.11*$K21/100)/7.3)*(1-1.08*(0.95*$H21/100+0.5*I21/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF21)+0.77*LN(Population!I23/Population!D23)+0.352*LN(N21))","v":164.7698472800958},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH23>0,Population!AH23,0.0001))+0.483*LN(IF(AE20>0,AE20,0.001))+0.593*LN(L21))))*Y20,Population!AC23)","v":25623363.855953518},{"$f":"+Z20*(1-Control!$D$18)+X20*Population!I22","v":101823388777.85927},{"$f":"+MIN(Y21,Population!AC23)*EXP((0.14-G21*0.006)*G21)","v":49479123.636410087},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O21)+1.187*LN(M21)-0.219*LN(P21))","v":96.933267738364592},{"$f":"+(1+MAX((AB21-AB20)/AB20,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC20","v":96.933267738364592},47306685079.638092,2.8036371088105305E-2,{"$f":"+AD21/Population!D23","v":635.44747071817949},0,-1.3949250344906345E-3,2.6319911085171288E-2,3.2052616478921832E-2,657109.59234787896,{"$f":"Population!I23-'PolicyScenario-3'!Y21","v":18739835.003421482},{"$f":"+Population!AC23-Y21","v":18739835.003421482},{"$f":"+Population!AM23-AK21","v":614119.00140212104},{"$f":"+Y21/Population!I23","v":0.57758152060170231},{"$f":"inVar24*$AF$2*Population!AW23","v":0},{"$f":"+((W21+W21-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20938146830967666,0.40965860189195757,null,{"$f":"VLOOKUP(AT21,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT21,HDI!A$2:C$170,3)","v":145}]
[2030,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A22-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A22-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A22-$A$2)/($A$42-$A$2)+((R22-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A22-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A22-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A22-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A22-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A22-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E25","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E25","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E25","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E25","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E25","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B22)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q22/100*(20/(18.5+$J22))*((7.63-0.11*$K22/100)/7.3)*(1-1.08*(0.95*$H22/100+0.5*I22/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF22)+0.77*LN(Population!I24/Population!D24)+0.352*LN(N22))","v":164.53224548867652},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH24>0,Population!AH24,0.0001))+0.483*LN(IF(AE21>0,AE21,0.001))+0.593*LN(L22))))*Y21,Population!AC24)","v":26295089.572304804},{"$f":"+Z21*(1-Control!$D$18)+X21*Population!I23","v":105060170727.66063},{"$f":"+MIN(Y22,Population!AC24)*EXP((0.14-G22*0.006)*G22)","v":50776236.69135268},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O22)+1.187*LN(M22)-0.219*LN(P22))","v":96.933267738364592},{"$f":"+(1+MAX((AB22-AB21)/AB21,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC21","v":96.933267738364592},48625786742.674736,2.7884043466922529E-2,{"$f":"+AD22/Population!D24","v":634.441203180559},0,-1.5835573890682253E-3,2.6215360330029889E-2,3.1788197079777168E-2,671725.71635128558,{"$f":"Population!I24-'PolicyScenario-3'!Y22","v":19374117.357382696},{"$f":"+Population!AC24-Y22","v":19374117.357382696},{"$f":"+Population!AM24-AK22","v":634282.35396121442},{"$f":"+Y22/Population!I24","v":0.57577285309089843},{"$f":"inVar24*$AF$2*Population!AW24","v":0},{"$f":"+((W22+W22-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20913757925859053,0.40949948248479445,null,{"$f":"VLOOKUP(AT22,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT22,HDI!A$2:C$170,3)","v":145}]
[2031,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A23-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A23-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A23-$A$2)/($A$42-$A$2)+((R23-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A23-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A23-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A23-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A23-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A23-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E26","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E26","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E26","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E26","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E26","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B23)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q23/100*(20/(18.5+$J23))*((7.63-0.11*$K23/100)/7.3)*(1-1.08*(0.95*$H23/100+0.5*I23/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF23)+0.77*LN(Population!I25/Population!D25)+0.352*LN(N23))","v":164.25961818796969},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH25>0,Population!AH25,0.0001))+0.483*LN(IF(AE22>0,AE22,0.001))+0.593*LN(L23))))*Y22,Population!AC25)","v":26981709.005160656},{"$f":"+Z22*(1-Control!$D$18)+X22*Population!I24","v":108371821064.38271},{"$f":"+MIN(Y23,Population!AC25)*EXP((0.14-G23*0.006)*G23)","v":52102109.750035517},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O23)+1.187*LN(M23)-0.219*LN(P23))","v":96.933267738364592},{"$f":"+(1+MAX((AB23-AB22)/AB22,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC22","v":96.933267738364592},49974272605.272644,2.7731908374748333E-2,{"$f":"+AD23/Population!D25","v":633.32609540297847},0,-1.7576219387869406E-3,2.6112078111307561E-2,3.1521463498347169E-2,686619.43285585195,{"$f":"Population!I25-'PolicyScenario-3'!Y23","v":20029361.494839344},{"$f":"+Population!AC25-Y23","v":20029361.494839344},{"$f":"+Population!AM25-AK23","v":655244.13745664805},{"$f":"+Y23/Population!I25","v":0.57394372683261186},{"$f":"inVar24*$AF$2*Population!AW25","v":0},{"$f":"+((W23+W23-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20886685834181745,0.40932271235095719,null,{"$f":"VLOOKUP(AT23,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT23,HDI!A$2:C$170,3)","v":145}]
[2032,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A24-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A24-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A24-$A$2)/($A$42-$A$2)+((R24-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A24-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A24-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A24-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A24-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A24-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E27","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E27","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E27","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E27","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E27","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B24)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q24/100*(20/(18.5+$J24))*((7.63-0.11*$K24/100)/7.3)*(1-1.08*(0.95*$H24/100+0.5*I24/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF24)+0.77*LN(Population!I26/Population!D26)+0.352*LN(N24))","v":163.95251789764731},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH26>0,Population!AH26,0.0001))+0.483*LN(IF(AE23>0,AE23,0.001))+0.593*LN(L24))))*Y23,Population!AC26)","v":27683511.930599228},{"$f":"+Z23*(1-Control!$D$18)+X23*Population!I25","v":111758968712.74512},{"$f":"+MIN(Y24,Population!AC26)*EXP((0.14-G24*0.006)*G24)","v":53457302.374679968},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O24)+1.187*LN(M24)-0.219*LN(P24))","v":96.933267738364592},{"$f":"+(1+MAX((AB24-AB23)/AB23,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC23","v":96.933267738364592},51352607052.019691,2.7580880618993206E-2,{"$f":"+AD24/Population!D26","v":632.1032246634586},0,-1.9308706026739089E-3,2.6010321484986047E-2,3.1254874330755578E-2,701802.92543857172,{"$f":"Population!I26-'PolicyScenario-3'!Y24","v":20706295.319400772},{"$f":"+Population!AC26-Y24","v":20706295.319400772},{"$f":"+Population!AM26-AK24","v":676933.82456142828},{"$f":"+Y24/Population!I26","v":0.57209386653630923},{"$f":"inVar24*$AF$2*Population!AW26","v":0},{"$f":"+((W24+W24-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20856942668103423,0.40912832496521073,null,{"$f":"VLOOKUP(AT24,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT24,HDI!A$2:C$170,3)","v":145}]
[2033,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A25-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A25-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A25-$A$2)/($A$42-$A$2)+((R25-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A25-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A25-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A25-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A25-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A25-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E28","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E28","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E28","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E28","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E28","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B25)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q25/100*(20/(18.5+$J25))*((7.63-0.11*$K25/100)/7.3)*(1-1.08*(0.95*$H25/100+0.5*I25/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF25)+0.77*LN(Population!I27/Population!D27)+0.352*LN(N25))","v":163.61291349932338},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH27>0,Population!AH27,0.0001))+0.483*LN(IF(AE24>0,AE24,0.001))+0.593*LN(L25))))*Y24,Population!AC27)","v":28400858.673560902},{"$f":"+Z24*(1-Control!$D$18)+X24*Population!I26","v":115222240703.45464},{"$f":"+MIN(Y25,Population!AC27)*EXP((0.14-G25*0.006)*G25)","v":54842510.358483784},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O25)+1.187*LN(M25)-0.219*LN(P25))","v":96.933267738364592},{"$f":"+(1+MAX((AB25-AB24)/AB24,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC24","v":96.933267738364592},52761347260.984947,2.7432691149218882E-2,{"$f":"+AD25/Population!D27","v":630.77657829259294},0,-2.0987812102556303E-3,2.5912418365127112E-2,3.0988761175948138E-2,717346.74296167493,{"$f":"Population!I27-'PolicyScenario-3'!Y25","v":21405764.045189098},{"$f":"+Population!AC27-Y25","v":21405764.045189098},{"$f":"+Population!AM27-AK25","v":699468.72578832507},{"$f":"+Y25/Population!I27","v":0.57022253514228405},{"$f":"inVar24*$AF$2*Population!AW27","v":0},{"$f":"+((W25+W25-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20824610285028228,0.40891680592031898,null,{"$f":"VLOOKUP(AT25,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT25,HDI!A$2:C$170,3)","v":145}]
[2034,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A26-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A26-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A26-$A$2)/($A$42-$A$2)+((R26-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A26-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A26-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A26-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A26-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A26-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E29","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E29","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E29","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E29","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E29","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B26)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q26/100*(20/(18.5+$J26))*((7.63-0.11*$K26/100)/7.3)*(1-1.08*(0.95*$H26/100+0.5*I26/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF26)+0.77*LN(Population!I28/Population!D28)+0.352*LN(N26))","v":163.24597561559997},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH28>0,Population!AH28,0.0001))+0.483*LN(IF(AE25>0,AE25,0.001))+0.593*LN(L26))))*Y25,Population!AC28)","v":29134353.620207869},{"$f":"+Z25*(1-Control!$D$18)+X25*Population!I27","v":118762357729.89273},{"$f":"+MIN(Y26,Population!AC28)*EXP((0.14-G26*0.006)*G26)","v":56258900.780750476},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O26)+1.187*LN(M26)-0.219*LN(P26))","v":96.933267738364592},{"$f":"+(1+MAX((AB26-AB25)/AB25,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC25","v":96.933267738364592},54201382800.691048,2.7293380750550947E-2,{"$f":"+AD26/Population!D28","v":629.35588857130767},0,-2.252286736978791E-3,2.5826505989757116E-2,3.0724250846234012E-2,733494.94664696604,{"$f":"Population!I28-'PolicyScenario-3'!Y26","v":22129031.442292131},{"$f":"+Population!AC28-Y26","v":22129031.442292131},{"$f":"+Population!AM28-AK26","v":723267.39710303396},{"$f":"+Y26/Population!I28","v":0.5683267615801697},{"$f":"inVar24*$AF$2*Population!AW28","v":0},{"$f":"+((W26+W26-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20789910433103836,0.40868955513825639,null,{"$f":"VLOOKUP(AT26,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT26,HDI!A$2:C$170,3)","v":145}]
[2035,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A27-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A27-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A27-$A$2)/($A$42-$A$2)+((R27-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A27-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A27-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A27-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A27-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A27-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E30","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E30","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E30","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E30","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E30","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B27)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q27/100*(20/(18.5+$J27))*((7.63-0.11*$K27/100)/7.3)*(1-1.08*(0.95*$H27/100+0.5*I27/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF27)+0.77*LN(Population!I29/Population!D29)+0.352*LN(N27))","v":162.86017361209176},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH29>0,Population!AH29,0.0001))+0.483*LN(IF(AE26>0,AE26,0.001))+0.593*LN(L27))))*Y26,Population!AC29)","v":29884882.918918725},{"$f":"+Z26*(1-Control!$D$18)+X26*Population!I28","v":122380404728.58301},{"$f":"+MIN(Y27,Population!AC29)*EXP((0.14-G27*0.006)*G27)","v":57708184.808110312},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O27)+1.187*LN(M27)-0.219*LN(P27))","v":96.933267738364592},{"$f":"+(1+MAX((AB27-AB26)/AB26,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC26","v":96.933267738364592},55674023557.829063,2.7169800492972664E-2,{"$f":"+AD27/Population!D29","v":627.85790093130822},0,-2.3801916645286541E-3,2.5760973059319299E-2,3.0464593898674404E-2,750529.29871085659,{"$f":"Population!I29-'PolicyScenario-3'!Y27","v":22877693.010768775},{"$f":"+Population!AC29-Y27","v":22877693.010768775},{"$f":"+Population!AM29-AK27","v":748661.56847664341},{"$f":"+Y27/Population!I29","v":0.56640303079106558},{"$f":"inVar24*$AF$2*Population!AW29","v":0},{"$f":"+((W27+W27-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20753237664347621,0.40844910863397427,null,{"$f":"VLOOKUP(AT27,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT27,HDI!A$2:C$170,3)","v":145}]
[2036,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A28-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A28-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A28-$A$2)/($A$42-$A$2)+((R28-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A28-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A28-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A28-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A28-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A28-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E31","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E31","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E31","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E31","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E31","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B28)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q28/100*(20/(18.5+$J28))*((7.63-0.11*$K28/100)/7.3)*(1-1.08*(0.95*$H28/100+0.5*I28/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF28)+0.77*LN(Population!I30/Population!D30)+0.352*LN(N28))","v":162.46350910424667},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH30>0,Population!AH30,0.0001))+0.483*LN(IF(AE27>0,AE27,0.001))+0.593*LN(L28))))*Y27,Population!AC30)","v":30653490.845388997},{"$f":"+Z27*(1-Control!$D$18)+X27*Population!I29","v":126078110815.56976},{"$f":"+MIN(Y28,Population!AC30)*EXP((0.14-G28*0.006)*G28)","v":59192378.953560546},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O28)+1.187*LN(M28)-0.219*LN(P28))","v":96.933267738364592},{"$f":"+(1+MAX((AB28-AB27)/AB27,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC27","v":96.933267738364592},57180877748.323769,2.7065659964912066E-2,{"$f":"+AD28/Population!D30","v":626.29932385600557},0,-2.4823723218116663E-3,2.5718953912437864E-2,3.0214854209606352E-2,768607.92647027224,{"$f":"Population!I30-'PolicyScenario-3'!Y28","v":23653385.912423503},{"$f":"+Population!AC30-Y28","v":23653385.912423503},{"$f":"+Population!AM30-AK28","v":775692.90165472776},{"$f":"+Y28/Population!I30","v":0.5644495260165967},{"$f":"inVar24*$AF$2*Population!AW30","v":0},{"$f":"+((W28+W28-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20714988590511871,0.40819802504562369,null,{"$f":"VLOOKUP(AT28,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT28,HDI!A$2:C$170,3)","v":145}]
[2037,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A29-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A29-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A29-$A$2)/($A$42-$A$2)+((R29-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A29-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A29-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A29-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A29-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A29-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E32","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E32","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E32","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E32","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E32","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B29)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q29/100*(20/(18.5+$J29))*((7.63-0.11*$K29/100)/7.3)*(1-1.08*(0.95*$H29/100+0.5*I29/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF29)+0.77*LN(Population!I31/Population!D31)+0.352*LN(N29))","v":162.06167200833929},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH31>0,Population!AH31,0.0001))+0.483*LN(IF(AE28>0,AE28,0.001))+0.593*LN(L29))))*Y28,Population!AC31)","v":31441240.326403193},{"$f":"+Z28*(1-Control!$D$18)+X28*Population!I30","v":129857872149.51305},{"$f":"+MIN(Y29,Population!AC31)*EXP((0.14-G29*0.006)*G29)","v":60713535.745648287},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O29)+1.187*LN(M29)-0.219*LN(P29))","v":96.933267738364592},{"$f":"+(1+MAX((AB29-AB28)/AB28,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC28","v":96.933267738364592},58723672241.596916,2.6980951570271652E-2,{"$f":"+AD29/Population!D31","v":624.69317527935732},0,-2.5645063238444858E-3,2.5698524353636277E-2,2.9979520707384435E-2,787749.48101419583,{"$f":"Population!I31-'PolicyScenario-3'!Y29","v":24457610.111096807},{"$f":"+Population!AC31-Y29","v":24457610.111096807},{"$f":"+Population!AM31-AK29","v":804224.19867330417},{"$f":"+Y29/Population!I31","v":0.56246667114482718},{"$f":"inVar24*$AF$2*Population!AW31","v":0},{"$f":"+((W29+W29-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20675472347236801,0.40793829839016466,null,{"$f":"VLOOKUP(AT29,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT29,HDI!A$2:C$170,3)","v":145}]
[2038,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A30-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A30-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A30-$A$2)/($A$42-$A$2)+((R30-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A30-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A30-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A30-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A30-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A30-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E33","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E33","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E33","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E33","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E33","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B30)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q30/100*(20/(18.5+$J30))*((7.63-0.11*$K30/100)/7.3)*(1-1.08*(0.95*$H30/100+0.5*I30/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF30)+0.77*LN(Population!I32/Population!D32)+0.352*LN(N30))","v":161.65850920329646},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH32>0,Population!AH32,0.0001))+0.483*LN(IF(AE29>0,AE29,0.001))+0.593*LN(L30))))*Y29,Population!AC32)","v":32249156.209673308},{"$f":"+Z29*(1-Control!$D$18)+X29*Population!I31","v":133722618428.77786},{"$f":"+MIN(Y30,Population!AC32)*EXP((0.14-G30*0.006)*G30)","v":62273634.18162524},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O30)+1.187*LN(M30)-0.219*LN(P30))","v":96.933267738364592},{"$f":"+(1+MAX((AB30-AB29)/AB29,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC29","v":96.933267738364592},60304158691.070351,2.6913958019708053E-2,{"$f":"+AD30/Population!D32","v":623.04939776737592},0,-2.6313357933617811E-3,2.5696056354101805E-2,2.9761355359458726E-2,807915.88327011466,{"$f":"Population!I32-'PolicyScenario-3'!Y30","v":25291746.220014192},{"$f":"+Population!AC32-Y30","v":25291746.220014192},{"$f":"+Population!AM32-AK30","v":834136.10891738534},{"$f":"+Y30/Population!I32","v":0.56045621198034534},{"$f":"inVar24*$AF$2*Population!AW32","v":0},{"$f":"+((W30+W30-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20634924976984273,0.4076714502601419,null,{"$f":"VLOOKUP(AT30,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT30,HDI!A$2:C$170,3)","v":145}]
[2039,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A31-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A31-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A31-$A$2)/($A$42-$A$2)+((R31-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A31-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A31-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A31-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A31-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A31-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E34","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E34","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E34","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E34","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E34","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B31)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q31/100*(20/(18.5+$J31))*((7.63-0.11*$K31/100)/7.3)*(1-1.08*(0.95*$H31/100+0.5*I31/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF31)+0.77*LN(Population!I33/Population!D33)+0.352*LN(N31))","v":161.25526678337602},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH33>0,Population!AH33,0.0001))+0.483*LN(IF(AE30>0,AE30,0.001))+0.593*LN(L31))))*Y30,Population!AC33)","v":33078130.692983441},{"$f":"+Z30*(1-Control!$D$18)+X30*Population!I32","v":137675690196.62238},{"$f":"+MIN(Y31,Population!AC33)*EXP((0.14-G31*0.006)*G31)","v":63874397.109619997},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O31)+1.187*LN(M31)-0.219*LN(P31))","v":96.933267738364592},{"$f":"+(1+MAX((AB31-AB30)/AB30,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC30","v":96.933267738364592},61923971499.565216,2.686071481061425E-2,{"$f":"+AD31/Population!D33","v":621.37331210997797},0,-2.6901328584924464E-3,2.57053076961275E-2,2.9561728705977758E-2,828974.48331013322,{"$f":"Population!I33-'PolicyScenario-3'!Y31","v":26156932.307016559},{"$f":"+Population!AC33-Y31","v":26156932.307016559},{"$f":"+Population!AM33-AK31","v":865186.08700236678},{"$f":"+Y31/Population!I33","v":0.55842146555973848},{"$f":"inVar24*$AF$2*Population!AW33","v":0},{"$f":"+((W31+W31-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20593470356399859,0.40739826974905047,null,{"$f":"VLOOKUP(AT31,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT31,HDI!A$2:C$170,3)","v":145}]
[2040,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A32-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A32-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A32-$A$2)/($A$42-$A$2)+((R32-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A32-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A32-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A32-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A32-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A32-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E35","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E35","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E35","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E35","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E35","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B32)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q32/100*(20/(18.5+$J32))*((7.63-0.11*$K32/100)/7.3)*(1-1.08*(0.95*$H32/100+0.5*I32/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF32)+0.77*LN(Population!I34/Population!D34)+0.352*LN(N32))","v":160.84871094536524},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH34>0,Population!AH34,0.0001))+0.483*LN(IF(AE31>0,AE31,0.001))+0.593*LN(L32))))*Y31,Population!AC34)","v":33928796.956797384},{"$f":"+Z31*(1-Control!$D$18)+X31*Population!I33","v":141720628475.75256},{"$f":"+MIN(Y32,Population!AC34)*EXP((0.14-G32*0.006)*G32)","v":65517047.211191013},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O32)+1.187*LN(M32)-0.219*LN(P32))","v":96.933267738364592},{"$f":"+(1+MAX((AB32-AB31)/AB31,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC31","v":96.933267738364592},63584431933.870964,2.6814501623452988E-2,{"$f":"+AD32/Population!D34","v":619.66143947698924},0,-2.7549825517542378E-3,2.5716878372283192E-2,2.9380192489708131E-2,850666.26381394267,{"$f":"Population!I34-'PolicyScenario-3'!Y32","v":27053907.730702616},{"$f":"+Population!AC34-Y32","v":27053907.730702616},{"$f":"+Population!AM34-AK32","v":896975.42368605733},{"$f":"+Y32/Population!I34","v":0.55636753290399688},{"$f":"inVar24*$AF$2*Population!AW34","v":0},{"$f":"+((W32+W32-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20551015030203484,0.40711811446385709,null,{"$f":"VLOOKUP(AT32,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT32,HDI!A$2:C$170,3)","v":145}]
[2041,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A33-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A33-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A33-$A$2)/($A$42-$A$2)+((R33-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A33-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A33-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A33-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A33-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A33-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E36","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E36","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E36","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E36","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E36","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B33)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q33/100*(20/(18.5+$J33))*((7.63-0.11*$K33/100)/7.3)*(1-1.08*(0.95*$H33/100+0.5*I33/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF33)+0.77*LN(Population!I35/Population!D35)+0.352*LN(N33))","v":160.43793528739641},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH35>0,Population!AH35,0.0001))+0.483*LN(IF(AE32>0,AE32,0.001))+0.593*LN(L33))))*Y32,Population!AC35)","v":34801863.996971108},{"$f":"+Z32*(1-Control!$D$18)+X32*Population!I34","v":145860792775.6687},{"$f":"+MIN(Y33,Population!AC35)*EXP((0.14-G33*0.006)*G33)","v":67202953.568626329},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O33)+1.187*LN(M33)-0.219*LN(P33))","v":96.933267738364592},{"$f":"+(1+MAX((AB33-AB32)/AB32,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC32","v":96.933267738364592},65286934481.497772,2.6775462103639514E-2,{"$f":"+AD33/Population!D35","v":617.91357822982638},0,-2.8206713147071096E-3,2.5732331190092838E-2,2.9213561529078964E-2,873067.04017372429,{"$f":"Population!I35-'PolicyScenario-3'!Y33","v":27983826.768653892},{"$f":"+Population!AC35-Y33","v":27983826.768653892},{"$f":"+Population!AM35-AK33","v":929919.03795127571},{"$f":"+Y33/Population!I35","v":0.55429610748226465},{"$f":"inVar24*$AF$2*Population!AW35","v":0},{"$f":"+((W33+W33-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20507545984236106,0.40683086976339994,null,{"$f":"VLOOKUP(AT33,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT33,HDI!A$2:C$170,3)","v":145}]
[2042,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A34-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A34-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A34-$A$2)/($A$42-$A$2)+((R34-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A34-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A34-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A34-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A34-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A34-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E37","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E37","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E37","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E37","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E37","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B34)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q34/100*(20/(18.5+$J34))*((7.63-0.11*$K34/100)/7.3)*(1-1.08*(0.95*$H34/100+0.5*I34/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF34)+0.77*LN(Population!I36/Population!D36)+0.352*LN(N34))","v":160.02577655811501},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH36>0,Population!AH36,0.0001))+0.483*LN(IF(AE33>0,AE33,0.001))+0.593*LN(L34))))*Y33,Population!AC36)","v":35698295.928590082},{"$f":"+Z33*(1-Control!$D$18)+X33*Population!I35","v":150099567656.67175},{"$f":"+MIN(Y34,Population!AC36)*EXP((0.14-G34*0.006)*G34)","v":68933977.903508708},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O34)+1.187*LN(M34)-0.219*LN(P34))","v":96.933267738364592},{"$f":"+(1+MAX((AB34-AB33)/AB33,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC33","v":96.933267738364592},67033211169.128479,2.6747720681013124E-2,{"$f":"+AD34/Population!D36","v":616.13640819046304},0,-2.8760818696596784E-3,2.5758158577281733E-2,2.9060413016691964E-2,896431.93161897361,{"$f":"Population!I36-'PolicyScenario-3'!Y34","v":28948338.899534918},{"$f":"+Population!AC36-Y34","v":28948338.899534918},{"$f":"+Population!AM36-AK34","v":964512.13088102639},{"$f":"+Y34/Population!I36","v":0.55220656146295288},{"$f":"inVar24*$AF$2*Population!AW36","v":0},{"$f":"+((W34+W34-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20463221781566357,0.40653755589304569,null,{"$f":"VLOOKUP(AT34,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT34,HDI!A$2:C$170,3)","v":145}]
[2043,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A35-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A35-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A35-$A$2)/($A$42-$A$2)+((R35-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A35-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A35-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A35-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A35-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A35-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E38","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E38","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E38","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E38","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E38","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B35)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q35/100*(20/(18.5+$J35))*((7.63-0.11*$K35/100)/7.3)*(1-1.08*(0.95*$H35/100+0.5*I35/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF35)+0.77*LN(Population!I37/Population!D37)+0.352*LN(N35))","v":159.60981876437387},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH37>0,Population!AH37,0.0001))+0.483*LN(IF(AE34>0,AE34,0.001))+0.593*LN(L35))))*Y34,Population!AC37)","v":36619000.212162293},{"$f":"+Z34*(1-Control!$D$18)+X34*Population!I36","v":154440712890.64447},{"$f":"+MIN(Y35,Population!AC37)*EXP((0.14-G35*0.006)*G35)","v":70711872.53652963},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O35)+1.187*LN(M35)-0.219*LN(P35))","v":96.933267738364592},{"$f":"+(1+MAX((AB35-AB34)/AB34,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC34","v":96.933267738364592},68824969800.255859,2.6729416655971842E-2,{"$f":"+AD35/Population!D37","v":614.32616018084218},0,-2.9380636910216014E-3,2.5791267051345088E-2,2.8921770407109887E-2,920704.28357221186,{"$f":"Population!I37-'PolicyScenario-3'!Y35","v":29948758.553462707},{"$f":"+Population!AC37-Y35","v":29948758.553462707},{"$f":"+Population!AM37-AK35","v":1000419.6539277881},{"$f":"+Y35/Population!I37","v":0.55010114342428518},{"$f":"inVar24*$AF$2*Population!AW37","v":0},{"$f":"+((W35+W35-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20417940950863839,0.40623747387778197,null,{"$f":"VLOOKUP(AT35,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT35,HDI!A$2:C$170,3)","v":145}]
[2044,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A36-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A36-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A36-$A$2)/($A$42-$A$2)+((R36-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A36-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A36-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A36-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A36-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A36-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E39","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E39","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E39","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E39","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E39","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B36)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q36/100*(20/(18.5+$J36))*((7.63-0.11*$K36/100)/7.3)*(1-1.08*(0.95*$H36/100+0.5*I36/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF36)+0.77*LN(Population!I38/Population!D38)+0.352*LN(N36))","v":159.18143127983717},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH38>0,Population!AH38,0.0001))+0.483*LN(IF(AE35>0,AE35,0.001))+0.593*LN(L36))))*Y35,Population!AC38)","v":37564585.907710709},{"$f":"+Z35*(1-Control!$D$18)+X35*Population!I37","v":158887952287.15063},{"$f":"+MIN(Y36,Population!AC38)*EXP((0.14-G36*0.006)*G36)","v":72537813.572292194},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O36)+1.187*LN(M36)-0.219*LN(P36))","v":96.933267738364592},{"$f":"+(1+MAX((AB36-AB35)/AB35,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC35","v":96.933267738364592},70663519882.472794,2.6713416475921205E-2,{"$f":"+AD36/Population!D38","v":612.46655508478966},0,-3.0270648013835159E-3,2.5822269588735444E-2,2.8795770967822074E-2,945585.69554841518,{"$f":"Population!I38-'PolicyScenario-3'!Y36","v":30985836.076664291},{"$f":"+Population!AC38-Y36","v":30985836.076664291},{"$f":"+Population!AM38-AK36","v":1037077.5232015848},{"$f":"+Y36/Population!I38","v":0.54798475079078246},{"$f":"inVar24*$AF$2*Population!AW38","v":0},{"$f":"+((W36+W36-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20371286372150663,0.40592782343757777,null,{"$f":"VLOOKUP(AT36,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT36,HDI!A$2:C$170,3)","v":145}]
[2045,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A37-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A37-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A37-$A$2)/($A$42-$A$2)+((R37-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A37-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A37-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A37-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A37-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A37-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E40","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E40","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E40","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E40","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E40","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B37)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q37/100*(20/(18.5+$J37))*((7.63-0.11*$K37/100)/7.3)*(1-1.08*(0.95*$H37/100+0.5*I37/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF37)+0.77*LN(Population!I39/Population!D39)+0.352*LN(N37))","v":158.74028214966526},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH39>0,Population!AH39,0.0001))+0.483*LN(IF(AE36>0,AE36,0.001))+0.593*LN(L37))))*Y36,Population!AC39)","v":38535154.130905323},{"$f":"+Z36*(1-Control!$D$18)+X36*Population!I38","v":163444388481.97424},{"$f":"+MIN(Y37,Population!AC39)*EXP((0.14-G37*0.006)*G37)","v":74411996.266765356},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O37)+1.187*LN(M37)-0.219*LN(P37))","v":96.933267738364592},{"$f":"+(1+MAX((AB37-AB36)/AB36,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC36","v":96.933267738364592},72549417006.708786,2.6688411890217284E-2,{"$f":"+AD37/Population!D39","v":610.5625168754674},0,-3.1088035640716278E-3,2.5837319904953086E-2,2.8677040198673957E-2,970568.22319461405,{"$f":"Population!I39-'PolicyScenario-3'!Y37","v":32059594.822219677},{"$f":"+Population!AC39-Y37","v":32059594.822219677},{"$f":"+Population!AM39-AK37","v":1073758.7455553859},{"$f":"+Y37/Population!I39","v":0.54586431288951409},{"$f":"inVar24*$AF$2*Population!AW39","v":0},{"$f":"+((W37+W37-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.2032337003301983,0.40560930606259188,null,{"$f":"VLOOKUP(AT37,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT37,HDI!A$2:C$170,3)","v":145}]
[2046,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A38-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A38-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A38-$A$2)/($A$42-$A$2)+((R38-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A38-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A38-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A38-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A38-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A38-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E41","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E41","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E41","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E41","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E41","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B38)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q38/100*(20/(18.5+$J38))*((7.63-0.11*$K38/100)/7.3)*(1-1.08*(0.95*$H38/100+0.5*I38/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF38)+0.77*LN(Population!I40/Population!D40)+0.352*LN(N38))","v":158.28605127223102},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH40>0,Population!AH40,0.0001))+0.483*LN(IF(AE37>0,AE37,0.001))+0.593*LN(L38))))*Y37,Population!AC40)","v":39530870.403453857},{"$f":"+Z37*(1-Control!$D$18)+X37*Population!I39","v":168112843309.79913},{"$f":"+MIN(Y38,Population!AC40)*EXP((0.14-G38*0.006)*G38)","v":76334740.245002508},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O38)+1.187*LN(M38)-0.219*LN(P38))","v":96.933267738364592},{"$f":"+(1+MAX((AB38-AB37)/AB37,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC37","v":96.933267738364592},74483261269.923553,2.6655545185648302E-2,{"$f":"+AD38/Population!D40","v":608.61550406848801},0,-3.1888836166084318E-3,2.5839166729839706E-2,2.8562955701227754E-2,995716.27254853398,{"$f":"Population!I40-'PolicyScenario-3'!Y38","v":33170789.455921143},{"$f":"+Population!AC40-Y38","v":33170789.455921143},{"$f":"+Population!AM40-AK38","v":1111194.633701466},{"$f":"+Y38/Population!I40","v":0.54374096107183012},{"$f":"inVar24*$AF$2*Population!AW40","v":0},{"$f":"+((W38+W38-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20274217437818184,0.40528205022856206,null,{"$f":"VLOOKUP(AT38,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT38,HDI!A$2:C$170,3)","v":145}]
[2047,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A39-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A39-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A39-$A$2)/($A$42-$A$2)+((R39-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A39-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A39-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A39-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A39-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A39-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E42","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E42","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E42","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E42","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E42","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B39)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q39/100*(20/(18.5+$J39))*((7.63-0.11*$K39/100)/7.3)*(1-1.08*(0.95*$H39/100+0.5*I39/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF39)+0.77*LN(Population!I41/Population!D41)+0.352*LN(N39))","v":157.82275675208052},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH41>0,Population!AH41,0.0001))+0.483*LN(IF(AE38>0,AE38,0.001))+0.593*LN(L39))))*Y38,Population!AC41)","v":40552285.381616488},{"$f":"+Z38*(1-Control!$D$18)+X38*Population!I40","v":172895988237.4845},{"$f":"+MIN(Y39,Population!AC41)*EXP((0.14-G39*0.006)*G39)","v":78307108.833010808},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O39)+1.187*LN(M39)-0.219*LN(P39))","v":96.933267738364592},{"$f":"+(1+MAX((AB39-AB38)/AB38,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC38","v":96.933267738364592},76466138884.98436,2.6621788322009135E-2,{"$f":"+AD39/Population!D41","v":606.63431462731273},0,-3.2552398483629984E-3,2.5838413567372126E-2,2.8451989946246772E-2,1021414.9781626314,{"$f":"Population!I41-'PolicyScenario-3'!Y39","v":34320968.040258512},{"$f":"+Population!AC41-Y39","v":34320968.040258512},{"$f":"+Population!AM41-AK39","v":1150178.5843373686},{"$f":"+Y39/Population!I41","v":0.54161243873194265},{"$f":"inVar24*$AF$2*Population!AW41","v":0},{"$f":"+((W39+W39-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20224040376254832,0.40494742750307744,null,{"$f":"VLOOKUP(AT39,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT39,HDI!A$2:C$170,3)","v":145}]
[2048,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A40-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A40-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A40-$A$2)/($A$42-$A$2)+((R40-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A40-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A40-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A40-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A40-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A40-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E43","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E43","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E43","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E43","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E43","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B40)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q40/100*(20/(18.5+$J40))*((7.63-0.11*$K40/100)/7.3)*(1-1.08*(0.95*$H40/100+0.5*I40/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF40)+0.77*LN(Population!I42/Population!D42)+0.352*LN(N40))","v":157.35392170439047},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH42>0,Population!AH42,0.0001))+0.483*LN(IF(AE39>0,AE39,0.001))+0.593*LN(L40))))*Y39,Population!AC42)","v":41600038.695566878},{"$f":"+Z39*(1-Control!$D$18)+X39*Population!I41","v":177796851970.02255},{"$f":"+MIN(Y40,Population!AC42)*EXP((0.14-G40*0.006)*G40)","v":80330337.166841164},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O40)+1.187*LN(M40)-0.219*LN(P40))","v":96.933267738364592},{"$f":"+(1+MAX((AB40-AB39)/AB39,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC39","v":96.933267738364592},78499300463.52739,2.6589044617529149E-2,{"$f":"+AD40/Population!D42","v":604.62768177124326},0,-3.3078129734587344E-3,2.5837096580144069E-2,2.8345734233037167E-2,1047753.3139503896,{"$f":"Population!I42-'PolicyScenario-3'!Y40","v":35511514.366933122},{"$f":"+Population!AC42-Y40","v":35511514.366933122},{"$f":"+Population!AM42-AK40","v":1190546.3266746104},{"$f":"+Y40/Population!I42","v":0.53947867788176251},{"$f":"inVar24*$AF$2*Population!AW42","v":0},{"$f":"+((W40+W40-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20173051595731001,0.40460682408957899,null,{"$f":"VLOOKUP(AT40,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT40,HDI!A$2:C$170,3)","v":145}]
[2049,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A41-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A41-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A41-$A$2)/($A$42-$A$2)+((R41-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A41-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A41-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A41-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A41-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A41-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E44","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E44","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E44","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E44","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E44","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B41)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q41/100*(20/(18.5+$J41))*((7.63-0.11*$K41/100)/7.3)*(1-1.08*(0.95*$H41/100+0.5*I41/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF41)+0.77*LN(Population!I43/Population!D43)+0.352*LN(N41))","v":156.87779192176311},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH43>0,Population!AH43,0.0001))+0.483*LN(IF(AE40>0,AE40,0.001))+0.593*LN(L41))))*Y40,Population!AC43)","v":42674680.426162243},{"$f":"+Z40*(1-Control!$D$18)+X40*Population!I42","v":182818783174.32224},{"$f":"+MIN(Y41,Population!AC43)*EXP((0.14-G41*0.006)*G41)","v":82405487.461388439},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O41)+1.187*LN(M41)-0.219*LN(P41))","v":96.933267738364592},{"$f":"+(1+MAX((AB41-AB40)/AB40,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC40","v":96.933267738364592},80583920168.241379,2.655590167561496E-2,{"$f":"+AD41/Population!D43","v":602.59319451463011},0,-3.3648595953350369E-3,2.5832709879423373E-2,2.8245332516609493E-2,1074641.7305953652,{"$f":"Population!I43-'PolicyScenario-3'!Y41","v":36743520.917587757},{"$f":"+Population!AC43-Y41","v":36743520.917587757},{"$f":"+Population!AM43-AK41","v":1232006.5506546348},{"$f":"+Y41/Population!I43","v":0.53734131098551541},{"$f":"inVar24*$AF$2*Population!AW43","v":0},{"$f":"+((W41+W41-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20121181977877511,0.40425974730897579,null,{"$f":"VLOOKUP(AT41,HDI!A$2:B$170,2)","v":"Haiti"},{"$f":"VLOOKUP(AT41,HDI!A$2:C$170,3)","v":145}]
[2050,{"$f":"+B$2+(Control!C$9-Control!C$5)*($A42-$A$2)/($A$42-$A$2)","v":10.65394},{"$f":"+C$2+(Control!D$9-Control!D$5)*($A42-$A$2)/($A$42-$A$2)","v":11.31316},10.983550000000001,{"$f":"+E$2+(Control!E$9-Control!E$5)*($A42-$A$2)/($A$42-$A$2)+((R42-R$2)/R$2)*(-0.79)*E$2","v":5.84},{"$f":"+F$2+(Control!F$9-Control!F$5)*($A42-$A$2)/($A$42-$A$2)","v":7.21},6.5250000000000004,{"$f":"+H$2+(Control!H$9-Control!H$5)*($A42-$A$2)/($A$42-$A$2)","v":39.4},{"$f":"+I$2+(Control!I$9-Control!I$5)*($A42-$A$2)/($A$42-$A$2)","v":6.1000000000000014},{"$f":"+J$2+(Control!J$9-Control!J$5)*($A42-$A$2)/($A$42-$A$2)","v":10.3},{"$f":"+K$2+(Control!K$9-Control!K$5)*($A42-$A$2)/($A$42-$A$2)","v":0.7},{"$f":"+L$2+(Control!$N$9-inVar11)*Interpolate!E45","v":4.88},{"$f":"+M$2+(Control!$P$9-inVar13)*Interpolate!E45","v":2.0685746897453265},{"$f":"+N$2+(Control!$O$9-inVar12)*Interpolate!E45","v":3.91},{"$f":"+O$2+(Control!$L$9-inVar9)*Interpolate!E45","v":3.57},{"$f":"+P$2+(Control!$M$9-inVar10)*Interpolate!E45","v":45.49},{"$f":"+EXP(LN(Control!C$14)-(-0.332*LN(B$2))+(-0.332*LN(B42)))","v":58.300000000000026},{"$f":"Control!D$14/($Q$2/100*(20/(18.5+$J$2))*((7.63-0.11*$K$2/100)/7.3)*(1-1.08*(Control!$I$14*$H$2/100+Control!$J$14*$I$2/100)))*($Q42/100*(20/(18.5+$J42))*((7.63-0.11*$K42/100)/7.3)*(1-1.08*(0.95*$H42/100+0.5*I42/100)))","v":4.5999999999999996},54.8,59,84,400,58.44,{"$f":"EXP(LN(Control!$L$14)-0.875*LN($AF$2)-0.77*LN(Population!$I$4/Population!$D$4)-0.352*LN($N$2)+0.875*LN(AF42)+0.77*LN(Population!I44/Population!D44)+0.352*LN(N42))","v":156.3948752499376},{"$f":"+MIN((1+(EXP(LN(Control!$N$14)-0.682*LN(IF(Population!$AH$5>0,Population!AH$5,0.00001))-0.483*LN(IF(AE$2>0,AE$2,0.0001))-0.593*LN($L$4)+0.682*LN(IF(Population!AH44>0,Population!AH44,0.0001))+0.483*LN(IF(AE41>0,AE41,0.001))+0.593*LN(L42))))*Y41,Population!AC44)","v":43774618.049321741},{"$f":"+Z41*(1-Control!$D$18)+X41*Population!I43","v":187964983912.55484},{"$f":"+MIN(Y42,Population!AC44)*EXP((0.14-G42*0.006)*G42)","v":84529484.527292892},{"$f":"EXP(LN(Control!$O$14*Population!$E$4/($Z$2^0.3*$AA$2^0.7))-0.623*LN(O$2)-1.187*LN(M$2)+0.219*LN(P$2)+0.623*LN(O42)+1.187*LN(M42)-0.219*LN(P42))","v":96.933267738364592},{"$f":"+(1+MAX((AB42-AB41)/AB41,($AE$2-0.7*Initial_Emp_Growth_Rate-0.3*Control!$R$14)))*AC41","v":96.933267738364592},82718317750.71254,2.6486643712728439E-2,{"$f":"+AD42/Population!D44","v":600.54694553747765},0,-3.3957386106901657E-3,2.5774946928136047E-2,2.8149190410733535E-2,1099937.623159498,{"$f":"Population!I44-'PolicyScenario-3'!Y42","v":38013538.325678259},{"$f":"+Population!AC44-Y42","v":38013538.325678259},{"$f":"+Population!AM44-AK42","v":1270017.408090502},{"$f":"+Y42/Population!I44","v":0.53521952308858045},{"$f":"inVar24*$AF$2*Population!AW44","v":0},{"$f":"+((W42+W42-Control!$W$10)/2-20)/(83.2-20)","v":0.60822784810126573},0.53983436919806083,0.20068835546702812,0.40390887475638837,null,{"$f":"VLOOKUP(AT42,HDI!A$2:B$170,2)","v":"Angola"},{"$f":"VLOOKUP(AT42,HDI!A$2:C$170,3)","v":146}]

{"sheet":"To Demproj","index":6,"n_rows":46,"n_cols":23,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
["First Year",{"$f":"A6","v":2010}]
["Final Year",{"$f":"B1+COUNT(A:A)-1","v":2050}]
[]
["Base Scenario",null,null,null,null,"PolicyScenario-1",null,null,null,null,"PolicyScenario-2",null,null,null,null,"PolicyScenario-3",null,null,null,null,"Base Population"]
[null,"TFR","LE-M","LE-F",null,null,"TFR","LE-M","LE-F",null,null,"TFR","LE-M","LE-F",null,null,"TFR","LE-M","LE-F",null,null,"Male","Female"]
[{"$f":"'Base Scenario'!A2","v":2010},{"$f":"'Base Scenario'!R2","v":4.5999999999999996},{"$f":"+D6-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W2","v":58.44},null,{"$f":"'PolicyScenario-1'!A2","v":2010},{"$f":"'PolicyScenario-1'!R2","v":4.5999999999999996},{"$f":"+I6-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W2","v":58.44},null,{"$f":"'PolicyScenario-2'!A2","v":2010},{"$f":"'PolicyScenario-2'!R2","v":4.5999999999999996},{"$f":"+N6-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W2","v":58.44},null,{"$f":"'PolicyScenario-3'!A2","v":2010},{"$f":"'PolicyScenario-3'!R2","v":4.5999999999999996},{"$f":"+S6-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W2","v":58.44},null,"0-4",{"$f":"+Control!C24","v":0},{"$f":"+Control!D24","v":0}]
[{"$f":"A6+1","v":2011},{"$f":"'Base Scenario'!R3","v":4.5999999999999996},{"$f":"+D7-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W3","v":58.44},null,{"$f":"F6+1","v":2011},{"$f":"'PolicyScenario-1'!R3","v":4.5999999999999996},{"$f":"+I7-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W3","v":58.44},null,{"$f":"K6+1","v":2011},{"$f":"'PolicyScenario-2'!R3","v":4.5999999999999996},{"$f":"+N7-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W3","v":58.44},null,{"$f":"P6+1","v":2011},{"$f":"'PolicyScenario-3'!R3","v":4.5999999999999996},{"$f":"+S7-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W3","v":58.44},null,"5-9",{"$f":"+Control!C25","v":0},{"$f":"+Control!D25","v":0}]
[{"$f":"A7+1","v":2012},{"$f":"'Base Scenario'!R4","v":4.5999999999999996},{"$f":"+D8-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W4","v":58.44},null,{"$f":"F7+1","v":2012},{"$f":"'PolicyScenario-1'!R4","v":4.5999999999999996},{"$f":"+I8-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W4","v":58.44},null,{"$f":"K7+1","v":2012},{"$f":"'PolicyScenario-2'!R4","v":4.5999999999999996},{"$f":"+N8-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W4","v":58.44},null,{"$f":"P7+1","v":2012},{"$f":"'PolicyScenario-3'!R4","v":4.5999999999999996},{"$f":"+S8-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W4","v":58.44},null,"10-14",{"$f":"+Control!C26","v":0},{"$f":"+Control!D26","v":0}]
[{"$f":"A8+1","v":2013},{"$f":"'Base Scenario'!R5","v":4.5999999999999996},{"$f":"+D9-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W5","v":58.44},null,{"$f":"F8+1","v":2013},{"$f":"'PolicyScenario-1'!R5","v":4.5999999999999996},{"$f":"+I9-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W5","v":58.44},null,{"$f":"K8+1","v":2013},{"$f":"'PolicyScenario-2'!R5","v":4.5999999999999996},{"$f":"+N9-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W5","v":58.44},null,{"$f":"P8+1","v":2013},{"$f":"'PolicyScenario-3'!R5","v":4.5999999999999996},{"$f":"+S9-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W5","v":58.44},null,"15-19",{"$f":"+Control!C27","v":0},{"$f":"+Control!D27","v":0}]
[2014,{"$f":"'Base Scenario'!R6","v":4.5999999999999996},{"$f":"+D10-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W6","v":58.44},null,2014,{"$f":"'PolicyScenario-1'!R6","v":4.5999999999999996},{"$f":"+I10-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W6","v":58.44},null,2014,{"$f":"'PolicyScenario-2'!R6","v":4.5999999999999996},{"$f":"+N10-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W6","v":58.44},null,2014,{"$f":"'PolicyScenario-3'!R6","v":4.5999999999999996},{"$f":"+S10-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W6","v":58.44},null,"20-24",{"$f":"+Control!C28","v":0},{"$f":"+Control!D28","v":0}]
[2015,{"$f":"'Base Scenario'!R7","v":4.5999999999999996},{"$f":"+D11-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W7","v":58.44},null,2015,{"$f":"'PolicyScenario-1'!R7","v":4.5999999999999996},{"$f":"+I11-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W7","v":58.44},null,2015,{"$f":"'PolicyScenario-2'!R7","v":4.5999999999999996},{"$f":"+N11-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W7","v":58.44},null,2015,{"$f":"'PolicyScenario-3'!R7","v":4.5999999999999996},{"$f":"+S11-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W7","v":58.44},null,"25-29",{"$f":"+Control!C29","v":0},{"$f":"+Control!D29","v":0}]
[2016,{"$f":"'Base Scenario'!R8","v":4.5999999999999996},{"$f":"+D12-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W8","v":58.44},null,2016,{"$f":"'PolicyScenario-1'!R8","v":4.5999999999999996},{"$f":"+I12-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W8","v":58.44},null,2016,{"$f":"'PolicyScenario-2'!R8","v":4.5999999999999996},{"$f":"+N12-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W8","v":58.44},null,2016,{"$f":"'PolicyScenario-3'!R8","v":4.5999999999999996},{"$f":"+S12-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W8","v":58.44},null,"30-34",{"$f":"+Control!C30","v":0},{"$f":"+Control!D30","v":0}]
[2017,{"$f":"'Base Scenario'!R9","v":4.5999999999999996},{"$f":"+D13-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W9","v":58.44},null,2017,{"$f":"'PolicyScenario-1'!R9","v":4.5999999999999996},{"$f":"+I13-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W9","v":58.44},null,2017,{"$f":"'PolicyScenario-2'!R9","v":4.5999999999999996},{"$f":"+N13-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W9","v":58.44},null,2017,{"$f":"'PolicyScenario-3'!R9","v":4.5999999999999996},{"$f":"+S13-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W9","v":58.44},null,"35-39",{"$f":"+Control!C31","v":0},{"$f":"+Control!D31","v":0}]
[2018,{"$f":"'Base Scenario'!R10","v":4.5999999999999996},{"$f":"+D14-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W10","v":58.44},null,2018,{"$f":"'PolicyScenario-1'!R10","v":4.5999999999999996},{"$f":"+I14-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W10","v":58.44},null,2018,{"$f":"'PolicyScenario-2'!R10","v":4.5999999999999996},{"$f":"+N14-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W10","v":58.44},null,2018,{"$f":"'PolicyScenario-3'!R10","v":4.5999999999999996},{"$f":"+S14-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W10","v":58.44},null,"40-44",{"$f":"+Control!C32","v":0},{"$f":"+Control!D32","v":0}]
[2019,{"$f":"'Base Scenario'!R11","v":4.5999999999999996},{"$f":"+D15-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W11","v":58.44},null,2019,{"$f":"'PolicyScenario-1'!R11","v":4.5999999999999996},{"$f":"+I15-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W11","v":58.44},null,2019,{"$f":"'PolicyScenario-2'!R11","v":4.5999999999999996},{"$f":"+N15-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W11","v":58.44},null,2019,{"$f":"'PolicyScenario-3'!R11","v":4.5999999999999996},{"$f":"+S15-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W11","v":58.44},null,"45-49",{"$f":"+Control!C33","v":0},{"$f":"+Control!D33","v":0}]
[2020,{"$f":"'Base Scenario'!R12","v":4.5999999999999996},{"$f":"+D16-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W12","v":58.44},null,2020,{"$f":"'PolicyScenario-1'!R12","v":4.5999999999999996},{"$f":"+I16-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W12","v":58.44},null,2020,{"$f":"'PolicyScenario-2'!R12","v":4.5999999999999996},{"$f":"+N16-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W12","v":58.44},null,2020,{"$f":"'PolicyScenario-3'!R12","v":4.5999999999999996},{"$f":"+S16-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W12","v":58.44},null,"50-54",{"$f":"+Control!C34","v":0},{"$f":"+Control!D34","v":0}]
[2021,{"$f":"'Base Scenario'!R13","v":4.5999999999999996},{"$f":"+D17-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W13","v":58.44},null,2021,{"$f":"'PolicyScenario-1'!R13","v":4.5999999999999996},{"$f":"+I17-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W13","v":58.44},null,2021,{"$f":"'PolicyScenario-2'!R13","v":4.5999999999999996},{"$f":"+N17-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W13","v":58.44},null,2021,{"$f":"'PolicyScenario-3'!R13","v":4.5999999999999996},{"$f":"+S17-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W13","v":58.44},null,"55-59",{"$f":"+Control!C35","v":0},{"$f":"+Control!D35","v":0}]
[2022,{"$f":"'Base Scenario'!R14","v":4.5999999999999996},{"$f":"+D18-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W14","v":58.44},null,2022,{"$f":"'PolicyScenario-1'!R14","v":4.5999999999999996},{"$f":"+I18-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W14","v":58.44},null,2022,{"$f":"'PolicyScenario-2'!R14","v":4.5999999999999996},{"$f":"+N18-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W14","v":58.44},null,2022,{"$f":"'PolicyScenario-3'!R14","v":4.5999999999999996},{"$f":"+S18-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W14","v":58.44},null,"60-64",{"$f":"+Control!C36","v":0},{"$f":"+Control!D36","v":0}]
[2023,{"$f":"'Base Scenario'!R15","v":4.5999999999999996},{"$f":"+D19-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W15","v":58.44},null,2023,{"$f":"'PolicyScenario-1'!R15","v":4.5999999999999996},{"$f":"+I19-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W15","v":58.44},null,2023,{"$f":"'PolicyScenario-2'!R15","v":4.5999999999999996},{"$f":"+N19-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W15","v":58.44},null,2023,{"$f":"'PolicyScenario-3'!R15","v":4.5999999999999996},{"$f":"+S19-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W15","v":58.44},null,"65-69",{"$f":"+Control!C37","v":0},{"$f":"+Control!D37","v":0}]
[2024,{"$f":"'Base Scenario'!R16","v":4.5999999999999996},{"$f":"+D20-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W16","v":58.44},null,2024,{"$f":"'PolicyScenario-1'!R16","v":4.5999999999999996},{"$f":"+I20-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W16","v":58.44},null,2024,{"$f":"'PolicyScenario-2'!R16","v":4.5999999999999996},{"$f":"+N20-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W16","v":58.44},null,2024,{"$f":"'PolicyScenario-3'!R16","v":4.5999999999999996},{"$f":"+S20-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W16","v":58.44},null,"70-74",{"$f":"+Control!C38","v":0},{"$f":"+Control!D38","v":0}]
[2025,{"$f":"'Base Scenario'!R17","v":4.5999999999999996},{"$f":"+D21-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W17","v":58.44},null,2025,{"$f":"'PolicyScenario-1'!R17","v":4.5999999999999996},{"$f":"+I21-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W17","v":58.44},null,2025,{"$f":"'PolicyScenario-2'!R17","v":4.5999999999999996},{"$f":"+N21-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W17","v":58.44},null,2025,{"$f":"'PolicyScenario-3'!R17","v":4.5999999999999996},{"$f":"+S21-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W17","v":58.44},null,"75-79",{"$f":"+Control!C39","v":0},{"$f":"+Control!D39","v":0}]
[2026,{"$f":"'Base Scenario'!R18","v":4.5999999999999996},{"$f":"+D22-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W18","v":58.44},null,2026,{"$f":"'PolicyScenario-1'!R18","v":4.5999999999999996},{"$f":"+I22-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W18","v":58.44},null,2026,{"$f":"'PolicyScenario-2'!R18","v":4.5999999999999996},{"$f":"+N22-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W18","v":58.44},null,2026,{"$f":"'PolicyScenario-3'!R18","v":4.5999999999999996},{"$f":"+S22-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W18","v":58.44},null,"80+",{"$f":"+Control!C40","v":0},{"$f":"+Control!D40","v":0}]
[2027,{"$f":"'Base Scenario'!R19","v":4.5999999999999996},{"$f":"+D23-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W19","v":58.44},null,2027,{"$f":"'PolicyScenario-1'!R19","v":4.5999999999999996},{"$f":"+I23-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W19","v":58.44},null,2027,{"$f":"'PolicyScenario-2'!R19","v":4.5999999999999996},{"$f":"+N23-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W19","v":58.44},null,2027,{"$f":"'PolicyScenario-3'!R19","v":4.5999999999999996},{"$f":"+S23-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W19","v":58.44}]
[2028,{"$f":"'Base Scenario'!R20","v":4.5999999999999996},{"$f":"+D24-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W20","v":58.44},null,2028,{"$f":"'PolicyScenario-1'!R20","v":4.5999999999999996},{"$f":"+I24-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W20","v":58.44},null,2028,{"$f":"'PolicyScenario-2'!R20","v":4.5999999999999996},{"$f":"+N24-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W20","v":58.44},null,2028,{"$f":"'PolicyScenario-3'!R20","v":4.5999999999999996},{"$f":"+S24-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W20","v":58.44}]
[2029,{"$f":"'Base Scenario'!R21","v":4.5999999999999996},{"$f":"+D25-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W21","v":58.44},null,2029,{"$f":"'PolicyScenario-1'!R21","v":4.5999999999999996},{"$f":"+I25-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W21","v":58.44},null,2029,{"$f":"'PolicyScenario-2'!R21","v":4.5999999999999996},{"$f":"+N25-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W21","v":58.44},null,2029,{"$f":"'PolicyScenario-3'!R21","v":4.5999999999999996},{"$f":"+S25-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W21","v":58.44}]
[2030,{"$f":"'Base Scenario'!R22","v":4.5999999999999996},{"$f":"+D26-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W22","v":58.44},null,2030,{"$f":"'PolicyScenario-1'!R22","v":4.5999999999999996},{"$f":"+I26-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W22","v":58.44},null,2030,{"$f":"'PolicyScenario-2'!R22","v":4.5999999999999996},{"$f":"+N26-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W22","v":58.44},null,2030,{"$f":"'PolicyScenario-3'!R22","v":4.5999999999999996},{"$f":"+S26-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W22","v":58.44}]
[2031,{"$f":"'Base Scenario'!R23","v":4.5999999999999996},{"$f":"+D27-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W23","v":58.44},null,2031,{"$f":"'PolicyScenario-1'!R23","v":4.5999999999999996},{"$f":"+I27-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W23","v":58.44},null,2031,{"$f":"'PolicyScenario-2'!R23","v":4.5999999999999996},{"$f":"+N27-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W23","v":58.44},null,2031,{"$f":"'PolicyScenario-3'!R23","v":4.5999999999999996},{"$f":"+S27-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W23","v":58.44}]
[2032,{"$f":"'Base Scenario'!R24","v":4.5999999999999996},{"$f":"+D28-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W24","v":58.44},null,2032,{"$f":"'PolicyScenario-1'!R24","v":4.5999999999999996},{"$f":"+I28-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W24","v":58.44},null,2032,{"$f":"'PolicyScenario-2'!R24","v":4.5999999999999996},{"$f":"+N28-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W24","v":58.44},null,2032,{"$f":"'PolicyScenario-3'!R24","v":4.5999999999999996},{"$f":"+S28-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W24","v":58.44}]
[2033,{"$f":"'Base Scenario'!R25","v":4.5999999999999996},{"$f":"+D29-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W25","v":58.44},null,2033,{"$f":"'PolicyScenario-1'!R25","v":4.5999999999999996},{"$f":"+I29-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W25","v":58.44},null,2033,{"$f":"'PolicyScenario-2'!R25","v":4.5999999999999996},{"$f":"+N29-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W25","v":58.44},null,2033,{"$f":"'PolicyScenario-3'!R25","v":4.5999999999999996},{"$f":"+S29-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W25","v":58.44}]
[2034,{"$f":"'Base Scenario'!R26","v":4.5999999999999996},{"$f":"+D30-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W26","v":58.44},null,2034,{"$f":"'PolicyScenario-1'!R26","v":4.5999999999999996},{"$f":"+I30-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W26","v":58.44},null,2034,{"$f":"'PolicyScenario-2'!R26","v":4.5999999999999996},{"$f":"+N30-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W26","v":58.44},null,2034,{"$f":"'PolicyScenario-3'!R26","v":4.5999999999999996},{"$f":"+S30-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W26","v":58.44}]
[2035,{"$f":"'Base Scenario'!R27","v":4.5999999999999996},{"$f":"+D31-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W27","v":58.44},null,2035,{"$f":"'PolicyScenario-1'!R27","v":4.5999999999999996},{"$f":"+I31-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W27","v":58.44},null,2035,{"$f":"'PolicyScenario-2'!R27","v":4.5999999999999996},{"$f":"+N31-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W27","v":58.44},null,2035,{"$f":"'PolicyScenario-3'!R27","v":4.5999999999999996},{"$f":"+S31-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W27","v":58.44}]
[2036,{"$f":"'Base Scenario'!R28","v":4.5999999999999996},{"$f":"+D32-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W28","v":58.44},null,2036,{"$f":"'PolicyScenario-1'!R28","v":4.5999999999999996},{"$f":"+I32-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W28","v":58.44},null,2036,{"$f":"'PolicyScenario-2'!R28","v":4.5999999999999996},{"$f":"+N32-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W28","v":58.44},null,2036,{"$f":"'PolicyScenario-3'!R28","v":4.5999999999999996},{"$f":"+S32-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W28","v":58.44}]
[2037,{"$f":"'Base Scenario'!R29","v":4.5999999999999996},{"$f":"+D33-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W29","v":58.44},null,2037,{"$f":"'PolicyScenario-1'!R29","v":4.5999999999999996},{"$f":"+I33-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W29","v":58.44},null,2037,{"$f":"'PolicyScenario-2'!R29","v":4.5999999999999996},{"$f":"+N33-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W29","v":58.44},null,2037,{"$f":"'PolicyScenario-3'!R29","v":4.5999999999999996},{"$f":"+S33-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W29","v":58.44}]
[2038,{"$f":"'Base Scenario'!R30","v":4.5999999999999996},{"$f":"+D34-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W30","v":58.44},null,2038,{"$f":"'PolicyScenario-1'!R30","v":4.5999999999999996},{"$f":"+I34-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W30","v":58.44},null,2038,{"$f":"'PolicyScenario-2'!R30","v":4.5999999999999996},{"$f":"+N34-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W30","v":58.44},null,2038,{"$f":"'PolicyScenario-3'!R30","v":4.5999999999999996},{"$f":"+S34-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W30","v":58.44}]
[2039,{"$f":"'Base Scenario'!R31","v":4.5999999999999996},{"$f":"+D35-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W31","v":58.44},null,2039,{"$f":"'PolicyScenario-1'!R31","v":4.5999999999999996},{"$f":"+I35-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W31","v":58.44},null,2039,{"$f":"'PolicyScenario-2'!R31","v":4.5999999999999996},{"$f":"+N35-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W31","v":58.44},null,2039,{"$f":"'PolicyScenario-3'!R31","v":4.5999999999999996},{"$f":"+S35-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W31","v":58.44}]
[2040,{"$f":"'Base Scenario'!R32","v":4.5999999999999996},{"$f":"+D36-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W32","v":58.44},null,2040,{"$f":"'PolicyScenario-1'!R32","v":4.5999999999999996},{"$f":"+I36-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W32","v":58.44},null,2040,{"$f":"'PolicyScenario-2'!R32","v":4.5999999999999996},{"$f":"+N36-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W32","v":58.44},null,2040,{"$f":"'PolicyScenario-3'!R32","v":4.5999999999999996},{"$f":"+S36-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W32","v":58.44}]
[2041,{"$f":"'Base Scenario'!R33","v":4.5999999999999996},{"$f":"+D37-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W33","v":58.44},null,2041,{"$f":"'PolicyScenario-1'!R33","v":4.5999999999999996},{"$f":"+I37-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W33","v":58.44},null,2041,{"$f":"'PolicyScenario-2'!R33","v":4.5999999999999996},{"$f":"+N37-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W33","v":58.44},null,2041,{"$f":"'PolicyScenario-3'!R33","v":4.5999999999999996},{"$f":"+S37-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W33","v":58.44}]
[2042,{"$f":"'Base Scenario'!R34","v":4.5999999999999996},{"$f":"+D38-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W34","v":58.44},null,2042,{"$f":"'PolicyScenario-1'!R34","v":4.5999999999999996},{"$f":"+I38-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W34","v":58.44},null,2042,{"$f":"'PolicyScenario-2'!R34","v":4.5999999999999996},{"$f":"+N38-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W34","v":58.44},null,2042,{"$f":"'PolicyScenario-3'!R34","v":4.5999999999999996},{"$f":"+S38-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W34","v":58.44}]
[2043,{"$f":"'Base Scenario'!R35","v":4.5999999999999996},{"$f":"+D39-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W35","v":58.44},null,2043,{"$f":"'PolicyScenario-1'!R35","v":4.5999999999999996},{"$f":"+I39-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W35","v":58.44},null,2043,{"$f":"'PolicyScenario-2'!R35","v":4.5999999999999996},{"$f":"+N39-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W35","v":58.44},null,2043,{"$f":"'PolicyScenario-3'!R35","v":4.5999999999999996},{"$f":"+S39-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W35","v":58.44}]
[2044,{"$f":"'Base Scenario'!R36","v":4.5999999999999996},{"$f":"+D40-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W36","v":58.44},null,2044,{"$f":"'PolicyScenario-1'!R36","v":4.5999999999999996},{"$f":"+I40-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W36","v":58.44},null,2044,{"$f":"'PolicyScenario-2'!R36","v":4.5999999999999996},{"$f":"+N40-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W36","v":58.44},null,2044,{"$f":"'PolicyScenario-3'!R36","v":4.5999999999999996},{"$f":"+S40-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W36","v":58.44}]
[2045,{"$f":"'Base Scenario'!R37","v":4.5999999999999996},{"$f":"+D41-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W37","v":58.44},null,2045,{"$f":"'PolicyScenario-1'!R37","v":4.5999999999999996},{"$f":"+I41-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W37","v":58.44},null,2045,{"$f":"'PolicyScenario-2'!R37","v":4.5999999999999996},{"$f":"+N41-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W37","v":58.44},null,2045,{"$f":"'PolicyScenario-3'!R37","v":4.5999999999999996},{"$f":"+S41-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W37","v":58.44}]
[2046,{"$f":"'Base Scenario'!R38","v":4.5999999999999996},{"$f":"+D42-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W38","v":58.44},null,2046,{"$f":"'PolicyScenario-1'!R38","v":4.5999999999999996},{"$f":"+I42-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W38","v":58.44},null,2046,{"$f":"'PolicyScenario-2'!R38","v":4.5999999999999996},{"$f":"+N42-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W38","v":58.44},null,2046,{"$f":"'PolicyScenario-3'!R38","v":4.5999999999999996},{"$f":"+S42-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W38","v":58.44}]
[2047,{"$f":"'Base Scenario'!R39","v":4.5999999999999996},{"$f":"+D43-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W39","v":58.44},null,2047,{"$f":"'PolicyScenario-1'!R39","v":4.5999999999999996},{"$f":"+I43-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W39","v":58.44},null,2047,{"$f":"'PolicyScenario-2'!R39","v":4.5999999999999996},{"$f":"+N43-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W39","v":58.44},null,2047,{"$f":"'PolicyScenario-3'!R39","v":4.5999999999999996},{"$f":"+S43-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W39","v":58.44}]
[2048,{"$f":"'Base Scenario'!R40","v":4.5999999999999996},{"$f":"+D44-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W40","v":58.44},null,2048,{"$f":"'PolicyScenario-1'!R40","v":4.5999999999999996},{"$f":"+I44-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W40","v":58.44},null,2048,{"$f":"'PolicyScenario-2'!R40","v":4.5999999999999996},{"$f":"+N44-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W40","v":58.44},null,2048,{"$f":"'PolicyScenario-3'!R40","v":4.5999999999999996},{"$f":"+S44-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W40","v":58.44}]
[{"$f":"A44+1","v":2049},{"$f":"'Base Scenario'!R41","v":4.5999999999999996},{"$f":"+D45-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W41","v":58.44},null,{"$f":"F44+1","v":2049},{"$f":"'PolicyScenario-1'!R41","v":4.5999999999999996},{"$f":"+I45-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W41","v":58.44},null,{"$f":"K44+1","v":2049},{"$f":"'PolicyScenario-2'!R41","v":4.5999999999999996},{"$f":"+N45-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W41","v":58.44},null,{"$f":"P44+1","v":2049},{"$f":"'PolicyScenario-3'!R41","v":4.5999999999999996},{"$f":"+S45-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W41","v":58.44}]
[{"$f":"A45+1","v":2050},{"$f":"'Base Scenario'!R42","v":4.5999999999999996},{"$f":"+D46-Control!$C$18","v":56.01},{"$f":"'Base Scenario'!W42","v":58.44},null,{"$f":"F45+1","v":2050},{"$f":"'PolicyScenario-1'!R42","v":4.5999999999999996},{"$f":"+I46-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-1'!W42","v":58.44},null,{"$f":"K45+1","v":2050},{"$f":"'PolicyScenario-2'!R42","v":4.5999999999999996},{"$f":"+N46-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-2'!W42","v":58.44},null,{"$f":"P45+1","v":2050},{"$f":"'PolicyScenario-3'!R42","v":4.5999999999999996},{"$f":"+S46-Control!$C$18","v":56.01},{"$f":"'PolicyScenario-3'!W42","v":58.44}]

{"sheet":"Population","index":7,"n_rows":46,"n_cols":16383,"rows_kept":46,"cut":false,"hidden":false,"merged":[[1,46,1,49],[1,51,1,54],[1,21,1,24],[1,26,1,29],[1,36,1,39],[1,31,1,34],[1,1,1,4],[1,6,1,9],[1,11,1,14],[1,16,1,19],[1,41,1,44]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Control!A7,\"  Pop>15\")","v":"Econ Only  Pop>15"},{"$f":"CONCATENATE(Control!A8,\"  Pop>15\")","v":"Econ + Educ  Pop>15"},{"$f":"CONCATENATE(Control!A9,\"  Pop>15\")","v":"Econ + Ed + FP  Pop>15"},{"$f":"CONCATENATE(Control!A6,\"  Pop>15\")","v":"Base  Pop>15"}]
[null,"Total population - (Total) (Male+Female)",null,null,null,null,"Population 15+",null,null,null,null,"Pop 1-4",null,null,null,null,"Births",null,null,null,null,"Dependency Ratio",null,null,null,null,"Labor Force",null,null,null,null,"Pop 15+ Growth Rate",null,null,null,null,"Annual Change  in Pop 15+",null,null,null,null,"Pop15+/Pop",null,null,null,null,"Primary Ed Pop",null,null,null,null,"Population Growth Rate"]
[null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base",null,"Scenario 1","Scenario -2","Scenario-3","Base"]
[2010,43150276,43150276,43150276,43150276,null,24866315,24866315,24866315,24866315,null,5614545,5614545,5614545,5614545,null,1585013.3717988217,1585013.3717988217,1585013.3717988217,1585013.3717988217,null,0.81,0.81,0.81,0.81,null,{"$f":"+G4*Control!$F$18","v":24866315},{"$f":"+H4*Control!$F$18","v":24866315},{"$f":"+I4*Control!$F$18","v":24866315},{"$f":"+J4*Control!$F$18","v":24866315},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G4/B4","v":0.57627244377301323},{"$f":"+H4/C4","v":0.57627244377301323},{"$f":"+I4/D4","v":0.57627244377301323},{"$f":"+J4/E4","v":0.57627244377301323},null,{"$f":"+B4-G4-L4-Q4","v":11084402.628201179},{"$f":"+C4-H4-M4-R4","v":11084402.628201179},{"$f":"+D4-I4-N4-S4","v":11084402.628201179},{"$f":"+E4-J4-O4-T4","v":11084402.628201179},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[2011,44403588,44403588,44403588,44403588,null,25626816.12109375,25626816.12109375,25626816.12109375,25626816.12109375,null,5686219.75,5686219.75,5686219.75,5686219.75,null,1587728.614906881,1587728.614906881,1587728.614906881,1587728.614906881,null,0.81,0.81,0.81,0.81,null,{"$f":"+G5*Control!$F$18","v":25626816.12109375},{"$f":"+H5*Control!$F$18","v":25626816.12109375},{"$f":"+I5*Control!$F$18","v":25626816.12109375},{"$f":"+J5*Control!$F$18","v":25626816.12109375},null,{"$f":"+(AA5-AA4)/AA4","v":3.0583587519652591E-2},{"$f":"+(AB5-AB4)/AB4","v":3.0583587519652591E-2},{"$f":"+(AC5-AC4)/AC4","v":3.0583587519652591E-2},{"$f":"+(AD5-AD4)/AD4","v":3.0583587519652591E-2},null,{"$f":"+G5-G4","v":760501.12109375},{"$f":"+H5-H4","v":760501.12109375},{"$f":"+I5-I4","v":760501.12109375},{"$f":"+J5-J4","v":760501.12109375},null,0.57713390460909941,0.57713390460909941,0.57713390460909941,0.57713390460909941,null,{"$f":"+B5-G5-L5-Q5","v":11502823.513999369},{"$f":"+C5-H5-M5-R5","v":11502823.513999369},{"$f":"+D5-I5-N5-S5","v":11502823.513999369},{"$f":"+E5-J5-O5-T5","v":11502823.513999369},null,{"$f":"(B5-AZ4)/B4-1","v":2.9045283511048625E-2},{"$f":"(C5-BA4)/C4-1","v":2.9045283511048625E-2},{"$f":"(D5-BB4)/D4-1","v":2.9045283511048625E-2},{"$f":"(E5-BC4)/E4-1","v":2.9045283511048625E-2}]
[2012,45697872,45697872,45697872,45697872,null,26410968.45703125,26410968.45703125,26410968.45703125,26410968.45703125,null,5770113.375,5770113.375,5770113.375,5770113.375,null,1630542.3977738013,1630542.3977738013,1630542.3977738013,1630542.3977738013,null,0.81,0.81,0.81,0.81,null,{"$f":"+G6*Control!$F$18","v":26410968.45703125},{"$f":"+H6*Control!$F$18","v":26410968.45703125},{"$f":"+I6*Control!$F$18","v":26410968.45703125},{"$f":"+J6*Control!$F$18","v":26410968.45703125},null,3.0598898132025636E-2,3.0598898132025636E-2,3.0598898132025636E-2,{"$f":"+(AD6-AD5)/AD5","v":3.0598898132025636E-2},null,784152.3359375,784152.3359375,784152.3359375,784152.3359375,null,0.57794744702841416,0.57794744702841416,0.57794744702841416,0.57794744702841416,null,11886247.770194948,11886247.770194948,11886247.770194948,11886247.770194948,null,{"$f":"(B6-AZ5)/B5-1","v":2.9148184397952637E-2},{"$f":"(C6-BA5)/C5-1","v":2.9148184397952637E-2},{"$f":"(D6-BB5)/D5-1","v":2.9148184397952637E-2},{"$f":"(E6-BC5)/E5-1","v":2.9148184397952637E-2}]
[2013,47029604,47029604,47029604,47029604,null,27221747.33203125,27221747.33203125,27221747.33203125,27221747.33203125,null,5869576.5,5869576.5,5869576.5,5869576.5,null,1672702.8232331497,1672702.8232331497,1672702.8232331497,1672702.8232331497,null,0.81,0.81,0.81,0.81,null,{"$f":"+G7*Control!$F$18","v":27221747.33203125},{"$f":"+H7*Control!$F$18","v":27221747.33203125},{"$f":"+I7*Control!$F$18","v":27221747.33203125},{"$f":"+J7*Control!$F$18","v":27221747.33203125},null,3.0698566632233842E-2,3.0698566632233842E-2,3.0698566632233842E-2,3.0698566632233842E-2,null,810778.875,810778.875,810778.875,810778.875,null,0.57882152977582479,0.57882152977582479,0.57882152977582479,0.57882152977582479,null,12265577.3447356,12265577.3447356,12265577.3447356,12265577.3447356,null,{"$f":"(B7-AZ6)/B6-1","v":2.914210033350817E-2},{"$f":"(C7-BA6)/C6-1","v":2.914210033350817E-2},{"$f":"(D7-BB6)/D6-1","v":2.914210033350817E-2},{"$f":"(E7-BC6)/E6-1","v":2.914210033350817E-2}]
[2014,48398904,48398904,48398904,48398904,null,28065546.33984375,28065546.33984375,28065546.33984375,28065546.33984375,null,5996381.75,5996381.75,5996381.75,5996381.75,null,1715122.9060873443,1715122.9060873443,1715122.9060873443,1715122.9060873443,null,0.81,0.81,0.81,0.81,null,{"$f":"+G8*Control!$F$18","v":28065546.33984375},{"$f":"+H8*Control!$F$18","v":28065546.33984375},{"$f":"+I8*Control!$F$18","v":28065546.33984375},{"$f":"+J8*Control!$F$18","v":28065546.33984375},null,3.099723899132734E-2,3.099723899132734E-2,3.099723899132734E-2,3.099723899132734E-2,null,843799.0078125,843799.0078125,843799.0078125,843799.0078125,null,0.57987979107633825,0.57987979107633825,0.57987979107633825,0.57987979107633825,null,12621853.004068905,12621853.004068905,12621853.004068905,12621853.004068905,null,{"$f":"(B8-AZ7)/B7-1","v":2.9115702757307904E-2},{"$f":"(C8-BA7)/C7-1","v":2.9115702757307904E-2},{"$f":"(D8-BB7)/D7-1","v":2.9115702757307904E-2},{"$f":"(E8-BC7)/E7-1","v":2.9115702757307904E-2}]
[2015,49804612,49804612,49804612,49804612,null,28944672.7890625,28944672.7890625,28944672.7890625,28944672.7890625,null,6166205.875,6166205.875,6166205.875,6166205.875,null,1758537.6082376842,1758537.6082376842,1758537.6082376842,1758537.6082376842,null,0.8,0.8,0.8,0.8,null,{"$f":"+G9*Control!$F$18","v":28944672.7890625},{"$f":"+H9*Control!$F$18","v":28944672.7890625},{"$f":"+I9*Control!$F$18","v":28944672.7890625},{"$f":"+J9*Control!$F$18","v":28944672.7890625},null,3.1324045453221143E-2,3.1324045453221143E-2,3.1324045453221143E-2,3.1324045453221143E-2,null,879126.44921875,879126.44921875,879126.44921875,879126.44921875,null,0.58116450719588986,0.58116450719588986,0.58116450719588986,0.58116450719588986,null,12935195.727699816,12935195.727699816,12935195.727699816,12935195.727699816,null,{"$f":"(B9-AZ8)/B8-1","v":2.9044210812796623E-2},{"$f":"(C9-BA8)/C8-1","v":2.9044210812796623E-2},{"$f":"(D9-BB8)/D8-1","v":2.9044210812796623E-2},{"$f":"(E9-BC8)/E8-1","v":2.9044210812796623E-2}]
[2016,51249852,51249852,51249852,51249852,null,29860677.26171875,29860677.26171875,29860677.26171875,29860677.26171875,null,6335071.625,6335071.625,6335071.625,6335071.625,null,1803244.2842159925,1803244.2842159925,1803244.2842159925,1803244.2842159925,null,0.8,0.8,0.8,0.8,null,{"$f":"+G10*Control!$F$18","v":29860677.26171875},{"$f":"+H10*Control!$F$18","v":29860677.26171875},{"$f":"+I10*Control!$F$18","v":29860677.26171875},{"$f":"+J10*Control!$F$18","v":29860677.26171875},null,3.1646737875799594E-2,3.1646737875799594E-2,3.1646737875799594E-2,3.1646737875799594E-2,null,916004.47265625,916004.47265625,916004.47265625,916004.47265625,null,0.58264904378101912,0.58264904378101912,0.58264904378101912,0.58264904378101912,null,13250858.829065258,13250858.829065258,13250858.829065258,13250858.829065258,null,{"$f":"(B10-AZ9)/B9-1","v":2.9018195563009108E-2},{"$f":"(C10-BA9)/C9-1","v":2.9018195563009108E-2},{"$f":"(D10-BB9)/D9-1","v":2.9018195563009108E-2},{"$f":"(E10-BC9)/E9-1","v":2.9018195563009108E-2}]
[2017,52735668,52735668,52735668,52735668,null,30813142.3359375,30813142.3359375,30813142.3359375,30813142.3359375,null,6505996.875,6505996.875,6505996.875,6505996.875,null,1849251.4109537965,1849251.4109537965,1849251.4109537965,1849251.4109537965,null,0.8,0.8,0.8,0.8,null,{"$f":"+G11*Control!$F$18","v":30813142.3359375},{"$f":"+H11*Control!$F$18","v":30813142.3359375},{"$f":"+I11*Control!$F$18","v":30813142.3359375},{"$f":"+J11*Control!$F$18","v":30813142.3359375},null,3.1896968239223625E-2,3.1896968239223625E-2,3.1896968239223625E-2,3.1896968239223625E-2,null,952465.07421875,952465.07421875,952465.07421875,952465.07421875,null,0.58429415051569078,0.58429415051569078,0.58429415051569078,0.58429415051569078,null,13567277.378108703,13567277.378108703,13567277.378108703,13567277.378108703,null,{"$f":"(B11-AZ10)/B10-1","v":2.8991614863235204E-2},{"$f":"(C11-BA10)/C10-1","v":2.8991614863235204E-2},{"$f":"(D11-BB10)/D10-1","v":2.8991614863235204E-2},{"$f":"(E11-BC10)/E10-1","v":2.8991614863235204E-2}]
[2018,54263140,54263140,54263140,54263140,null,31801471.7109375,31801471.7109375,31801471.7109375,31801471.7109375,null,6680810.625,6680810.625,6680810.625,6680810.625,null,1896728.3332057565,1896728.3332057565,1896728.3332057565,1896728.3332057565,null,0.79,0.79,0.79,0.79,null,{"$f":"+G12*Control!$F$18","v":31801471.7109375},{"$f":"+H12*Control!$F$18","v":31801471.7109375},{"$f":"+I12*Control!$F$18","v":31801471.7109375},{"$f":"+J12*Control!$F$18","v":31801471.7109375},null,3.207492972397389E-2,3.207492972397389E-2,3.207492972397389E-2,3.207492972397389E-2,null,988329.375,988329.375,988329.375,988329.375,null,0.586060292694774,0.586060292694774,0.586060292694774,0.586060292694774,null,13884129.330856744,13884129.330856744,13884129.330856744,13884129.330856744,null,{"$f":"(B12-AZ11)/B11-1","v":2.8964684224885184E-2},{"$f":"(C12-BA11)/C11-1","v":2.8964684224885184E-2},{"$f":"(D12-BB11)/D11-1","v":2.8964684224885184E-2},{"$f":"(E12-BC11)/E11-1","v":2.8964684224885184E-2}]
[2019,55833920,55833920,55833920,55833920,null,32824353.51953125,32824353.51953125,32824353.51953125,32824353.51953125,null,6860597.25,6860597.25,6860597.25,6860597.25,null,1946273.3012948195,1946273.3012948195,1946273.3012948195,1946273.3012948195,null,0.79,0.79,0.79,0.79,null,{"$f":"+G13*Control!$F$18","v":32824353.51953125},{"$f":"+H13*Control!$F$18","v":32824353.51953125},{"$f":"+I13*Control!$F$18","v":32824353.51953125},{"$f":"+J13*Control!$F$18","v":32824353.51953125},null,3.2164606024882476E-2,3.2164606024882476E-2,3.2164606024882476E-2,3.2164606024882476E-2,null,1022881.80859375,1022881.80859375,1022881.80859375,1022881.80859375,null,0.58789269174600767,0.58789269174600767,0.58789269174600767,0.58789269174600767,null,14202695.929173931,14202695.929173931,14202695.929173931,14202695.929173931,null,{"$f":"(B13-AZ12)/B12-1","v":2.8947458090986089E-2},{"$f":"(C13-BA12)/C12-1","v":2.8947458090986089E-2},{"$f":"(D13-BB12)/D12-1","v":2.8947458090986089E-2},{"$f":"(E13-BC12)/E12-1","v":2.8947458090986089E-2}]
[2020,57450380,57450380,57450380,57450380,null,33879873.16796875,33879873.16796875,33879873.16796875,33879873.16796875,null,7046361.25,7046361.25,7046361.25,7046361.25,null,1998480.7975866816,1998480.7975866816,1998480.7975866816,1998480.7975866816,null,0.79,0.79,0.79,0.79,null,{"$f":"+G14*Control!$F$18","v":33879873.16796875},{"$f":"+H14*Control!$F$18","v":33879873.16796875},{"$f":"+I14*Control!$F$18","v":33879873.16796875},{"$f":"+J14*Control!$F$18","v":33879873.16796875},null,3.2156601281101892E-2,3.2156601281101892E-2,3.2156601281101892E-2,3.2156601281101892E-2,null,1055519.6484375,1055519.6484375,1055519.6484375,1055519.6484375,null,0.58972409178092033,0.58972409178092033,0.58972409178092033,0.58972409178092033,null,14525664.784444569,14525664.784444569,14525664.784444569,14525664.784444569,null,{"$f":"(B14-AZ13)/B13-1","v":2.8951217665758477E-2},{"$f":"(C14-BA13)/C13-1","v":2.8951217665758477E-2},{"$f":"(D14-BB13)/D13-1","v":2.8951217665758477E-2},{"$f":"(E14-BC13)/E13-1","v":2.8951217665758477E-2}]
[2021,59115176,59115176,59115176,59115176,null,34965356.30078125,34965356.30078125,34965356.30078125,34965356.30078125,null,7239462.375,7239462.375,7239462.375,7239462.375,null,2053536.2782952278,2053536.2782952278,2053536.2782952278,2053536.2782952278,null,0.78,0.78,0.78,0.78,null,{"$f":"+G15*Control!$F$18","v":34965356.30078125},{"$f":"+H15*Control!$F$18","v":34965356.30078125},{"$f":"+I15*Control!$F$18","v":34965356.30078125},{"$f":"+J15*Control!$F$18","v":34965356.30078125},null,3.2039173447637188E-2,3.2039173447637188E-2,3.2039173447637188E-2,3.2039173447637188E-2,null,1085483.1328125,1085483.1328125,1085483.1328125,1085483.1328125,null,0.59147851138565921,0.59147851138565921,0.59147851138565921,0.59147851138565921,null,14856821.045923522,14856821.045923522,14856821.045923522,14856821.045923522,null,{"$f":"(B15-AZ14)/B14-1","v":2.8977980146498217E-2},{"$f":"(C15-BA14)/C14-1","v":2.8977980146498217E-2},{"$f":"(D15-BB14)/D14-1","v":2.8977980146498217E-2},{"$f":"(E15-BC14)/E14-1","v":2.8977980146498217E-2}]
[2022,60830960,60830960,60830960,60830960,null,36077044.359375,36077044.359375,36077044.359375,36077044.359375,null,7441505.125,7441505.125,7441505.125,7441505.125,null,2111332.3270033901,2111332.3270033901,2111332.3270033901,2111332.3270033901,null,0.78,0.78,0.78,0.78,null,{"$f":"+G16*Control!$F$18","v":36077044.359375},{"$f":"+H16*Control!$F$18","v":36077044.359375},{"$f":"+I16*Control!$F$18","v":36077044.359375},{"$f":"+J16*Control!$F$18","v":36077044.359375},null,3.1793986282613998E-2,3.1793986282613998E-2,3.1793986282613998E-2,3.1793986282613998E-2,null,1111688.05859375,1111688.05859375,1111688.05859375,1111688.05859375,null,0.59307044240917783,0.59307044240917783,0.59307044240917783,0.59307044240917783,null,15201078.18862161,15201078.18862161,15201078.18862161,15201078.18862161,null,{"$f":"(B16-AZ15)/B15-1","v":2.9024424642193791E-2},{"$f":"(C16-BA15)/C15-1","v":2.9024424642193791E-2},{"$f":"(D16-BB15)/D15-1","v":2.9024424642193791E-2},{"$f":"(E16-BC15)/E15-1","v":2.9024424642193791E-2}]
[2023,62600252,62600252,62600252,62600252,null,37209252.56640625,37209252.56640625,37209252.56640625,37209252.56640625,null,7653873.375,7653873.375,7653873.375,7653873.375,null,2171704.7214155667,2171704.7214155667,2171704.7214155667,2171704.7214155667,null,0.78,0.78,0.78,0.78,null,{"$f":"+G17*Control!$F$18","v":37209252.56640625},{"$f":"+H17*Control!$F$18","v":37209252.56640625},{"$f":"+I17*Control!$F$18","v":37209252.56640625},{"$f":"+J17*Control!$F$18","v":37209252.56640625},null,{"$f":"+(AA17-AA16)/AA16","v":3.1383064414949327E-2},{"$f":"+(AB17-AB16)/AB16","v":3.1383064414949327E-2},{"$f":"+(AC17-AC16)/AC16","v":3.1383064414949327E-2},{"$f":"+(AD17-AD16)/AD16","v":3.1383064414949327E-2},null,1132208.20703125,1132208.20703125,1132208.20703125,1132208.20703125,null,0.59439461308248809,0.59439461308248809,0.59439461308248809,0.59439461308248809,null,15565421.337178184,15565421.337178184,15565421.337178184,15565421.337178184,null,{"$f":"(B17-AZ16)/B16-1","v":2.908538630617663E-2},{"$f":"(C17-BA16)/C16-1","v":2.908538630617663E-2},{"$f":"(D17-BB16)/D16-1","v":2.908538630617663E-2},{"$f":"(E17-BC16)/E16-1","v":2.908538630617663E-2}]
[2024,64425096,64425096,64425096,64425096,null,38349459.51953125,38349459.51953125,38349459.51953125,38349459.51953125,null,7877197.5,7877197.5,7877197.5,7877197.5,null,2234263.2478468455,2234263.2478468455,2234263.2478468455,2234263.2478468455,null,0.78,0.78,0.78,0.78,null,{"$f":"+G18*Control!$F$18","v":38349459.51953125},{"$f":"+H18*Control!$F$18","v":38349459.51953125},{"$f":"+I18*Control!$F$18","v":38349459.51953125},{"$f":"+J18*Control!$F$18","v":38349459.51953125},null,3.0643102843576513E-2,3.0643102843576513E-2,3.0643102843576513E-2,3.0643102843576513E-2,null,1140206.953125,1140206.953125,1140206.953125,1140206.953125,null,0.59525653666905287,0.59525653666905287,0.59525653666905287,0.59525653666905287,null,15964175.732621904,15964175.732621904,15964175.732621904,15964175.732621904,null,2.9150744807139306E-2,2.9150744807139306E-2,2.9150744807139306E-2,2.9150744807139306E-2]
[2025,66306832,66306832,66306832,66306832,null,39482082.25390625,39482082.25390625,39482082.25390625,39482082.25390625,null,8111107.625,8111107.625,8111107.625,8111107.625,null,2298350.0393382497,2298350.0393382497,2298350.0393382497,2298350.0393382497,null,0.78,0.78,0.78,0.78,null,{"$f":"+G19*Control!$F$18","v":39482082.25390625},{"$f":"+H19*Control!$F$18","v":39482082.25390625},{"$f":"+I19*Control!$F$18","v":39482082.25390625},{"$f":"+J19*Control!$F$18","v":39482082.25390625},null,2.9534255464491201E-2,2.9534255464491201E-2,2.9534255464491201E-2,2.9534255464491201E-2,null,1132622.734375,1132622.734375,1132622.734375,1132622.734375,null,0.59544516097385336,0.59544516097385336,0.59544516097385336,0.59544516097385336,null,16415292.0817555,16415292.0817555,16415292.0817555,16415292.0817555,null,2.920812055676647E-2,2.920812055676647E-2,2.920812055676647E-2,2.920812055676647E-2]
[2026,68247312,68247312,68247312,68247312,null,40651139.4765625,40651139.4765625,40651139.4765625,40651139.4765625,null,8354372.125,8354372.125,8354372.125,8354372.125,null,2364517.3674904741,2364517.3674904741,2364517.3674904741,2364517.3674904741,null,0.78,0.78,0.78,0.78,null,{"$f":"+G20*Control!$F$18","v":40651139.4765625},{"$f":"+H20*Control!$F$18","v":40651139.4765625},{"$f":"+I20*Control!$F$18","v":40651139.4765625},{"$f":"+J20*Control!$F$18","v":40651139.4765625},null,2.9609816805966121E-2,2.9609816805966121E-2,2.9609816805966121E-2,2.9609816805966121E-2,null,1169057.22265625,1169057.22265625,1169057.22265625,1169057.22265625,null,0.59564455046321096,0.59564455046321096,0.59564455046321096,0.59564455046321096,null,16877283.030947026,16877283.030947026,16877283.030947026,16877283.030947026,null,2.926515884203118E-2,2.926515884203118E-2,2.926515884203118E-2,2.926515884203118E-2]
[2027,70249200,70249200,70249200,70249200,null,41854680.671875,41854680.671875,41854680.671875,41854680.671875,null,8606348.375,8606348.375,8606348.375,8606348.375,null,2433580.4623991959,2433580.4623991959,2433580.4623991959,2433580.4623991959,null,0.78,0.78,0.78,0.78,null,{"$f":"+G21*Control!$F$18","v":41854680.671875},{"$f":"+H21*Control!$F$18","v":41854680.671875},{"$f":"+I21*Control!$F$18","v":41854680.671875},{"$f":"+J21*Control!$F$18","v":41854680.671875},null,2.9606579564796804E-2,2.9606579564796804E-2,2.9606579564796804E-2,2.9606579564796804E-2,null,1203541.1953125,1203541.1953125,1203541.1953125,1203541.1953125,null,0.59580295109232562,0.59580295109232562,0.59580295109232562,0.59580295109232562,null,17354590.490725804,17354590.490725804,17354590.490725804,17354590.490725804,null,2.933284714180151E-2,2.933284714180151E-2,2.933284714180151E-2,2.933284714180151E-2]
[2028,72314960,72314960,72314960,72314960,null,43091970.265625,43091970.265625,43091970.265625,43091970.265625,null,8867377.25,8867377.25,8867377.25,8867377.25,null,2505114.0864264821,2505114.0864264821,2505114.0864264821,2505114.0864264821,null,0.78,0.78,0.78,0.78,null,{"$f":"+G22*Control!$F$18","v":43091970.265625},{"$f":"+H22*Control!$F$18","v":43091970.265625},{"$f":"+I22*Control!$F$18","v":43091970.265625},{"$f":"+J22*Control!$F$18","v":43091970.265625},null,2.9561558561392129E-2,2.9561558561392129E-2,2.9561558561392129E-2,2.9561558561392129E-2,null,1237289.59375,1237289.59375,1237289.59375,1237289.59375,null,0.59589288669488305,0.59589288669488305,0.59589288669488305,0.59589288669488305,null,17850498.397948518,17850498.397948518,17850498.397948518,17850498.397948518,null,2.9406170755925443E-2,2.9406170755925443E-2,2.9406170755925443E-2,2.9406170755925443E-2]
[2029,74446256,74446256,74446256,74446256,null,44363198.859375,44363198.859375,44363198.859375,44363198.859375,null,9137807.5,9137807.5,9137807.5,9137807.5,null,2578248.5213942826,2578248.5213942826,2578248.5213942826,2578248.5213942826,null,0.79,0.79,0.79,0.79,null,{"$f":"+G23*Control!$F$18","v":44363198.859375},{"$f":"+H23*Control!$F$18","v":44363198.859375},{"$f":"+I23*Control!$F$18","v":44363198.859375},{"$f":"+J23*Control!$F$18","v":44363198.859375},null,2.9500359020809844E-2,2.9500359020809844E-2,2.9500359020809844E-2,2.9500359020809844E-2,null,1271228.59375,1271228.59375,1271228.59375,1271228.59375,null,0.59590906572084701,0.59590906572084701,0.59590906572084701,0.59590906572084701,null,18367001.119230717,18367001.119230717,18367001.119230717,18367001.119230717,null,2.9472407515593213E-2,2.9472407515593213E-2,2.9472407515593213E-2,2.9472407515593213E-2]
[2030,76643488,76643488,76643488,76643488,null,45669206.9296875,45669206.9296875,45669206.9296875,45669206.9296875,null,9417709.25,9417709.25,9417709.25,9417709.25,null,2651840.7741042078,2651840.7741042078,2651840.7741042078,2651840.7741042078,null,0.79,0.79,0.79,0.79,null,{"$f":"+G24*Control!$F$18","v":45669206.9296875},{"$f":"+H24*Control!$F$18","v":45669206.9296875},{"$f":"+I24*Control!$F$18","v":45669206.9296875},{"$f":"+J24*Control!$F$18","v":45669206.9296875},null,2.9438996823749317E-2,2.9438996823749317E-2,2.9438996823749317E-2,2.9438996823749317E-2,null,1306008.0703125,1306008.0703125,1306008.0703125,1306008.0703125,null,0.59586545604092944,0.59586545604092944,0.59586545604092944,0.59586545604092944,null,18904731.046208292,18904731.046208292,18904731.046208292,18904731.046208292,null,2.951433810892512E-2,2.951433810892512E-2,2.951433810892512E-2,2.951433810892512E-2]
[2031,78907648,78907648,78907648,78907648,null,47011070.5,47011070.5,47011070.5,47011070.5,null,9705419.75,9705419.75,9705419.75,9705419.75,null,2726680.5092842313,2726680.5092842313,2726680.5092842313,2726680.5092842313,null,0.79,0.79,0.79,0.79,null,{"$f":"+G25*Control!$F$18","v":47011070.5},{"$f":"+H25*Control!$F$18","v":47011070.5},{"$f":"+I25*Control!$F$18","v":47011070.5},{"$f":"+J25*Control!$F$18","v":47011070.5},null,2.9382239380211676E-2,2.9382239380211676E-2,2.9382239380211676E-2,2.9382239380211676E-2,null,1341863.5703125,1341863.5703125,1341863.5703125,1341863.5703125,null,0.59577330831100173,0.59577330831100173,0.59577330831100173,0.59577330831100173,null,19464477.240715768,19464477.240715768,19464477.240715768,19464477.240715768,null,2.9541452634379795E-2,2.9541452634379795E-2,2.9541452634379795E-2,2.9541452634379795E-2]
[2032,81240856,81240856,81240856,81240856,null,48389807.25,48389807.25,48389807.25,48389807.25,null,9999158.25,9999158.25,9999158.25,9999158.25,null,2804120.8178828773,2804120.8178828773,2804120.8178828773,2804120.8178828773,null,0.79,0.79,0.79,0.79,null,{"$f":"+G26*Control!$F$18","v":48389807.25},{"$f":"+H26*Control!$F$18","v":48389807.25},{"$f":"+I26*Control!$F$18","v":48389807.25},{"$f":"+J26*Control!$F$18","v":48389807.25},null,2.9327916495753909E-2,2.9327916495753909E-2,2.9327916495753909E-2,2.9327916495753909E-2,null,1378736.75,1378736.75,1378736.75,1378736.75,null,0.59563389201610584,0.59563389201610584,0.59563389201610584,0.59563389201610584,null,20047769.682117123,20047769.682117123,20047769.682117123,20047769.682117123,null,2.9568844460533761E-2,2.9568844460533761E-2,2.9568844460533761E-2,2.9568844460533761E-2]
[2033,83645064,83645064,83645064,83645064,null,49806622.71875,49806622.71875,49806622.71875,49806622.71875,null,10298814,10298814,10298814,10298814,null,2883963.9230248989,2883963.9230248989,2883963.9230248989,2883963.9230248989,null,0.8,0.8,0.8,0.8,null,{"$f":"+G27*Control!$F$18","v":49806622.71875},{"$f":"+H27*Control!$F$18","v":49806622.71875},{"$f":"+I27*Control!$F$18","v":49806622.71875},{"$f":"+J27*Control!$F$18","v":49806622.71875},null,2.9279212901803818E-2,2.9279212901803818E-2,2.9279212901803818E-2,2.9279212901803818E-2,null,1416815.46875,1416815.46875,1416815.46875,1416815.46875,null,0.59545202474529757,0.59545202474529757,0.59545202474529757,0.59545202474529757,null,20655663.3582251,20655663.3582251,20655663.3582251,20655663.3582251,null,2.9593582451065581E-2,2.9593582451065581E-2,2.9593582451065581E-2,2.9593582451065581E-2]
[2034,86121992,86121992,86121992,86121992,null,51263385.0625,51263385.0625,51263385.0625,51263385.0625,null,10605014,10605014,10605014,10605014,null,2965745.7817406477,2965745.7817406477,2965745.7817406477,2965745.7817406477,null,0.8,0.8,0.8,0.8,null,{"$f":"+G28*Control!$F$18","v":51263385.0625},{"$f":"+H28*Control!$F$18","v":51263385.0625},{"$f":"+I28*Control!$F$18","v":51263385.0625},{"$f":"+J28*Control!$F$18","v":51263385.0625},null,2.9248366265990429E-2,2.9248366265990429E-2,2.9248366265990429E-2,2.9248366265990429E-2,null,1456762.34375,1456762.34375,1456762.34375,1456762.34375,null,0.59524151580818052,0.59524151580818052,0.59524151580818052,0.59524151580818052,null,21287847.155759353,21287847.155759353,21287847.155759353,21287847.155759353,null,2.9612362666210812E-2,2.9612362666210812E-2,2.9612362666210812E-2,2.9612362666210812E-2]
[2035,88672968,88672968,88672968,88672968,null,52762575.9296875,52762575.9296875,52762575.9296875,52762575.9296875,null,10919139.75,10919139.75,10919139.75,10919139.75,null,3049097.4163405648,3049097.4163405648,3049097.4163405648,3049097.4163405648,null,0.8,0.8,0.8,0.8,null,{"$f":"+G29*Control!$F$18","v":52762575.9296875},{"$f":"+H29*Control!$F$18","v":52762575.9296875},{"$f":"+I29*Control!$F$18","v":52762575.9296875},{"$f":"+J29*Control!$F$18","v":52762575.9296875},null,2.9244866786687921E-2,2.9244866786687921E-2,2.9244866786687921E-2,2.9244866786687921E-2,null,1499190.8671875,1499190.8671875,1499190.8671875,1499190.8671875,null,0.59502435882926008,0.59502435882926008,0.59502435882926008,0.59502435882926008,null,21942154.903971937,21942154.903971937,21942154.903971937,21942154.903971937,null,2.9620494268033593E-2,2.9620494268033593E-2,2.9620494268033593E-2,2.9620494268033593E-2]
[2036,91299600,91299600,91299600,91299600,null,54306876.7578125,54306876.7578125,54306876.7578125,54306876.7578125,null,11241521,11241521,11241521,11241521,null,3134298.1893423218,3134298.1893423218,3134298.1893423218,3134298.1893423218,null,0.81,0.81,0.81,0.81,null,{"$f":"+G30*Control!$F$18","v":54306876.7578125},{"$f":"+H30*Control!$F$18","v":54306876.7578125},{"$f":"+I30*Control!$F$18","v":54306876.7578125},{"$f":"+J30*Control!$F$18","v":54306876.7578125},null,2.9268867202066996E-2,2.9268867202066996E-2,2.9268867202066996E-2,2.9268867202066996E-2,null,1544300.828125,1544300.828125,1544300.828125,1544300.828125,null,0.59482053325329465,0.59482053325329465,0.59482053325329465,0.59482053325329465,null,22616904.05284518,22616904.05284518,22616904.05284518,22616904.05284518,null,2.9621563703376985E-2,2.9621563703376985E-2,2.9621563703376985E-2,2.9621563703376985E-2]
[2037,94004024,94004024,94004024,94004024,null,55898850.4375,55898850.4375,55898850.4375,55898850.4375,null,11571487.75,11571487.75,11571487.75,11571487.75,null,3221963.7678644718,3221963.7678644718,3221963.7678644718,3221963.7678644718,null,0.81,0.81,0.81,0.81,null,{"$f":"+G31*Control!$F$18","v":55898850.4375},{"$f":"+H31*Control!$F$18","v":55898850.4375},{"$f":"+I31*Control!$F$18","v":55898850.4375},{"$f":"+J31*Control!$F$18","v":55898850.4375},null,2.9314403160894006E-2,2.9314403160894006E-2,2.9314403160894006E-2,2.9314403160894006E-2,null,1591973.6796875,1591973.6796875,1591973.6796875,1591973.6796875,null,0.59464316588723909,0.59464316588723909,0.59464316588723909,0.59464316588723909,null,23311722.044635527,23311722.044635527,23311722.044635527,23311722.044635527,null,2.9621421894273858E-2,2.9621421894273858E-2,2.9621421894273858E-2,2.9621421894273858E-2]
[2038,96788728,96788728,96788728,96788728,null,57540902.4296875,57540902.4296875,57540902.4296875,57540902.4296875,null,11909140.75,11909140.75,11909140.75,11909140.75,null,3312437.8394283024,3312437.8394283024,3312437.8394283024,3312437.8394283024,null,0.81,0.81,0.81,0.81,null,{"$f":"+G32*Control!$F$18","v":57540902.4296875},{"$f":"+H32*Control!$F$18","v":57540902.4296875},{"$f":"+I32*Control!$F$18","v":57540902.4296875},{"$f":"+J32*Control!$F$18","v":57540902.4296875},null,2.9375416119218112E-2,2.9375416119218112E-2,2.9375416119218112E-2,2.9375416119218112E-2,null,1642051.9921875,1642051.9921875,1642051.9921875,1642051.9921875,null,0.59450003754246572,0.59450003754246572,0.59450003754246572,0.59450003754246572,null,24026246.980884198,24026246.980884198,24026246.980884198,24026246.980884198,null,2.9623242196297639E-2,2.9623242196297639E-2,2.9623242196297639E-2,2.9623242196297639E-2]
[2039,99656632,99656632,99656632,99656632,null,59235063,59235063,59235063,59235063,null,12255333.5,12255333.5,12255333.5,12255333.5,null,3406158.3644992835,3406158.3644992835,3406158.3644992835,3406158.3644992835,null,0.81,0.81,0.81,0.81,null,{"$f":"+G33*Control!$F$18","v":59235063},{"$f":"+H33*Control!$F$18","v":59235063},{"$f":"+I33*Control!$F$18","v":59235063},{"$f":"+J33*Control!$F$18","v":59235063},null,2.9442718114869523E-2,2.9442718114869523E-2,2.9442718114869523E-2,2.9442718114869523E-2,null,1694160.5703125,1694160.5703125,1694160.5703125,1694160.5703125,null,0.59439158048206964,0.59439158048206964,0.59439158048206964,0.59439158048206964,null,24760077.135500718,24760077.135500718,24760077.135500718,24760077.135500718,null,2.9630557500216037E-2,2.9630557500216037E-2,2.9630557500216037E-2,2.9630557500216037E-2]
[2040,102611568,102611568,102611568,102611568,null,60982704.6875,60982704.6875,60982704.6875,60982704.6875,null,12611691.25,12611691.25,12611691.25,12611691.25,null,3504096.6326887002,3504096.6326887002,3504096.6326887002,3504096.6326887002,null,0.82,0.82,0.82,0.82,null,{"$f":"+G34*Control!$F$18","v":60982704.6875},{"$f":"+H34*Control!$F$18","v":60982704.6875},{"$f":"+I34*Control!$F$18","v":60982704.6875},{"$f":"+J34*Control!$F$18","v":60982704.6875},null,2.9503500106009849E-2,2.9503500106009849E-2,2.9503500106009849E-2,2.9503500106009849E-2,null,1747641.6875,1747641.6875,1747641.6875,1747641.6875,null,0.59430633286395151,0.59430633286395151,0.59430633286395151,0.59430633286395151,null,25513075.429811299,25513075.429811299,25513075.429811299,25513075.429811299,null,2.9651172341138787E-2,2.9651172341138787E-2,2.9651172341138787E-2,2.9651172341138787E-2]
[2041,105657064,105657064,105657064,105657064,null,62785690.765625,62785690.765625,62785690.765625,62785690.765625,null,12980499.5,12980499.5,12980499.5,12980499.5,null,3605986.9302980388,3605986.9302980388,3605986.9302980388,3605986.9302980388,null,0.82,0.82,0.82,0.82,null,{"$f":"+G35*Control!$F$18","v":62785690.765625},{"$f":"+H35*Control!$F$18","v":62785690.765625},{"$f":"+I35*Control!$F$18","v":62785690.765625},{"$f":"+J35*Control!$F$18","v":62785690.765625},null,2.9565531528393644E-2,2.9565531528393644E-2,2.9565531528393644E-2,2.9565531528393644E-2,null,1802986.078125,1802986.078125,1802986.078125,1802986.078125,null,0.5942403507031484,0.5942403507031484,0.5942403507031484,0.5942403507031484,null,26284886.804076962,26284886.804076962,26284886.804076962,26284886.804076962,null,2.9679850232371852E-2,2.9679850232371852E-2,2.9679850232371852E-2,2.9679850232371852E-2]
[2042,108796056,108796056,108796056,108796056,null,64646634.828125,64646634.828125,64646634.828125,64646634.828125,null,13363184,13363184,13363184,13363184,null,3711263.9705892974,3711263.9705892974,3711263.9705892974,3711263.9705892974,null,0.82,0.82,0.82,0.82,null,{"$f":"+G36*Control!$F$18","v":64646634.828125},{"$f":"+H36*Control!$F$18","v":64646634.828125},{"$f":"+I36*Control!$F$18","v":64646634.828125},{"$f":"+J36*Control!$F$18","v":64646634.828125},null,2.9639620744904855E-2,2.9639620744904855E-2,2.9639620744904855E-2,2.9639620744904855E-2,null,1860944.0625,1860944.0625,1860944.0625,1860944.0625,null,0.59420016869108749,0.59420016869108749,0.59420016869108749,0.59420016869108749,null,27074973.201285701,27074973.201285701,27074973.201285701,27074973.201285701,null,2.9709248501549768E-2,2.9709248501549768E-2,2.9709248501549768E-2,2.9709248501549768E-2]
[2043,112033272,112033272,112033272,112033272,null,66567758.765625,66567758.765625,66567758.765625,66567758.765625,null,13760303,13760303,13760303,13760303,null,3821723.7727167006,3821723.7727167006,3821723.7727167006,3821723.7727167006,null,0.82,0.82,0.82,0.82,null,{"$f":"+G37*Control!$F$18","v":66567758.765625},{"$f":"+H37*Control!$F$18","v":66567758.765625},{"$f":"+I37*Control!$F$18","v":66567758.765625},{"$f":"+J37*Control!$F$18","v":66567758.765625},null,2.9717307677463216E-2,2.9717307677463216E-2,2.9717307677463216E-2,2.9717307677463216E-2,null,1921123.9375,1921123.9375,1921123.9375,1921123.9375,null,0.5941784755302425,0.5941784755302425,0.5941784755302425,0.5941784755302425,null,27883486.461658299,27883486.461658299,27883486.461658299,27883486.461658299,null,2.9754901871541728E-2,2.9754901871541728E-2,2.9754901871541728E-2,2.9754901871541728E-2]
[2044,115375312,115375312,115375312,115375312,null,68550421.984375,68550421.984375,68550421.984375,68550421.984375,null,14173761,14173761,14173761,14173761,null,3939269.1346104415,3939269.1346104415,3939269.1346104415,3939269.1346104415,null,0.83,0.83,0.83,0.83,null,{"$f":"+G38*Control!$F$18","v":68550421.984375},{"$f":"+H38*Control!$F$18","v":68550421.984375},{"$f":"+I38*Control!$F$18","v":68550421.984375},{"$f":"+J38*Control!$F$18","v":68550421.984375},null,2.978413657774865E-2,2.978413657774865E-2,2.978413657774865E-2,2.978413657774865E-2,null,1982663.21875,1982663.21875,1982663.21875,1982663.21875,null,0.59415156324235985,0.59415156324235985,0.59415156324235985,0.59415156324235985,null,28711859.881014559,28711859.881014559,28711859.881014559,28711859.881014559,null,2.9830780718830496E-2,2.9830780718830496E-2,2.9830780718830496E-2,2.9830780718830496E-2]
[2045,118823896,118823896,118823896,118823896,null,70594748.953125,70594748.953125,70594748.953125,70594748.953125,null,14606370.5,14606370.5,14606370.5,14606370.5,null,4059007.4393227967,4059007.4393227967,4059007.4393227967,4059007.4393227967,null,0.83,0.83,0.83,0.83,null,{"$f":"+G39*Control!$F$18","v":70594748.953125},{"$f":"+H39*Control!$F$18","v":70594748.953125},{"$f":"+I39*Control!$F$18","v":70594748.953125},{"$f":"+J39*Control!$F$18","v":70594748.953125},null,2.9822237552614518E-2,2.9822237552614518E-2,2.9822237552614518E-2,2.9822237552614518E-2,null,2044326.96875,2044326.96875,2044326.96875,2044326.96875,null,0.59411239093797263,0.59411239093797263,0.59411239093797263,0.59411239093797263,null,29563769.107552204,29563769.107552204,29563769.107552204,29563769.107552204,null,2.9890137763347591E-2,2.9890137763347591E-2,2.9890137763347591E-2,2.9890137763347591E-2]
[2046,122381472,122381472,122381472,122381472,null,72701659.859375,72701659.859375,72701659.859375,72701659.859375,null,15056428,15056428,15056428,15056428,null,4181579.9425463993,4181579.9425463993,4181579.9425463993,4181579.9425463993,null,0.83,0.83,0.83,0.83,null,{"$f":"+G40*Control!$F$18","v":72701659.859375},{"$f":"+H40*Control!$F$18","v":72701659.859375},{"$f":"+I40*Control!$F$18","v":72701659.859375},{"$f":"+J40*Control!$F$18","v":72701659.859375},null,2.9845150489153115E-2,2.9845150489153115E-2,2.9845150489153115E-2,2.9845150489153115E-2,null,2106910.90625,2106910.90625,2106910.90625,2106910.90625,null,0.59405773334198009,0.59405773334198009,0.59405773334198009,0.59405773334198009,null,30441804.198078603,30441804.198078603,30441804.198078603,30441804.198078603,null,2.9939903419004654E-2,2.9939903419004654E-2,2.9939903419004654E-2,2.9939903419004654E-2]
[2047,126049808,126049808,126049808,126049808,null,74873253.421875,74873253.421875,74873253.421875,74873253.421875,null,15523383,15523383,15523383,15523383,null,4306380.6039379593,4306380.6039379593,4306380.6039379593,4306380.6039379593,null,0.83,0.83,0.83,0.83,null,{"$f":"+G41*Control!$F$18","v":74873253.421875},{"$f":"+H41*Control!$F$18","v":74873253.421875},{"$f":"+I41*Control!$F$18","v":74873253.421875},{"$f":"+J41*Control!$F$18","v":74873253.421875},null,2.9869930985075982E-2,2.9869930985075982E-2,2.9869930985075982E-2,2.9869930985075982E-2,null,2171593.5625,2171593.5625,2171593.5625,2171593.5625,null,0.59399736191486308,0.59399736191486308,0.59399736191486308,0.59399736191486308,null,31346790.974187039,31346790.974187039,31346790.974187039,31346790.974187039,null,2.9974602446848353E-2,2.9974602446848353E-2,2.9974602446848353E-2,2.9974602446848353E-2]
[2048,129830808,129830808,129830808,129830808,null,77111553.0625,77111553.0625,77111553.0625,77111553.0625,null,16004348.5,16004348.5,16004348.5,16004348.5,null,4433447.9762286441,4433447.9762286441,4433447.9762286441,4433447.9762286441,null,0.84,0.84,0.84,0.84,null,{"$f":"+G42*Control!$F$18","v":77111553.0625},{"$f":"+H42*Control!$F$18","v":77111553.0625},{"$f":"+I42*Control!$F$18","v":77111553.0625},{"$f":"+J42*Control!$F$18","v":77111553.0625},null,2.9894515575719025E-2,2.9894515575719025E-2,2.9894515575719025E-2,2.9894515575719025E-2,null,2238299.640625,2238299.640625,2238299.640625,2238299.640625,null,0.59393879041791064,0.59393879041791064,0.59393879041791064,0.59393879041791064,null,32281458.461271357,32281458.461271357,32281458.461271357,32281458.461271357,null,2.9996078772491108E-2,2.9996078772491108E-2,2.9996078772491108E-2,2.9996078772491108E-2]
[2049,133728560,133728560,133728560,133728560,null,79418201.34375,79418201.34375,79418201.34375,79418201.34375,null,16494640.25,16494640.25,16494640.25,16494640.25,null,4564971.9195817448,4564971.9195817448,4564971.9195817448,4564971.9195817448,null,0.84,0.84,0.84,0.84,null,{"$f":"+G43*Control!$F$18","v":79418201.34375},{"$f":"+H43*Control!$F$18","v":79418201.34375},{"$f":"+I43*Control!$F$18","v":79418201.34375},{"$f":"+J43*Control!$F$18","v":79418201.34375},null,2.9913134798107737E-2,2.9913134798107737E-2,2.9913134798107737E-2,2.9913134798107737E-2,null,2306648.28125,2306648.28125,2306648.28125,2306648.28125,null,0.59387614241677322,0.59387614241677322,0.59387614241677322,0.59387614241677322,null,33250746.486668255,33250746.486668255,33250746.486668255,33250746.486668255,null,3.0021780115578656E-2,3.0021780115578656E-2,3.0021780115578656E-2,3.0021780115578656E-2]
[2050,137738304,137738304,137738304,137738304,null,81788156.375,81788156.375,81788156.375,81788156.375,null,16995406,16995406,16995406,16995406,null,4701620.5094909715,4701620.5094909715,4701620.5094909715,4701620.5094909715,null,0.84,0.84,0.84,0.84,null,{"$f":"+G44*Control!$F$18","v":81788156.375},{"$f":"+H44*Control!$F$18","v":81788156.375},{"$f":"+I44*Control!$F$18","v":81788156.375},{"$f":"+J44*Control!$F$18","v":81788156.375},null,2.9841459402889247E-2,2.9841459402889247E-2,2.9841459402889247E-2,2.9841459402889247E-2,null,2369955.03125,2369955.03125,2369955.03125,2369955.03125,null,0.59379383947547371,0.59379383947547371,0.59379383947547371,0.59379383947547371,null,34253121.115509026,34253121.115509026,34253121.115509026,34253121.115509026,null,2.9984200607396261E-2,2.9984200607396261E-2,2.9984200607396261E-2,2.9984200607396261E-2]
[]
[null,null,{"$f":"(E44-C44)/E44","v":0},null,null,null,null,{"$f":"+(J44-H44)/J44","v":0}]

{"sheet":"Data Base","index":8,"n_rows":253,"n_cols":31,"rows_kept":253,"cut":false,"hidden":false,"merged":[]}
[]
["COUNTRY NAME","Expected Years Education, Female (1) \n\nLatest Available\n 2005-2012","Expected Years Education, Male (1)\n\nLatest Available\n2005-2012","Mean Years Education, Female (2)\n\n2010","Mean Years Education, Male (2)\n\n2010","CPR\n Modern Methods (3)\n\nLatest Available\n2005-2012","CPR\nTraditional Methods (3)\n\nLatest Available\n2005-2012","Postpartum Insusceptibility (3)\n\nLatest Available\n2005-2013","Sterility (3)\n\n\nLatest Available\n2005-2013","GCI 1A\nPublic Institutions (4)\n\n2014-2015","GCI 6.14\nImports % (4)\n\n\n2014-2015","GCI 7A\nFlexibility (4)\n\n\n2014-2015","GCI 8A\nEfficiency (4)\n\n\n2014-2015","GCI 9B\nICT Use (4)\n\n\n2014-2015","Percent Married/\nIn-Union (3)\n\nLatest Available\n2005-2013","Total Fertility Rate (3)\n\nLatest Available \n2005 -2013 ","Percent Births at Any Risk  (3)\n\nLatest Available \n2005-2013","Infant Mortality \n10 year rate (3)\n\nLatest Available\n2005-2013","Under-5 Mortality 10 year rate (3)\n\nLatest Available\n2005-2013","MMR (6)\n\n\n\n2013","Female Life Expectancy (5)\n\n2005-2010","Fixed Capital Formation (per capita) (5) (7)\n\n2010","Initial Employment (8)\n\n2012","Initial Employment Growth (8)\n\n2008-2012","GDP per Capita (Constant 2010 $US) (7)\n\n2010","Ratio of Capital Stock to Pop 15+ (9) (5)\n\n2010","Initial GDP Growth rate\n(Constant 2010 $US) (7)\n\n\n2005-2010","Female-Male LE difference (5)\n\n\n2005-2010","Capital Stock\n(Constant 2010 $US) (9)\n\n2010","Population \nAges 15+ (5)\n\n\n2010","Primary Education Costs as a Percentage of GDP per capita (7)\n2010"]
["Afghanistan",7.1997900000000001,11.26103,1.1599999999999999,5.13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,59.61,100.27918212194746,6865812.01171875,3.2213709731957432E-2,396.85820000000001,null,0.11455488391368136,2.4400019999999998,null,14595652]
["Albania",null,null,9.57,10.199999999999999,10.6,58.699999999999996,4.5999999999999996,3.3,3.24,54.01,4.3499999999999996,2.57,2.48,65.900000000000006,1.6,25.9,null,null,21,79.72,1076.3484896464897,1168305.0537109375,5.42958610679535E-4,4130.7160000000003,null,5.0960009085911528E-2,6.3000030000000002,null,2431028]
["Algeria",14.185090000000001,13.750489999999999,5.31,6.71,null,null,null,null,3.33,31.69,4.05,2.65,1.64,null,null,null,null,null,89,71.83,1578.1626423571297,10998750,3.3003501849705109E-2,3458.7069999999999,{"$f":"AC5/AD5","v":12857.36714800554},2.612076601845012E-2,3.0800019999999999,347294934114.84949,27011357]
["American Samoa"]
["Andorra"]
["Angola",8.6820799999999991,13.954560000000001,null,null,null,null,null,1.8,2.54,38.9,3.51,2.2999999999999998,1.35,null,5.8,null,null,null,460,51.04,534.42744113379172,7052607.91015625,3.523250678514709E-2,2834.8960000000002,null,0.10964784096730126,2.8300019999999999,null,10203350]
["Anguilla",11.379960000000001,11.102959999999999]
["Antigua and Barbuda",14.568210000000001,13.31969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.36,4799.7890706498683,null,null,12766.05,null,-1.9188989126989572E-2,4.8000030000000002,null,64349]
["Argentina",17.820979999999999,15.572150000000001,9.48,9.4700000000000006,null,null,null,null,2.57,19,2.87,2.34,3.43,null,null,null,null,null,69,79.06,2051.5069395680089,17493070.3125,1.1386537298298778E-2,null,{"$f":"AC11/AD11","v":41563.424931019515},5.2046145099251172E-2,7.5,1260643533085.9307,30330598,0.16425699999999999]
["Armenia",13.640040000000001,11.231009999999999,10.84,10.88,27.2,27.7,3.5,6.1,3.75,53.47,4.83,3.14,3.14,61.2,1.7,21.7,18,21,29,77.3,1044.6026966828679,1205270.99609375,4.0273313665602259E-2,2197.1970000000001,6590.0352237433526,2.6157305592719747E-2,6.7200009999999999,15523065210.795521,2355536]
["Aruba",13.771240000000001,12.52805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.09,null,null,null,null,null,-0.27791259228922971,4.8099980000000002,null,80455,0.150306]
["Australia",20.72467,19.724730000000001,11.81,11.6,null,null,null,null,5.04,20.22,4.07,4.47,5.71,null,null,null,null,null,6,83.94,14163.544070169068,11560639.6484375,1.5410478892080332E-2,39822.79,126584.68619459911,2.8006584350944913E-2,4.5200040000000001,2298820560333.1675,18160337,0.22489499999999998]
["Austria",16.05931,15.446120000000001,9,10.86,null,null,null,null,5.05,54.59,4.2699999999999996,4,6.02,null,null,null,null,null,4,82.72,9063.6899557316137,4218192.87109375,7.6176828999866067E-3,42692.38,144774.59705346715,8.8823434236054381E-3,5.4899979999999999,1036941102214.7998,7162452,0.25920300000000002]
["Azerbaijan",11.830640000000001,12.04067,null,null,null,null,3.5,9.1999999999999993,3.88,26.63,4.5199999999999996,3.33,3.7,62.400000000000006,2,31.6,81,92,26,73.14,1056.7330317310043,4490611.81640625,2.4470154959301015E-2,3440.107,6874.8504675614713,0.13400738623199418,6.0500030000000002,48335781165.536804,7030812]
["Bahamas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,77.27,5566.0502970890266,186796.9970703125,1.3282335005106973E-2,23120.07,115176.90827032064,-8.7485202413706033E-3,6.0799940000000001,32182386178.168182,279417]
["Bahrain",null,null,6.81,6.48,null,null,null,null,4.62,47.14,5.72,4.62,4.59,null,null,null,null,null,22,76.67,5351.2088296616503,687159.97314453125,6.7896323620851795E-2,18398.27,null,5.397784376648633E-2,1.4899979999999999,null,1002860]
["Bangladesh",10.25282,9.7136099999999992,4.45,5.45,52.1,9.1000000000000014,5.0999999999999996,2.2000000000000002,2.83,30.07,4.09,3.32,1.18,80,2.2999999999999998,39.299999999999997,50,64,170,69.13,162.12795638203562,72627890.625,1.8906984823458577E-2,593.13250000000005,2237.9246590713346,6.1280788272323639E-2,1.32,231117981065.75394,103273352]
["Barbados",17.17014,13.8247,9.4600000000000009,9.16,null,null,null,null,4.62,52.48,4.6100000000000003,3.44,4.6500000000000004,null,null,null,null,null,52,76.81,null,144520.99609375,-5.0455461240633771E-4,15825.32,null,-2.2104171040329321E-3,4.7399979999999999,null,226233]
["Belarus",16.30518,15.19162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,75.19,2288.6495779608013,4017028.076171875,-2.1731584906385828E-3,4980.0469999999996,13577.408252756812,6.8318896597850939E-2,11.63,109729762243.04747,8081790]
["Belgium",16.662780000000001,16.004750000000001,10.54,11.02,null,null,null,null,4.97,107.85,3.99,4.37,5.92,null,null,null,null,null,6,82.22,8655.4385846774003,4501626.953125,4.5153621121838006E-3,40338.959999999999,125550.7970707208,9.2398907368874648E-3,5.5100020000000001,1143230655004.3979,9105722,0.23028099999999999]
["Belize",14.112869999999999,13.32714,11.61,11.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,75.599999999999994,701.21032421134498,128397.00317382813,4.0405443187554936E-2,4553.8100000000004,null,2.4010128594383718E-2,5.68,null,199183,0.17412900000000001]
["Benin",9.4203600000000005,12.67512,2.06,4.55,7.9,5,12.3,4.0999999999999996,null,null,null,null,null,70.400000000000006,4.9000000000000004,52.3,46,75,340,59.55,141.39890045535989,4133182.12890625,3.4381593154148515E-2,605.17409999999995,null,3.7174850288461195E-2,2.7399979999999999,null,5380527,0.15018300000000001]
["Bermuda",13.3102,11.44289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84050.59,null,-4.993272039717579E-3,null,null,null,0.11967999999999999]
["Bhutan",12.827909999999999,12.633039999999999,null,null,null,null,null,null,4.5,56.3,4.8600000000000003,3.23,1.6,null,null,null,null,null,120,65.97,1139.9583534077178,374489.990234375,3.3421665331672366E-2,1976.92,null,0.10133716040552232,0.5,null,503571,7.7974799999999997E-2]
["Bolivia",12.886570000000001,13.412430000000001,7.05,8.67,34.6,26,10,4.0999999999999996,3.45,38.56,3.16,3.57,1.89,60,3.5,53,58,76,200,67.7,320.61760157779156,4760977.05078125,2.9981430546813979E-2,1294.94,4747.2198107317472,4.5590636017190503E-2,4.269997,30836648646.724911,6495728,0.21291099999999999]
["Bosnia and Herzegovina",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,78.08,737.24453650803287,1042239.990234375,1.3087030264956046E-2,3662.6480000000001,null,2.6595184677515066E-2,5.200005,null,3176891]
["Botswana",11.744210000000001,11.643560000000001,8.68,9.06,null,null,null,null,4.42,59.51,4.62,3.57,2.82,null,null,null,null,null,170,46.24,2182.6446643341073,837684.02099609375,1.6325256155665248E-2,6769.3980000000001,21634.673650963003,3.5192473943702715E-2,-0.30999759999999998,28012121115.120224,1294779]
["Brazil",null,null,7.8,7.45,null,null,null,null,3.24,14.89,3.78,3.82,3.61,null,null,null,null,null,69,76.099999999999994,2136.5280236873923,97459093.75,1.8660812810337078E-2,6181.4350000000004,19459.023897824081,4.5909459565545117E-2,7.25,2830268324281.1577,145447600,0.21075500000000003]
["British Virgin Islands",16.325839999999999,14.93708]
["Brunei Darussalam",14.865970000000001,14.20988,8.48,8.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,79.5,4902.0910172410868,189434.00573730469,1.6028467910977038E-2,27053.79,116056.72238097464,-5.2261019911953831E-4,3.889999,34125782875.791306,294044,5.1560399999999999E-2]
["Bulgaria",14.592370000000001,14.13114,11.44,11.32,null,null,null,null,3.08,73.540000000000006,4.6399999999999997,3.35,5.09,null,null,null,null,null,5,76.66,1472.718139578858,2933437.01171875,-2.1456708089242094E-2,4908.1099999999997,13247.895715848692,2.0600004682944296E-2,7.240005,84854348559.601059,6405119,0.227962]
["Burkina Faso",7.0495400000000004,7.97865,null,null,15,1.1999999999999993,15,0.9,3.15,39.159999999999997,4.7699999999999996,2.36,1.1499999999999999,79.399999999999991,6,58.1,78,148,400,54.48,117.68781422093733,7219504.8828125,3.2030914984123179E-2,503.05560000000003,null,5.1454370267350516E-2,1.1599999999999999,null,8391918,0.17589400000000002]
["Burundi",9.5645699999999998,10.675649999999999,2.2400000000000002,3.11,17.7,4.1999999999999993,15.3,3.3,2.72,37.43,4.07,2.21,1,57.7,6.4,56.5,79,127,740,52.82,67.000171440882838,4186321.77734375,3.6200020789022958E-2,165.8509,null,4.3165724335169353E-2,2.9700009999999999,null,5176559,0.15398199999999998]
["Cambodia",10.272690000000001,11.518990000000001,3.16,5.37,34.9,15.600000000000001,8.9,8.3000000000000007,3.05,93.69,4.6399999999999997,3.12,1.54,62,3,36,58,68,170,72.05,126.73785175311149,8302546.875,2.6394776589178798E-2,665.82240000000002,null,5.939787214325256E-2,5.2900010000000002,null,9791678,6.8835099999999996E-2]
["Cameroon",9.5459700000000005,11.24072,5.27,6.68,14.4,8.9999999999999982,12.2,2.9,3.41,33.869999999999997,4.3899999999999997,3.04,1.2,63.5,5.0999999999999996,59.7,69,128,590,53.66,178.49921451064193,8334809.5703125,3.1855495996896875E-2,1024.769,4549.3043185043725,2.9318799342427225E-2,1.860001,53094093629.269928,11670816,6.9836599999999999E-2]
["Canada",null,null,12.61,12.53,null,null,null,null,5.31,31.74,5.14,4.8499999999999996,5.7372063638109854,null,null,null,null,null,11,82.81,11035.971354849369,17924730.46875,7.9081775982776138E-3,40121.79,113598.35019201456,1.0279800566189521E-2,4.6399990000000004,3238123584985.4297,28505023]
["Cape Verde",13.619809999999999,12.8619,null,null,null,null,null,null,3.88,51.03,3.89,3.1,2.4085199622235334,null,null,null,null,null,53,76.959999999999994,1542.5973405849659,214264.99938964844,2.4028979686097941E-2,2914.13,8759.6967114763866,5.6036017201871624E-2,7.8899990000000004,2911539233.2638102,332379]
["Cayman Islands"]
["Central African Republic",5.89384,8.6142299999999992,2.35,4.8899999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,880,48.11,64.412353672229429,1973015.0146484375,2.5383056751534676E-2,479.40530000000001,null,6.9177981936401345E-2,3.32,null,2581822,4.3821499999999999E-2]
["Chad",5.8554399999999998,8.92422,null,null,null,null,null,null,2.5,42.14,4.1900000000000004,2.2599999999999998,1,null,null,null,null,null,980,49.41,307.30227460612599,4231740.234375,3.3389094150683862E-2,790.8691,null,5.808008204662659E-2,1.48,null,5996570,6.9431999999999994E-2]
["Channel Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.63,null,null,null,null,null,null,4.3099980000000002,null,135139]
["Chile",15.45196,15.04654,9.6,10.029999999999999,null,null,null,null,4.7699999999999996,34.380000000000003,4.51,4.3499999999999996,3.7767036469263369,null,null,null,null,null,22,81.53,2674.0290416009693,7909488.76953125,3.5112085342900522E-2,9472.9809999999998,26655.572185987887,3.3393041737725705E-2,6.0400010000000002,355946409341.90979,13353546,0.14713999999999999]
["China",13.213509999999999,12.94749,6.61,7.7,null,null,null,null,4.22,24.83,4.42,4.13,2.5607492077057854,null,null,null,null,null,32,75.77,1994.4297105192034,767583875,5.1336533095530778E-3,3157.7109999999998,8949.2656616291897,0.10937015106560874,2.5799940000000001,9961555761443.7266,1113114320]
["Colombia",13.490159999999999,12.9453,8.4,8.57,72.900000000000006,6.1999999999999886,6,7.5,3.02,18.43,4.47,3.43,3.1328697198347557,52.699999999999996,2.1,38.299999999999997,18,22,83,76.62,1350.5645343278977,20718189.453125,3.4409691454187465E-2,4332.549,null,4.1248766689260266E-2,7.3899990000000004,null,33086844,0.15834500000000001]
["Comoros",12.252660000000001,13.246370000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,61,null,222082.99255371094,2.8365849623872064E-2,665.38559999999995,null,1.3282529181195022E-2,2.6699980000000001,null,394791]
["Congo (Democratic Republic of the)",8.4357699999999998,10.89016,2.33,4.97,5.8,14.8,12.1,3.4,null,null,null,null,null,66.2,6.3,61.3,95,155,730,49.94,null,24068820.3125,3.1217877120106236E-2,277.1343,null,5.5934788958285256E-2,3.3099980000000002,null,33916361,4.9084299999999997E-2]
["Congo",10.910869999999999,11.312580000000001,4.9000000000000004,6.51,20,24.700000000000003,9.9,2.8,null,null,null,null,null,58.099999999999994,5.0999999999999996,66.599999999999994,null,null,410,56.94,591.99422793307804,1641961.0595703125,3.0776002533609924E-2,2101.2449999999999,null,5.0999787924454587E-2,2.509998,null,2375516,0.11244999999999999]
["Cook Islands",14.938470000000001,15.83985]
["Costa Rica",14.09915,13.31826,7.89,7.96,null,null,null,null,4.2,40.200000000000003,4.78,3.08,4.335678181559131,null,null,null,null,null,38,81.239999999999995,1540.7854095586713,2124864.013671875,1.4695597707349836E-2,5894.4579999999996,17863.402702490603,3.8565205587339509E-2,4.7900010000000002,62632769735.888763,3506206]
["Cote d'Ivoire",null,null,3.15,5.25,12.5,5.6999999999999993,12.4,2.7,3.55,50.29,4.75,3.38,1.3432012533133784,62.699999999999996,5,55.4,76,116,720,49.53,null,7498062.98828125,2.3059920866758087E-2,1053.643,null,2.4126684372632344E-2,1.5399970000000001,null,11042001]
["Croatia",15.43587,14.20626,11.04,11.94,null,null,null,null,3.5,42.38,4.05,3.1,4.5738624867410511,null,null,null,null,null,13,79.53,2818.8039769108732,1582133.056640625,-2.1765258941952369E-2,11424.27,null,-3.0065339917334294E-3,6.9599989999999998,null,3674430]
["Cuba",15.11077,13.85233,9.51,9.8699999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,80.400000000000006,593.91400354979817,5201872.0703125,1.1395029617473632E-2,5406.35,17621.342138265394,4.1345498207612054E-2,4.18,164378029314.14584,9328349,0.49312]
["Curacao",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7299959999999999,null,118295]
["Cyprus",14.18327,13.77167,10.77,11.46,null,null,null,null,4.38,43.85,4.9800000000000004,3.33,4.0951418755755737,null,null,null,null,null,10,81.099999999999994,3860.6370045057065,523448.974609375,-2.1243081113906616E-3,25477.46,45108.744045964151,2.1788522176621881E-2,4.25,40939523268.771866,907574,0.34123600000000004]
["Czech Republic",16.855060000000002,15.831189999999999,13.03,13.31,null,null,null,null,3.67,82.1,4.3099999999999996,3.95,4.8747607830763835,null,null,null,null,null,5,79.98,4616.7981451172009,4977710.9375,1.9051224019689221E-3,15596.36,41216.298624939154,1.911917340062896E-2,6.3400040000000004,373249359796.03046,9055868,0.15535599999999999]
["Denmark",19.322469999999999,18.07368,11.32,11.71,null,null,null,null,5.24,47.45,5.0999999999999996,3.92,6.7389753684688403,null,null,null,null,null,5,80.78,9539.1879018579584,2696563.96484375,-9.1060298697830874E-3,50932.54,151441.61139687637,-6.994767505771389E-3,4.4700009999999999,689646168099.95032,4553875]
["Djibouti",5.8807200000000002,6.8954500000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,60.54,null,null,null,1194.7159999999999,null,5.0759271537544545E-2,2.9400019999999998,null,549321]
["Dominica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1434.1399910174762,null,null,6992.97,null,3.6857957843246927E-2,null,null,null,0.15332899999999999]
["Dominican Republic",null,null,7.79,7.33,70,2.9000000000000057,3.4,4.7,3.1,30.67,4.21,3.36,2.147805119428603,56.7,2.4,42.9,33,37,100,75.45,831.56949750111733,4031917.96875,2.4446843010599607E-2,5255.6120000000001,11913.945160792351,6.4113778252370718E-2,6.269997,82136108042.195953,6894115,7.6003899999999999E-2]
["Ecuador",null,null,7.35,7.53,null,null,null,null,null,null,null,null,null,null,null,null,32,37,87,78.02,1141.7776676226872,7052377.9296875,2.0786311229666923E-2,3576.56,10888.898282598326,3.0721631862622011E-2,5.8999940000000004,112784497075.48109,10357751,8.94403E-2]
["Egypt",13.284739999999999,13.762090000000001,5.44,7.68,57.6,2.6999999999999957,3.4,5.8,3.3,27.5,3.77,2.89,2.4232472300541277,64.5,3,35,29,33,45,72.27,521.39300250229962,23957820.3125,1.7111606620176606E-2,1705.617,8251.7008683422682,6.0521736707708815E-2,4.6499940000000004,441225236580.07574,53470823]
["El Salvador",12.134819999999999,12.38776,7.4,8.0299999999999994,66.099999999999994,6.2000000000000028,null,null,3.35,49.41,4,3.56,2.2294358957773937,null,2.5,null,21,25,69,75.89,458.73440765366797,2519878.90625,1.9367805129513367E-2,3245.2460000000001,10833.844819814283,9.5945453904811625E-3,9.4400019999999998,45751077495.644859,4222977,9.8443000000000003E-2]
["Equatorial Guinea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,51.5,11854.275368089797,359851.01318359375,3.1675064754400309E-2,12756.5,null,3.9012283983016337E-2,2.66,null,422443]
["Eritrea",3.6650999999999998,4.61015,null,null,7.3,0.70000000000000018,14.6,3.4,null,null,null,null,null,null,null,null,null,null,380,62.23,34.290614326660879,2723676.025390625,3.5720742057119878E-2,202.4923,null,-5.8729298963979349E-3,4.619999,null,3271051]
["Estonia",17.418089999999999,15.57991,12.71,12.17,null,null,null,null,4.9800000000000004,91.58,5.29,4.12,5.1141608706252315,null,null,null,null,null,11,79.010000000000005,2780.2256035057057,604208.984375,-1.2630431430418639E-2,11483.61,39421.059557029999,-1.5623068082899455E-2,10.97,43306241502.732651,1098556,0.25495000000000001]
["Ethiopia",5.6502299999999996,7.55159,null,null,27.3,1.3000000000000007,16.600000000000001,1.9,3.43,36.44,4.29,2.94,1,62.300000000000004,4.8,62.4,74,110,420,60.39,92.541917583222329,41203828.125,3.3980914765741943E-2,257.738,{"$f":"AC68/AD68","v":946.74125462175812},0.10896808045353001,2.2399979999999999,45822505835.076714,48400242,0.19170300000000001]
["Faeroe Islands"]
["Falkland Islands (Malvinas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["Fiji",null,null,9.4600000000000009,9.7799999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,71.900000000000006,null,313295.01342773437,1.1168879917327238E-2,3876.5059999999999,null,-1.6088184061947689E-3,5.8100050000000003,null,610681]
["Finland",17.665690000000001,16.498609999999999,11.82,11.81,null,null,null,null,6.08,41.2,4.22,4.95,6.3392245279977768,null,null,null,null,null,4,82.84,8314.643800875232,2509260.986328125,-1.1563155903941114E-3,41879.769999999997,130992.27038651286,2.8517341069195261E-3,6.82,587064390407.66382,4481672,0.210644]
["France",16.37341,15.63855,10.4,10.91,null,null,null,null,4.58,31.74,4.09,4.37,6.0832473771090578,null,null,null,null,null,12,84.28,7899.8333789266526,26432580.078125,2.6222103546031674E-3,37300.449999999997,119939.1983537898,2.8645929460977874E-3,6.93,6191984412510.3066,51626028,0.18704999999999999]
["French Guiana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.89,null,null,null,null,null,null,7.3399960000000002,null,153944]
["French Polynesia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.45,null,null,null,null,null,null,4.6299970000000004,null,204389]
["Gabon",null,null,8.6300000000000008,6.43,19.399999999999999,11.700000000000003,7.9,2.7,3.56,34.11,4.4000000000000004,2.87,1.667425345879058,53.2,4.0999999999999996,51,43,63,240,62.35,2796.5867606258739,484510.986328125,2.4860554799874389E-2,6846.875,46630.267422568642,2.5320061306037849E-2,2.0999979999999998,44532045279.355324,955003]
["Gambia",8.6935800000000008,8.8520000000000003,2.0099999999999998,3.67,null,null,null,null,4.28,53.19,4.5199999999999996,3.21,1.4568097286639368,null,null,null,null,null,430,58.79,121.31642549680322,692528.99169921875,3.2609478388491181E-2,513.42430000000002,null,5.406961548533136E-2,2.5499990000000001,null,907966,0.19925200000000001]
["Georgia",12.826560000000001,12.77779,null,null,null,null,null,null,4.2,57.82,5.18,2.99,3.5062285366111778,null,1.6,null,null,null,41,77.040000000000006,512.53722202651875,1973277.9541015625,-3.1895793002585542E-3,2036.3240000000001,null,4.4878046149697537E-2,7.2799990000000001,null,3629516]
["Germany",16.30509,16.605499999999999,12.3,13.12,null,null,null,null,5.22,41.31,4.16,4.43,6.0236338903106583,null,null,null,null,null,7,82.34,6940.6031981089354,40653859.375,9.0135536932411889E-3,39747.96,130152.88430744443,9.2058939438874419E-3,5.269997,9355952495549.5039,71884327,0.18264]
["Ghana",10.87058,12.116860000000001,5.7,7.95,16.600000000000001,6.8999999999999986,12.4,1.5,3.77,50.46,3.26,3.6,1.9572321563511514,58.5,4,49.7,54,85,380,60.88,327.00554553604871,10389070.3125,2.9401771480967842E-2,671.34079999999994,null,6.7092480343260721E-2,1.7100029999999999,null,14811179]
["Gibraltar"]
["Greece",17.581219999999998,17.37969,9.9600000000000009,10.65,null,null,null,null,3.55,31.67,4.03,2.64,5.0078286659650715,null,null,null,null,null,5,82.3,4671.2854752281919,3828219.970703125,-3.7211013447264338E-2,23768.51,68709.566119767929,-9.2194727235760283E-3,5.0500030000000002,652568417126.83472,9497490]
["Greenland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,-0.23713964169944785]
["Grenada",16.286860000000001,15.331379999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,74.400000000000006,1585.0522616075341,null,null,6984.576,null,-3.8462244118161715E-3,4.7900010000000002,null,75880]
["Guadeloupe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.86,null,149264.00756835937,7.7811300717043272E-3,null,null,null,7.1600039999999998,null,355513]
["Guam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.3,null,null,null,null,null,null,5.6000059999999996,null,115590]
["Guatemala",10.24952,10.997120000000001,4.0199999999999996,4.6500000000000004,44,10.100000000000001,null,null,3.11,36.79,4.6900000000000004,3.71,1.8568397556820444,null,3.6,null,34,45,140,73.77,426.8244890585683,5786876.953125,3.0321834712610091E-2,2497.6219999999998,8048.3182152628951,3.3305550921143887E-2,7.0399929999999999,67498717699.490311,8386686,8.4164200000000008E-2]
["Guinea",7.3116599999999998,9.9606999999999992,null,null,4.5999999999999996,1,21.6,1.5,2.7,53.55,4.66,2.33,1.1271729401869834,73.599999999999994,5.0999999999999996,61.6,76,133,650,55.15,46.010802517788605,4588735.83984375,3.1441485524308074E-2,330.55369999999999,3323.0182462771418,2.1040220639481994E-2,1.3700030000000001,20659064870.338646,6216958,0.107484]
["Guinea-Bissau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,54.45,51.689604744498219,658671.9970703125,2.7820280624175863E-2,454.18700000000001,null,3.6954025148903377E-2,2.880001,null,921782]
["Guyana",11.2476,9.4457599999999999,8.93,8.01,40,2.5,4.3,5.6,3.43,88.43,4.58,3.68,1.7556119301801143,58.5,2.8,48.1,35,39,250,67.88,729.86332283480851,241432.99865722656,6.7151083541850745E-3,1286.0550000000001,null,1.6513333126485528E-2,5.1999969999999998,null,490870,8.4274400000000013E-2]
["Haiti",null,null,3.08,6.17,31.3,3.1999999999999993,9.6999999999999993,3.3,2.68,49.51,4.62,2.52,1.2459357251473286,54.6,3.5,47.4,64,92,380,62.4,null,4010164.0625,2.4150285629869667E-2,479.44650000000001,null,5.1556325419252931E-3,3.4500009999999999,null,6318655]
["Holy See"]
["Honduras",11.943619999999999,10.869490000000001,5.54,5.77,63.8,9.4000000000000057,8.6,4.4000000000000004,3.17,67.44,3.97,3.49,1.5512220120637963,56.5,2.9,41.9,24,30,120,74.540000000000006,448.00119134830749,3034335.9375,2.8646017768967542E-2,1666.836,8184.1530693992008,3.0753618771840897E-2,4.8600009999999996,39422868915.622284,4816976,0.18262100000000001]
["Hong Kong SAR",15.329639999999999,15.3889,10.6,11.5,null,null,null,null,5.61,249.07,6.03,5.34,6.5759291076921524,null,null,null,null,null,null,85.43,7063.3278951262037,3606761.962890625,4.8842424034043624E-3,34468.57,145275.62926256968,3.3776272966684263E-2,6.07,899753423614.27209,6193423,0.14697499999999999]
["Hungary",15.663790000000001,15.1221,12.06,12.24,null,null,null,null,3.56,87.8,4.51,3.04,3.8061854499083756,null,null,null,null,null,14,77.900000000000006,2308.0254748251409,3933532.958984375,-2.4183393963862535E-3,12021.6,30941.223030812424,-9.3166805473389736E-3,8.230003,264487956941.55798,8548077,0.22519800000000001]
["Iceland",19.856580000000001,17.585070000000002,10.76,10.37,null,null,null,null,5.0999999999999996,52.18,4.9800000000000004,3.57,6.5996913005516031,null,null,null,null,null,4,83.16,5009.9089832291475,179554.99267578125,1.2112534343918715E-3,56692.94,175937.39082290098,-6.4863736570893752E-3,3.590004,44249661291.086182,251508,0.26466100000000004]
["India",11.331322,11.779059999999999,3.56,7.15,48.5,7.7999999999999972,8.1,3.3,3.77,31.68,4.49,3.88,1.3118354442815694,74.8,2.7,46,65,85,190,66.69,438.19940228665473,468354312.5,9.0712115337155553E-3,1134.952,3229.7941305788058,8.1543630845997098E-2,3.360001,2719035071361.811,841860181,7.1947700000000003E-2]
["Indonesia",13.09207,12.88918,6.71,7.88,57.9,4,3.8,4.7,3.99,25.42,3.68,4.38,2.10964112054321,73.400000000000006,2.6,29.1,34,43,190,71.599999999999994,943.84476865266538,110572000,2.1338387246672905E-2,1727.5250000000001,4903.1600124060524,5.7907936686197661E-2,3.9799959999999999,828069771732.91516,168884917,0.10556400000000001]
["Iran (Islamic Republic of)",14.963229999999999,15.217359999999999,7.74,8.57,null,null,null,null,3.33,17.46,3.78,2.5,2.1222154844750825,null,null,null,null,null,23,74.180000000000007,null,22704970.703125,5.3186544930394521E-3,3586.08,13059.654364240509,4.6120827680333036E-2,3.6699980000000001,742790944494.74927,56876769,0.13731199999999999]
["Iraq",null,null,5.09,7.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,72.239999999999995,null,6984895.01953125,3.7990758957641181E-2,2390.4169999999999,null,5.3729524564683585E-2,7.1500019999999997,null,18196827]
["Ireland",18.495069999999998,18.651810000000001,12.31,11.95,null,null,null,null,5.4,83.63,4.8499999999999996,3.63,5.8000193134952145,null,null,null,null,null,9,81.900000000000006,5702.0523148448883,1843120.9716796875,-2.1787576000162571E-2,49051.82,124861.69600437158,-8.9286653099056711E-3,4.6699979999999996,438753386515.20135,3513915,0.20389500000000002]
["Isle of Man",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Israel",16.435079999999999,15.477830000000001,12.69,12.79,null,null,null,null,4.1900000000000004,32.5,4.2300000000000004,4.1100000000000003,5.6581527335385822,null,null,null,null,null,2,82.73,5777.1495729608578,3285187.98828125,4.6413196227081593E-2,24391.38,null,4.612727460382518E-2,4,null,5399198,0.21734500000000001]
["Italy",16.77919,15.80724,9.2100000000000009,9.81,null,null,null,null,3.22,28.19,3.56,3.01,5.3852473555654576,null,null,null,null,null,4,84.06,6597.7080693883454,22915330.078125,-4.2178478059138715E-3,32738.87,101937.29187685456,-6.9057581977243999E-3,5.3499980000000003,5302118389155.5312,52013530,0.24089300000000002]
["Jamaica",null,null,9.9600000000000009,9.39,68.2,4.0999999999999943,null,null,3.5,56.77,4.63,3.44,2.3031887570843317,null,2.4,null,19,21,80,74.97,959.6790243580208,1093097.0458984375,-8.2657812183352369E-3,null,null,null,5.4000019999999997,null,1945367,0.21072399999999999]
["Japan",15.175850000000001,15.469709999999999,11.34,11.69,null,null,null,null,5.38,20.28,5,4.5,5.5511337261422113,null,null,null,null,null,6,86.02,8626.0724607734901,62262679.6875,-5.2314852897920056E-3,40128.32,239502.64358806293,1.3388458576512759E-3,6.8399960000000002,26448795694155.801,110432166,0.23719400000000002]
["Jersey"]
["Jordan",13.691330000000001,13.33084,8.58,9.8000000000000007,42.3,18.900000000000006,3.1,14.8,4.51,77.69,4.79,4.09,2.1777482346061467,54.3,3.5,56.6,17,20,50,74.63,941.17080473406963,1673196.044921875,5.1066651040396295E-2,3099.8780000000002,12599.549888974763,5.8979735920278366E-2,3.110001,52791408460.010475,4189944,0.22499199999999997]
["Kazakhstan",15.402850000000001,14.653930000000001,11.33,11.54,null,null,null,null,3.88,27.65,5.0999999999999996,3.61,4.0389500091200663,null,null,null,null,null,26,71.53,2262.1509564468074,8295000.9765625,1.7981608160887386E-2,5207.058,13853.3924606908,5.3959994635232579E-2,11.35,165613954346.58304,11954758]
["Kenya",10.65394,11.31316,5.84,7.21,39.4,6.1000000000000014,10.3,0.7,3.57,45.49,4.88,3.91,2.0685746897453265,58.300000000000004,4.5999999999999996,54.8,59,84,400,58.44,159.96473710548094,15146459.9609375,3.3255346906277038E-2,632.69709999999998,2234.5194447894364,4.3472500747153572E-2,2.4300000000000002,52501944869.453102,23495855]
["Kiribati",12.7341,11.92475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,69.92,null,null,null,1245.8679999999999,null,2.0049617209606095E-2,5.5999980000000003,null,64908]
["Korea (Democratic People's Rep. of)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,71.75,null,14389509.765625,8.1463136485709266E-3,null,null,null,6.9499969999999998,null,18947243]
["Korea (Republic of)",15.99901,17.6569,11.15,12.69,null,null,null,null,3.64,50.87,3.9,3.15,5.5891442550070058,null,null,null,null,null,27,83.23,6889.5614007795411,24438929.6875,1.0770773667216529E-2,24464.68,76133.694073526029,3.9263143646360778E-2,6.75,3089812581092.9673,40584036]
["Kosovo (Republic of)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2959.4560000000001,null,5.3439999158538656E-2]
["Kuwait",null,null,6.81,5.94,null,null,null,null,3.99,24.62,4.59,3.7,3.0972355779460168,null,null,null,null,null,14,74.849999999999994,8123.4351139397468,1637269.04296875,5.323688382964982E-2,31484.05,null,6.6761437560017528E-4,1.7799990000000001,null,2237488]
["Kyrgyz Republic",12.689410000000001,12.337059999999999,11.01,11.16,33.700000000000003,2.5999999999999943,6.1,2.7,2.98,109.54,4.59,2.91,1.9480549921128432,64.099999999999994,3.6,37.799999999999997,27,33,75,71.06,252.66756355958699,2347572.998046875,1.7152846449063789E-2,617.1336,1809.6887269669378,4.7703272821729835E-2,8.3899989999999995,6752858913.743309,3731503]
["Lao People's Democratic Republic",9.8115400000000008,10.839689999999999,3.83,5.34,null,null,null,null,3.93,30.56,4.09,3.35,1.3284835608219638,null,null,null,null,null,220,67.010000000000005,273.11806807563619,3276616.943359375,2.9795327102252217E-2,691.85739999999998,null,7.8928679140596564E-2,2.5400010000000002,null,4043994]
["Latvia",15.87838,14.61956,10.47,10.46,null,null,null,null,4.04,65.63,4.99,3.72,5.0812434657485248,null,null,null,null,null,13,76.98,2242.9114925025547,900921.9970703125,-3.0087282165628497E-2,8131.5780000000004,26818.578836732057,-2.5261358871811988E-2,11.01,48128862947.608879,1794609,0.26435400000000003]
["Lebanon",12.99779,13.33159,null,null,null,null,null,null,2.4900000000000002,80.42,4.82,3.28,2.9933684136098941,null,null,null,null,null,16,80.63,2173.8345836480798,1567568.9697265625,4.0651314678886004E-2,7793.8620000000001,null,8.8959096496380924E-2,4.3899990000000004,null,3312012]
["Lesotho",11.693160000000001,10.60942,6.31,4.72,45.6,1.3999999999999986,11.5,3.9,3.91,127.36,4.37,2.96,1.2655202036464825,53.099999999999994,3.3,36.799999999999997,83,105,490,45.76,298.40560750445246,628067.9931640625,1.5505586723370986E-2,958.17639999999994,5320.872148117448,5.1921714031750374E-2,0.48999789999999999,6665791754.8920584,1252763]
["Liberia",null,null,2.56,5.83,10.3,1.0999999999999996,13.7,0.5,null,null,null,null,null,64,5.9,57.2,101,158,640,58.98,86.11075318532896,1411912.9638671875,4.2627498823276114E-2,266.92829999999998,null,0.12612772855819462,1.7399979999999999,null,2242293]
["Libya",null,null,7.73,6.97,null,null,null,null,2.57,34.520000000000003,4.59,1.81,2.1255274574520131,null,null,null,null,null,15,76.209999999999994,null,2101508.056640625,1.3532883203787194E-2,10011.049999999999,null,4.2926524988247824E-2,3.8099980000000002,null,4261946]
["Liechtenstein",13.83966,16.409490000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.22702225093133341]
["Lithuania",16.922969999999999,15.855639999999999,10.97,11.06,null,null,null,null,3.88,84.86,4.1100000000000003,3.71,5.208655002843761,null,null,null,null,null,11,77.59,1900.4537757581754,1349937.98828125,-1.3599938722020699E-2,9714.2630000000008,null,1.5916893096268863E-3,12.38,null,2601066,0.22909600000000002]
["Luxembourg",13.99306,13.7843,10.6,11.91,null,null,null,null,5.71,125.3,4.78,5.07,6.8642596102481077,null,null,null,null,null,11,82.17,17792.24750228443,236731.00280761719,2.836810366122362E-2,88321.87,223840.96392161597,1.0131252298413121E-2,5.4399949999999997,93626631502.386078,418273,0.248001]
["Macao SAR",13.9322,14.55245,7.95,7.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.599999999999994,6628.3506656047375,342140.0146484375,3.696356663715826E-2,42566.71,71608.189521020046,0.11840350503007804,4.7799990000000001,33412954096.02412,466608]
["Macedonia (Republic of)",13.52,13.197929999999999,null,null,null,null,null,null,4.17,74.38,5.0199999999999996,3.56,3.4547093219362308,null,null,null,null,null,7,76.680000000000007,849.01713588031487,664812.01171875,1.94157062677182E-2,3737.163,10189.100591537426,3.3400925790738341E-2,4.5500030000000002,17685547947.950439,1735732]
["Madagascar",10.18258,10.51131,null," ",29.2,10.7,10.7,5.5,2.92,41.98,4.6399999999999997,2.82,1,69.3,4.8,62.1,53,null,440,63.66,null,10917759.765625,3.757827962659209E-2,300.60939999999999,1267.6725466824746,2.357150783471813E-2,2.8499979999999998,15122301596.468922,11929186]
["Malawi",9.4469399999999997,10.7241,3.43,5.22,42.2,3.8999999999999986,12.4,1.6,3.59,70.16,4.47,2.98,1.0181529777366696,67.400000000000006,5.7,55.3,73,127,510,51.48,86.88110176819869,6658100.09765625,3.3805662276152858E-2,241.1157,null,4.2435139562426616E-2,-2.9998799999999999E-2,null,8135632,6.45762E-2]
["Malaysia",12.736470000000001,12.721299999999999,9.3800000000000008,10.09,null,null,null,null,4.99,80,5.14,5.13,2.7466433405883546,null,null,null,null,null,29,76.42,1974.0352192627818,12330459.9609375,2.2604040993438781E-2,6952.2280000000001,23209.717881511373,4.3133510792370613E-2,4.5899960000000002,474595212455.87976,20448125,0.140294]
["Maldives",null,null,4.07,4.8099999999999996,27,7.7000000000000028,5.6,3.5,null,null,null,null,null,62.6,2.5,28.2,23,27,31,76.66,null,141733.00170898438,3.7583715095078969E-2,5130.7759999999998,null,7.0662998707200469E-2,2.110001,null,228068]
["Mali",7.4690099999999999,9.3420000000000005,1.62,1.45,6.9,1.2999999999999989,11.7,2.6,3.04,42.26,4.6100000000000003,2.94,1.4858196575948583,84.8,6.6,68.3,112,215,550,52.47,142.33299546929919,4758791.015625,5.3869696883710093E-2,548.43600000000004,{"$f":"AC132/AD132","v":2014.7945846569803},5.0359577761928953E-2,-0.4300003,14991619072.088949,7440768,0.128467]
["Malta",14.78608,14.047140000000001,9.89,10.66,null,null,null,null,4.41,94.66,5.01,4.3899999999999997,5.769416365011713,null,null,null,null,null,9,81.19,3188.2529593077697,177598.00720214844,1.7373152281557204E-2,17658.439999999999,42825.87589453195,2.1774271437265798E-2,4.8500059999999996,15347851751.330572,358378,0.24821300000000002]
["Marshall Islands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3091.585,null,1.3278621268032323E-2]
["Martinique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.21,null,135929.00085449219,1.1481830803876179E-2,null,null,null,6.5100020000000001,null,323257]
["Mauritania",8.0926500000000008,8.3658199999999994,2.72,4.8099999999999996,5.0999999999999996,2.9000000000000004,10.7,7,2.77,102.01,4.17,2.38,1.3695849580163872,null,4.5,null,67,102,320,62.14,244.97199737944675,842307.0068359375,3.5720784790989779E-2,857.77719999999999,null,2.7254509041286325E-2,2.9700009999999999,null,2145587,0.13753199999999999]
["Mauritius",15.96888,15.234680000000001,7.65,8.84,null,null,null,null,4.4800000000000004,67.12,5.0999999999999996,4.17,2.9491244183413898,null,null,null,null,null,73,76.25,1963.7257195587783,534271.97265625,1.3961521667191005E-2,6722.1419999999998,23583.285228223645,4.6022246436307035E-2,6.8600009999999996,22882272074.814697,970275,0.10751300000000001]
["Mayotte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.87,null,null,null,null,null,null,7.4000019999999997,null,110302]
["Melanesia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3000030000000002,null,5437122]
["Mexico",13.20736,12.91581,8.09,8.57,null,null,null,null,3.17,33.26,4.17,3.28,2.2317365385275774,null,null,null,null,null,49,78.61,1882.4919609769402,50246671.875,1.9048032342116782E-2,8894.93,30722.852313152067,1.3900686275983013E-2,4.8700029999999996,2533646316496.2329,82467809,0.14834800000000001]
["Micronesia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,69.11,null,null,null,2616.4720000000002,null,-2.7696636082892153E-3,1.550003,null,65384]
["Moldova (Republic of)",12.14001,11.55646,10.53,10.79,43.8,24,6.3,4.4000000000000004,3.05,81.66,4.21,2.93,4.5344975722058436,null,1.7,19.100000000000001,21,26,21,72.099999999999994,367.96688552607367,1107137.939453125,-2.7158575052083966E-2,1081.5050000000001,null,3.0563335904335982E-2,7.6999969999999998,8093275629.7235336,null,0.41419499999999998]
["Monaco",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0763100000000003E-2]
["Mongolia",15.626300000000001,14.420299999999999,9.5299999999999994,9.01,null,null,null,null,3.3,74.11,4.84,2.57,2.3811200355273177,null,null,null,null,null,68,70.28,743.81111093448351,1205501.953125,2.693784199229881E-2,1400.759,null,6.161036636802876E-2,7.91,null,1981567,0.14343800000000001]
["Montenegro",15.464219999999999,14.775169999999999,null,null,null,null,null,null,3.93,66.81,4.6399999999999997,3.46,3.9964797347705394,null,null,null,null,null,7,76.47,1400.6932076628405,202348.9990234375,-4.7476164181313131E-3,4975.0029999999997,null,3.7999998393189953E-2,4.5999980000000003,null,499379]
["Montserrat",16.650020000000001,13.818949999999999]
["Morocco",10.608980000000001,11.622730000000001,3.23,5.33,null,null,null,null,4.16,49.09,4.4800000000000004,3.73,2.3287500066620406,null,null,null,null,null,120,71.319999999999993,880.10862538533104,10747089.84375,1.3793558947925061E-2,2583.9789999999998,10270.741276882321,4.3169914047632436E-2,3.4000020000000002,233589831130.62833,22743230]
["Mozambique",8.8836399999999998,10.12313,0.79,1.74,11.3,0.29999999999999893,15,4,2.99,75.44,3.45,2.74,1.0618123353933433,67.8,5.9,58.6,71,108,480,49.45,75.411318815533548,10739219.7265625,2.3004073676635813E-2,419.01530000000002,1620.4336966643966,6.860121213719754E-2,2.25,21226926304.200951,13099534]
["Myanmar",null,null,4.25,3.79,null,null,null,null,2.7,17.96,4.49,2.13,1.0929850903371896,null,null,null,null,null,200,66.17,null,29735839.84375,1.4146182625419727E-2,null,null,null,4.0599980000000002,null,38392066]
["Namibia",11.43834,11.25394,6.32,6.12,53.4,1.7000000000000028,13.1,3.6,4.0999999999999996,68.08,4.4800000000000004,3.62,1.9432728293616652,35.200000000000003,3.6,41.4,49,69,130,62.86,1188.9970533424071,698627.01416015625,2.4665494663968106E-2,4512.4390000000003,12475.377353016664,3.7285670329675044E-2,5.6500019999999997,16940776496.623388,1357937,0.17632600000000001]
["Nauru",9.8907799999999995,8.8620599999999996]
["Nepal",12.49588,12.24629,2.25,4.45,43.2,6.5,8.1999999999999993,4.2,3.11,38.590000000000003,3.71,3.32,1.339416382676575,75.8,2.6,39,53,62,190,67.010000000000005,132.30733944382897,14358559.5703125,2.0015165075964469E-2,414.06200000000001,null,4.6623508720112353E-2,2.0999979999999998,null,16884058]
["Netherlands",17.966170000000002,17.883579999999998,11.29,11.94,null,null,null,null,5.53,88.93,4.5599999999999996,4.45,6.3687988868516667,null,null,null,null,null,6,82.2,8121.3970645668696,8486658.203125,-1.5774548408852081E-3,45230.65,128937.69190283616,9.9609428463020185E-3,4.1899949999999997,1767372796385.1772,13707185,0.186642]
["Netherlands Antilles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["New Caledonia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78.319999999999993,null,null,null,null,null,null,5.9199979999999996,null,188425]
["New Zealand",20.02694,18.266179999999999,11.69,10.84,null,null,null,null,5.97,28.56,5.47,4.9400000000000004,5.4468696691026448,null,null,null,null,null,8,82.23,6148.710302615721,2245635.009765625,4.783141173625177E-3,30238.11,73661.415333986632,7.5247360587182687E-3,4.07,255836481714.49768,3473141,0.21691400000000002]
["Nicaragua",null,null,6.17,5.82,69.8,2.6000000000000085,null,null,3.2,57.35,4.4800000000000004,3.24,1.7358262621333593,null,2.7,55.4,33,41,100,76.02,282.8823958027296,2325332.03125,2.0985904770812882E-2,1353.6489999999999,5890.8916532468857,2.2499593912420339E-2,6.1099930000000002,22462829944.011749,3813146,0.11477499999999999]
["Niger",4.7728799999999998,6.0639599999999998,0.83,2.04,12.2,1.7000000000000011,14.3,1.6,null,null,null,null,null,88.600000000000009,7.6,71.7,65,153,630,55.75,139.94639029368116,5267824.21875,3.6257818003034237E-2,303.31400000000002,null,5.1257962683542588E-2,0.16999819999999999,null,7974631,0.20957899999999999]
["Nigeria",8.1578599999999994,9.7558500000000006,null,null,9.8000000000000007,5.2999999999999989,12.6,3,2.76,27.05,5.03,2.99,1.6240195020817072,71.400000000000006,5.5,77.400000000000006,87,171,560,50.47,350.82273060075238,48696578.125,2.8842527961380759E-2,1095.4749999999999,null,7.0179456672396529E-2,0.58000180000000001,null,89400295]
["Niue",15.21861,12.111879999999999]
["Northern Mariana Islands"]
["Norway",18.190539999999999,16.824110000000001,11.87,11.75,null,null,null,null,5.65,25.99,4.6900000000000004,5.1100000000000003,6.5158277316060875,null,null,null,null,null,4,82.85,16303.360866014173,2574396.97265625,9.4593719645940464E-3,71063.66,199164.71358888602,4.6727812914175316E-3,4.5899960000000002,790992020759.79956,3971547,0.21127199999999999]
["Oman",13.89812,13.415369999999999,null,null,null,null,null,null,5.08,47.67,5.39,4.4400000000000004,3.6057169774453448,null,null,null,null,null,11,77.5,null,1465729.98046875,0.10556216425205903,16461.63,null,6.5320020866757894E-2,4.3099980000000002,null,2034683]
["Pakistan",6.94665,8.3753600000000006,2.85,5.89,26.1,9.2999999999999972,4.4000000000000004,4.5,2.99,21.58,4.09,3.36,1.2538157527860789,63.7,3.8,58.3,81,97,170,66.52,145.34042983840544,60589851.5625,3.0511866793101305E-2,822.98159999999996,2587.097728505576,2.8803647101652202E-2,1.609993,289206457590.30176,111787991]
["Palau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9684.5609999999997,null,-2.7315288162840255E-2]
["Palestine",13.977790000000001,12.520759999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.81,null,789568.9697265625,2.9942342507374951E-2,null,null,null,3.2099989999999998,null,2324637]
["Panama",12.93117,11.872540000000001,9.3699999999999992,9.0299999999999994,null,null,null,null,3.69,64.319999999999993,4.4800000000000004,4.59,3.126950466307366,null,null,null,null,null,85,79.48,1805.0758429287941,1697282.958984375,2.9792044207240232E-2,6761.2659999999996,19347.43696592038,7.8016551022699776E-2,5.93,50299311844.504074,2599792]
["Papua New Guinea",null,null,3.15,4.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,63.66,null,3120012.939453125,2.6404975999497132E-2,1051.184,null,6.6793794294307818E-2,4.1699979999999996,null,4180086]
["Paraguay",12.170540000000001,11.65929,7.11,7.58,70.7,8.7000000000000028,null,null,2.72,49.73,4.42,3.31,1.7877783331107984,null,2.5,null,25,28,110,73.92,491.56038451359416,2955999.0234375,2.0949740729469445E-2,1898.7670000000001,7336.151075872388,5.2102161693887004E-2,4.2200009999999999,31494910881.489582,4293111,0.111663]
["Peru",13.17431,13.07635,8.0399999999999991,9.32,51.8,23.700000000000003,10.4,5.4,2.95,24.78,4.47,3.69,1.87468114104961,57,2.6,39.700000000000003,20,25,89,75.87,1272.2625340021086,15532219.7265625,2.3276172564026275E-2,3890.9409999999998,13634.79239239301,6.8200041288931715E-2,5.3700029999999996,279319057330.80426,20485758,8.3351400000000006E-2]
["Philippines",11.480090000000001,11.08292,8.3699999999999992,7.94,34,16.700000000000003,5.5,7.8,3.68,29.68,4.26,4.22,2.5090228278433626,61.900000000000006,3.3,50.6,28,37,120,71.290000000000006,438.34588530638388,38408441.40625,3.0063423451644221E-2,1543.9559999999999,6621.6976691397113,4.9016608771953921E-2,6.75,400439710509.64856,60473874]
["Poland",16.268820000000002,14.692130000000001,11.3,11.54,null,null,null,null,3.93,45.94,4.3600000000000003,3.66,4.5066523569137527,null,null,null,null,null,3,79.77,2442.4256219014983,16519890.625,1.0285106564932979E-2,11041.72,21927.7140388968,4.4679741953219901E-2,8.5799939999999992,711892818683.81958,32465437,0.274177]
["Polynesia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4400019999999998,null,453534]
["Portugal",16.541440000000001,16.098590000000002,7.08,7.36,null,null,null,null,4.3899999999999997,40.549999999999997,4,4.43,5.1244935101620968,null,null,null,null,null,8,81.88,4230.950147872818,4648086.9140625,-1.9810939789036475E-2,20516.77,66984.794793610956,3.9039553912462153E-3,6.43,601895490796.91003,8985554,0.218641]
["Puerto Rico",17.113769999999999,14.165760000000001,null,null,null,null,null,null,4.41,84.64,4.87,3.98,4.0976301677908245,null,null,null,null,null,20,81.790000000000006,2402.6928533554592,1057046.0205078125,-3.097334224427626E-2,22865.84,null,-1.3457311918165427E-2,7.950005,null,2950339]
["Qatar",14.038919999999999,13.858169999999999,9.56,8.1300000000000008,null,null,null,null,6,30.47,5.61,5.35,4.5672909671119069,null,null,null,null,null,6,78.680000000000007,27258.158720558469,1532640.0146484375,0.14312918885243556,64095.91,null,0.16487170336384424,1.7799990000000001,null,1509481]
["Reunion",null,null,7.83,7.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.87,null,267127.01416015625,3.4449196253740675E-3,null,null,null,7.4000019999999997,null,628037]
["Romania",14.475949999999999,13.66976,10.46,11.24,null,null,null,null,3.47,40.049999999999997,4.47,3.4,4.3551906848416415,null,null,null,null,null,33,76.739999999999995,1862.8922169723869,9673629.8828125,-2.5600701786827459E-3,6199.665,9978.2926603848427,1.8805394680956683E-2,7.2299959999999999,185388754865.57803,18579206,0.13907]
["Russian Federation",15.05594,14.331099999999999,11.59,11.84,null,null,null,null,3.28,22.08,4.5199999999999996,3.47,4.2977201378560874,null,null,null,null,null,24,73.69,2296.1569072433663,72678281.25,5.7081788499935456E-4,7025.8019999999997,20937.761387676888,2.8378102738833389E-2,12.72,2558364817144.9771,122189033]
["Rwanda",10.31086,10.14753,3.32,3.68,45.1,6.5,11.6,2,5.25,39.880000000000003,5.07,3.68,1.1525828340165898,50.400000000000006,4.5999999999999996,51.7,61,102,320,61.11,117.89404791250321,5531153.80859375,3.3990445466139919E-2,384.35879999999997,null,7.8601840687647057E-2,2.59,null,5993742,8.4171700000000002E-2]
["Saint Helena"]
["Saint Martin"]
["Saint Pierre and Miquelon"]
["Samoa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,74.89,null,null,null,2521.4140000000002,null,4.7449139617765689E-3,6.269997,null,114826]
["San Marino",15.5092,14.561680000000001]
["Sao Tome and Principe",11.35586,11.22991,null,null,33.700000000000003,4.6999999999999957,7.2,2,null,null,null,null,null,65.7,4.9000000000000004,52.1,46,72,210,67.349999999999994,546.42509442025494,null,null,1036.633,null,5.2108162325575268E-2,3.7999990000000001,null,104121]
["Saudi Arabia",15.913349999999999,15.42304,7.17,8.27,null,null,null,null,4.96,28.72,4.9400000000000004,4.3099999999999996,3.6315047147322241,null,null,null,null,null,16,76.37,4734.1612693370298,9802163.0859375,3.1240258389876829E-2,17597.89,null,5.9070069173020087E-2,3.610001,null,18883711]
["Senegal",7.7974800000000002,8.0963700000000003,1.78,3.25,12.1,null,14.2,4.8,3.75,53.69,4.62,3.31,1.5919248546274472,66,5,58.1,53,87,320,63.59,220.52709374925129,5338805.17578125,3.1496742694790511E-2,880.65620000000001,3656.4434342633081,3.7729662681147524E-2,2.82,26690417265.680771,7299557,0.16963799999999998]
["Serbia",14.07465,13.244339999999999,10.46,11.4,null,null,null,null,3.09,57.65,4.3,2.78,4.8499266334597069,null,null,null,null,null,16,76.11,681.58971761001374,3353819.091796875,-1.5446601081734035E-2,4206.4120000000003,null,1.7522252341131177E-2,5.5200040000000001,null,8019644,0.57639799999999997]
["Serbia and Montenegro"]
["Seychelles",12.059049999999999,11.144030000000001,null,null,null,null,null,null,3.95,88.83,4.53,3.31,2.8468276625082725,null,null,null,null,null,null,77.27,null,null,null,13912.47,37513.190076803097,3.4513604823174462E-2,9.2199939999999998,2658147135.6521907,70859]
["Sierra Leone",null,null,2.16,3.99,6.7,1.4999999999999991,19.2,3,3.19,55.31,3.69,2.58,1.0281890071042368,74.900000000000006,5.0999999999999996,58,111,168,1100,44.12,107.81612906691028,2264333.0078125,2.4756816169178273E-2,407.56619999999998,null,5.5202410922519082E-2,0.29999920000000002,null,3327188]
["Singapore",null,null,10.119999999999999,10.93,null,null,null,null,5.93,167.49,6.08,5.16,6.2224787960515888,null,null,null,null,null,6,83.66,12162.045665429592,2930107.91015625,3.3600259532911868E-2,38242.15,124235.49553232569,6.4831275952537612E-2,4.9400019999999998,521560363688.49286,4198159,0.111693]
["Sint Maarten (Dutch part)"]
["Slovakia ",15.6615,14.487640000000001,12.98,13.16,null,null,null,null,3.15,92.92,3.97,3.82,3.685041260744407,null,null,null,null,null,7,78.58,3562.8082261255813,2369472.900390625,-2.5734922910344881E-4,null,null,null,7.8600009999999996,null,4611518,0.22177600000000003]
["Slovenia",17.65485,16.033259999999999,12.08,12.19,null,null,null,null,3.74,80.84,3.86,2.6,5.3064717419990783,null,null,null,null,null,7,82.02,4932.8905878271025,936059.02099609375,-1.0942146173067378E-2,20964.02,{"$f":"AC196/AD196","v":56563.923025033328},1.1534608754016849E-2,6.9399949999999997,99912760149.805099,1766369,0.31132500000000002]
["Solomon Islands",8.7784800000000001,9.6724700000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,67.760000000000005,null,207412.00256347656,2.4373418718878766E-2,1092.2170000000001,null,4.4791707523755206E-2,2.639999,null,311898]
["Somalia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850,54.8,null,2781550.048828125,2.8649669940224665E-2,null,null,null,3.1499980000000001,null,5040421]
["South Africa",null,null,9.27,9.6,null,null,null,null,4.2,40.68,3.73,4.71,2.4739634761600606,null,null,null,null,null,140,53.4,1360.0027566004571,14336469.7265625,-1.5885369938586889E-3,6264.9459999999999,null,2.8122111555630151E-2,2.5800019999999999,null,36165229,0.17838000000000001]
["South Sudan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,53.12,162.80025851763185,null,null,null,null,null,1.9899979999999999,null,5682589]
["Spain",17.730630000000001,16.979120000000002,10.1,10.42,null,null,null,null,3.76,31.65,4,3.2,5.7417643741965412,null,null,null,null,null,4,84.43,6667.1705137515519,17622439.453125,-2.7613002533765196E-2,27855.51,84306.694202793529,2.4399289524856837E-3,6.480003,3312279086931.6606,39288447,0.21783999999999998]
["Sri Lanka",14.15469,13.27755,9.6,10.1,null,null," ",null,3.79,39.71,3.59,4.08,1.6506646830966853,null,null,null,null,null,29,76.62,618.66625482789129,8270423.828125,5.5585429808712077E-3,1771.4590000000001,null,6.1391602178228775E-2,6.2600020000000001,null,15543731,5.9096200000000002E-2]
["Saint Kitts and Nevis",13.37778,12.38185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4799.3497011681611,null,null,11656.35,null,-1.6833253454950382E-4]
["Saint Lucia",12.496549999999999,11.8172,null,null,null,null,"A",null,null,null,null,null,null,null,null,null,null,null,34,76.63,2210.1922889422112,null,null,6721.826,null,2.5286353901054125E-2,5.2099989999999998,null,132597,0.15808700000000001]
["Saint Martin (French part)"]
["Saint Vincent and the Grenadines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,73.989999999999995,1571.9633058357488,null,null,5936.5829999999996,null,1.8389972814349647E-3,4.1599959999999996,null,80339,0.16089300000000001]
["Sudan",6.5994200000000003,7.2596699999999998,2.5099999999999998,3.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,62.66,366.4878900037528,9921203.125,2.9464754370829745E-2,864.4461,1663.324041591394,5.4976304368039228E-2,3.4599989999999998,34363561133.264359,20659571]
["Suriname",null,null,null,null,null,null,null,null,3.37,56.33,4.42,2.86,3.4278225296435614,null,null,null,null,null,130,73.11,null,183660.00366210938,1.8897308897416268E-2,4587.4979999999996,null,4.1111003795956204E-2,6.6900019999999998,null,374627]
["Swaziland",10.86178,11.795260000000001,3.86,4.2,47.7,2.8999999999999986,10.7,4.5999999999999996,3.86,68.84,4.45,3.5,1.4400472150245598,41.4,3.9,47.2,77,106,310,47.05,395.97305979140742,337532.98950195312,2.8972207965748249E-2,2690.1439999999998,15235.4567190776,2.290601035259034E-2,-0.51000210000000001,11117556535.21843,729716,0.16580500000000001]
["Sweden",16.592669999999998,15.068440000000001,12,11.68,null,null,null,null,5.37,38.68,4.54,4.83,6.7117689887952832,null,null,null,null,null,4,83.1,8897.7096881637426,4671275.87890625,4.7628503639225985E-3,47117.98,138525.11635285371,1.1871044000104334E-2,4.1299970000000004,1085142178479.8501,7833541,0.27611000000000002]
["Switzerland",15.702070000000001,15.879350000000001,12.97,13.89,null,null,null,null,5.66,38.82,5.88,4.88,6.1328462524468002,null,null,null,null,null,6,84.09,14083.378681716798,4447998.046875,1.3556259951623703E-2,60119.519999999997,202529.02805855568,1.8364051263885253E-2,4.799995,1347158285356.5337,6651680,0.23272999999999999]
["Syrian Arab Republic",11.969810000000001,12.109780000000001,5.4,7.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,77.33,null,5652910.15625,2.0754575314507116E-2,null,8689.2444748007001,null,4.200005,120242833819.36249,13838123]
["Taiwan",null,null,10.25,11.26,null,null,null,null,4.78,63.7,4.76,4.79,5.2865286287230724,null,null,null,null,null,null,null,null,11051400.390625,9.4219836889401689E-3]
["Tajikistan",10.498089999999999,11.96827,10.83,11.02,25.8,2.0999999999999979,4.0999999999999996,2.4,3.86,64.78,4.5,3.56,1.5512068884811117,67.3,3.8,42.8,38,48,44,69.94,95.425452742728595,3084117.919921875,3.2382758841384876E-2,458.91149999999999,833.17480292876985,6.5200015022291252E-2,6.630001,4072657584.5173755,4888119]
["Tanzania (United Republic of)",9.0395800000000008,9.3025099999999998,4.46,5.8,27.4,7,11.4,3.1,3.43,45.25,4.46,3.14,1.0909207368161575,63.3,5.4,55.9,60,92,410,57.38,160.58294258311312,22682550.78125,2.6114580457241177E-2,496.80419999999998,1934.8445796365972,6.9054813895258069E-2,1.6200030000000001,47998995507.136322,24807675]
["Thailand",13.87726,13.069900000000001,7.1,7.46,null,null,null,null,3.42,78.930000000000007,4.07,4.32,2.9529193064361463,null,null,null,null,null,26,76.72,1187.8832746780276,39135921.875,6.8583661463607424E-3,3481.0140000000001,14282.383934937559,3.3260440196337136E-2,6.75,765037595078.61865,53565119,0.19408300000000001]
["Timor-Leste",11.28816,12.042160000000001,null,null,21.1,1.1999999999999993,9.1,7.8,3.16,17.91,4.5199999999999996,2.63,1.0947778664318559,60.199999999999996,5.7,66.2,56,80,270,66,345.82426235582938,218490.00549316406,-7.3509292072919483E-3,756.08759999999995,null,0.11515152657645374,3,null,568593]
["Togo",8.5329499999999996,11.908519999999999,2.85,6.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,55.43,95.252652981399521,2886362.060546875,2.9902504961594144E-2,432.22989999999999,null,3.0473552875227176E-2,1.459999,null,3653142,0.112026]
["Tokelau"]
["Tonga",null,null,10.68,10.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,74.7,1050.473221456276,null,null,2841.5610000000001,null,7.356899608521701E-3,5.6499940000000004,null,65088]
["Trinidad and Tobago",null,null,10.33,10.42,null,null,null,null,3.35,63.86,4.29,3.39,3.135983305719551,null,null,null,null,null,84,72.959999999999994,null,639752.01416015625,3.6945420356519335E-3,15730.93,null,1.5008238532713858E-2,7.1100009999999996,null,1052869]
["Tunisia",14.98847,14.04261,5.7,7.6,null,null,null,null,3.57,57.96,4.3099999999999996,3.34,2.250893587426301,null,null,null,null,null,46,77.040000000000006,1021.3648285473256,3454658.935546875,1.8348584773390096E-2,4248.5379999999996,13421.330665590036,4.5887418906442295E-2,4.7399979999999999,109170539716.29057,8134107]
["Turkey",14.028359999999999,15.05592,5.69,7.53,null,null,null,null,3.77,33.11,4.09,3.87,3.3279213781881154,null,null,null,null,null,20,76.91,1916.9709069443163,24581660.15625,3.5644632547268643E-2,8618.6620000000003,22813.28513690699,2.5938007037803523E-2,6.990005,1206262831658.6943,52875455]
["Turkmenistan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,68.94,2323.7486595696773,2003362.060546875,2.2709283363989273E-2,2896.2689999999998,null,0.10292224900728028,8.3300020000000004,null,3568229]
["Turks and Caicos Islands"]
["Tuvalu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2666.1390000000001,null,1.8067219583683531E-2]
["Uganda",10.57559,10.93281,4.51,6.34,26,4,11,3.4,3.1,36.18,5.13,3.11,1.1805030931336551,62.5,6.2,65.5,65,106,360,55.69,109.56521103049106,13902709.9609375,3.0684293609131864E-2,432.5532,1697.3562263979329,7.6874777588611304E-2,1.059998,29502157633.873035,17381241,5.8515400000000002E-2]
["Ukraine",15.28725,14.893179999999999,11.29,11.4,47.5,19.200000000000003,3.9,4.9000000000000004,2.76,51.93,4.3099999999999996,3,2.994056135639124,60.199999999999996,1.2,14.9,17,19,23,73.790000000000006,569.97101620915043,21331000,-4.6966616172946811E-3,2172.5320000000002,11969.306526184693,1.9599027832905938E-3,11.54,474595212455.87976,39651020]
["United Arab Emirates",null,null,9.93,8.5299999999999994,null,null,null,null,5.76,76.33,5.98,4.9400000000000004,4.8868593036700885,null,null,null,null,null,8,77.13,8469.7266092064619,6008248.046875,0.10878122040234713,26646.73,null,1.1718098993946666E-2,1.9799960000000001,null,7271589]
["United Kingdom",16.61815,15.75972,12.15,12.26,null,null,null,null,5.39,32.619999999999997,5.28,4.54,6.7700166662141132,null,null,null,null,null,8,81.709999999999994,5505.667967100836,29575830.078125,5.1142358984102249E-4,41368.870000000003,111110.85344473743,-9.4523146440848686E-4,4.2099989999999998,5685255149211.0596,51167415,0.26375300000000002]
["United States of America",17.218139999999998,15.671609999999999,13.44,13.42,null,null,null,null,4.54,16.420000000000002,5.24,5.09,5.7365724736973487,null,null,null,null,null,28,80.599999999999994,8618.4943338275698,147402296.875,-3.347505930884028E-3,48357.67,151095.95475777262,3.9563253441376152E-3,5.0299990000000001,37819305992577.922,250299924,0.22100899999999998]
["Uruguay",16.617989999999999,14.413410000000001,8.2799999999999994,7.94,null,null,null,null,4.6500000000000004,21.18,3.35,3.2,4.3056671414294652,null,null,null,null,null,14,79.86,2223.7479207542428,1630922.9736328125,1.660106703664636E-2,7471.6989999999996,29988.51857438383,6.0374632897695311E-2,7.0999980000000003,78362727990.055222,2613091]
["Uzbekistan",11.272830000000001,11.7433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,70.930000000000007,348.23745583548089,11042639.6484375,2.6258285288269373E-2,827.84220000000005,null,8.7160012002647974E-2,6.5599980000000002,null,19501848]
["Vanuatu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,72.06,1001.6270047997025,null,null,2344.6880000000001,null,4.3143790531994838E-2,3.860001,null,146032]
["Venezuela (Bolivarian Republic of)",15.31166,13.06963,8.41,7.89,null,null,null,null,1.8,18.88,2.41,2.74,2.4001929429034852,null,null,null,null,null,110,76.8,2533.2195761543994,12776030.2734375,2.0249124757668418E-2,6612.4539999999997,29445.068978198855,2.6366934408263175E-2,5.9400019999999998,603131415829.34717,20483274]
["Vietnam",null,null,7,7.89,null,null,null,null,3.51,85.09,4.2699999999999996,3.32,2.2559678904888396,null,null,null,null,null,49,79.900000000000006,424.99547107064018,52978609.375,1.8391836366280338E-2,990.74779999999998,null,6.1860981239607239E-2,9.68,null,68128978,0.25342100000000001]
["Virgin Islands (U.S.)"]
["Wallis and Futuna Islands"]
["West Bank and Gaza",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,null,1396.146,null,2.7258716635750892E-2]
["Yemen",7.7064300000000001,10.55068,1.31,3.81,null,null,null,null,2.4700000000000002,39.08,4.1500000000000004,2.11,1.3657250323436732,null,null,null,null,null,270,63.38,null,5649340.8203125,3.4706892435823915E-2,966.15319999999997,null,3.6800456814630747E-2,2.630001,null,13213556]
["Zambia",null,null,5.84,7.28,32.700000000000003,8.0999999999999943,12.5,1.9,4.05,48.58,3.85,3.35,1.319660550581689,61.6,6.2,57.7,82,137,280,51.56,258.05727965340839,5172428.22265625,3.6661529932899409E-2,815.75490000000002,3479.01510343974,6.460046367674202E-2,1.2600020000000001,24410937392.142658,7016623]
["Zimbabwe",null,null,6.69,7.73,57.3,1.2000000000000028,12.7,2.2000000000000002,3.1,50.13,2.59,2.7,1.9401607475055322,62.199999999999996,4.0999999999999996,36,54,77,470,46.72,79.585507769155086,6801368.1640625,2.0146889849126805E-2,437.69420000000002,null,-1.0893304207730452E-2,-1.0299990000000001,null,7684797]
[]
["SOURCES"]
["(1) United Nations Educational, Scientific and Cultural Organization (UNESCO) UIS Database. http://data.uis.unesco.org/"]
["(2) Barro, Robert and Jong-Wha Lee. 2014. \"A New Data Set of Educational Attainment\nin the World, 1950-2010.\" Journal of Development Economics, vol 104, pp.184-198. http://www.barrolee.com/data/dataexp.htm"]
["(3) Demographic and Health Surveys, STATcompiler. http://www.statcompiler.com/"]
["(4) World Economic Forum. 2014. The Global Competitiveness Report 2014-2015. https://spotfire.cloud.tibco.com/embed/ViewAlysis.aspx?file=/users/tgeiger/Public/GCI_data_platform&waid=d9a9d5830b32ede374bd3-08053427bfb83e&options=2-0%2C10-0%2C9-0"]
["(5) United Nations Population Division. 2013. World Population Prospects: the 2012 Revision. http://esa.un.org/wpp/Excel-Data/fertility.htm. "]
["(6) WHO, UNICEF, UNFPA, The World Bank, and the United Nations Population Division. 2014. Trends in Maternal Mortality: 1990 to 2013. Geneva: World Health Organization. http://apps.who.int/iris/bitstream/10665/112682/2/9789241507226_eng.pdf"]
["(7) The World Bank, World Development Indicators. http://data.worldbank.org/data-catalog/world-development-indicators."]
["(8) International Labor Organization (ILO). 2014. Key Indicators of the Labour Market (KILM), Eight Edition Edition. Geneva: ILO. http://www.ilo.org/empelm/what/WCMS_114240/lang--en/index.htm"]
["(9) Berlemann, M. and J-E. Wesselhöft. 2012. Estimating Aggregate Capital Stocks Using the Perpetual Inventory Method – New Empirical Evidence for 103 Countries. Hamburg: Helmut Schmidt University"]

{"sheet":"HDI","index":9,"n_rows":173,"n_cols":3,"rows_kept":173,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Human Development Index (1)"]
[0.14000000000000001,"Zimbabwe",169]
[0.23899999999999999,"Congo DRC",168]
[0.26100000000000001,"Niger",167]
[0.28199999999999997,"Burundi",166]
[0.28399999999999997,"Mozambique",165]
[0.28899999999999998,"Guinea-Bissau",164]
[0.29499999999999998,"Chad",163]
[0.3,"Liberia",162]
[0.30499999999999999,"Burkina Faso",161]
[0.309,"Mali",160]
[0.315,"CAR",159]
[0.317,"Sierra Leone",158]
[0.32800000000000001,"Ethiopia",157]
[0.34,"Guinea",156]
[0.34899999999999998,"Afghanistan",155]
[0.379,"Sudan",154]
[0.38500000000000001,"Malawi",152]
[0.38500000000000001,"Rwanda",153]
[0.39,"Gambia",151]
[0.39500000000000002,"Zambia",150]
[0.39700000000000002,"Côte d'Ivoire",149]
[0.39800000000000002,"Tanzania",148]
[0.40200000000000002,"Djibouti",147]
[0.40300000000000002,"Angola",146]
[0.40400000000000003,"Haiti",145]
[0.41099999999999998,"Senegal",144]
[0.42199999999999999,"Uganda",143]
[0.42299999999999999,"Nigeria",142]
[0.42699999999999999,"Lesotho",141]
[0.42799999999999999,"Comoros",138]
[0.42799999999999999,"Nepal",139]
[0.42799999999999999,"Togo",140]
[0.43099999999999999,"Papua New Guinea",137]
[0.433,"Mauritania",136]
[0.435,"Benin",134]
[0.435,"Madagascar",135]
[0.439,"Yemen",133]
[0.45100000000000001,"Myanmar",132]
[0.46,"Cameroon",131]
[0.46700000000000003,"Ghana",130]
[0.46899999999999997,"Bangladesh",129]
[0.47,"Kenya",128]
[0.48799999999999999,"Sao Tome and Principe",127]
[0.48899999999999999,"Congo",126]
[0.49,"Pakistan",125]
[0.49399999999999999,"Cambodia",123]
[0.49399999999999999,"Solomon Islands",124]
[0.497,"Laos",122]
[0.498,"Swaziland",121]
[0.502,"Timor-Leste",120]
[0.51900000000000002,"India",119]
[0.53400000000000003,"Cape Verde",118]
[0.53800000000000003,"Equatorial Guinea",117]
[0.56000000000000005,"Guatemala",116]
[0.56499999999999995,"Nicaragua",115]
[0.56699999999999995,"Morocco",114]
[0.57199999999999995,"Viet Nam",113]
[0.57999999999999996,"Tajikistan",112]
[0.58899999999999997,"Syrian Arab Republic",111]
[0.59699999999999998,"South Africa",110]
[0.59799999999999998,"Kyrgyzstan",109]
[0.6,"Indonesia",108]
[0.60199999999999998,"Maldives",107]
[0.60399999999999998,"Honduras",106]
[0.60599999999999998,"Namibia",105]
[0.61099999999999999,"Guyana",104]
[0.61399999999999999,"Micronesia",103]
[0.61699999999999999,"Uzbekistan",102]
[0.62,"Egypt",101]
[0.622,"Mongolia",100]
[0.623,"Moldova",99]
[0.63300000000000001,"Botswana",98]
[0.63800000000000001,"Philippines",97]
[0.64,"Paraguay",96]
[0.64300000000000002,"Bolivia",95]
[0.64600000000000002,"Suriname",94]
[0.64800000000000002,"Gabon",93]
[0.65400000000000003,"Thailand",92]
[0.65800000000000003,"Sri Lanka",91]
[0.65900000000000003,"El Salvador",90]
[0.66300000000000003,"China",88]
[0.66300000000000003,"Dominican Republic",89]
[0.66900000000000004,"Fiji",86]
[0.66900000000000004,"Turkmenistan",87]
[0.67700000000000005,"Algeria",84]
[0.67700000000000005,"Tonga",85]
[0.67900000000000005,"Turkey",83]
[0.68100000000000005,"Jordan",82]
[0.68300000000000005,"Tunisia",81]
[0.68799999999999994,"Jamaica",80]
[0.68899999999999995,"Colombia",79]
[0.69399999999999995,"Belize",78]
[0.69499999999999995,"Armenia",76]
[0.69499999999999995,"Ecuador",77]
[0.69599999999999995,"Venezuela",75]
[0.69799999999999995,"Georgia",74]
[0.69899999999999995,"Brazil",73]
[0.70099999999999996," Macedonia",71]
[0.70099999999999996,"Mauritius",72]
[0.70199999999999996,"Iran ",70]
[0.71,"Bosnia and Herzegovina",68]
[0.71,"Ukraine",69]
[0.71299999999999997,"Azerbaijan",67]
[0.71399999999999997,"Kazakhstan",66]
[0.71899999999999997,"Albania",64]
[0.71899999999999997,"Russian Federation",65]
[0.72299999999999998,"Peru",63]
[0.72499999999999998,"Costa Rica",62]
[0.73199999999999998,"Belarus",61]
[0.73499999999999999,"Serbia",60]
[0.73599999999999999,"Trinidad and Tobago",59]
[0.74299999999999999,"Bulgaria",58]
[0.74399999999999999,"Malaysia",57]
[0.75,"Mexico",56]
[0.752,"Saudi Arabia",55]
[0.755,"Libyan Arab Jamahiriya",53]
[0.755,"Panama",54]
[0.76500000000000001,"Uruguay",52]
[0.76700000000000002,"Croatia",50]
[0.76700000000000002,"Romania",51]
[0.76900000000000002,"Latvia",48]
[0.76900000000000002,"Montenegro",49]
[0.77100000000000002,"Kuwait",47]
[0.77500000000000002,"Argentina",46]
[0.78300000000000003,"Chile",44]
[0.78300000000000003,"Lithuania",45]
[0.78400000000000003,"Bahamas",43]
[0.78800000000000003,"Barbados",42]
[0.79500000000000004,"Poland",40]
[0.79500000000000004,"Portugal",41]
[0.80100000000000005,"Bahrain",39]
[0.80300000000000005,"Qatar",38]
[0.80500000000000005,"Brunei Darussalam",36]
[0.80500000000000005,"Hungary",37]
[0.81,"Cyprus",35]
[0.81200000000000006,"Estonia",34]
[0.81499999999999995,"Malta",32]
[0.81499999999999995,"United Arab Emirates",33]
[0.81799999999999995,"Slovakia",31]
[0.82399999999999995,"Andorra",30]
[0.82799999999999996,"Slovenia",29]
[0.84099999999999997,"Czech Republic",28]
[0.84599999999999997,"Singapore",27]
[0.84899999999999998,"United Kingdom",26]
[0.85099999999999998,"Austria",25]
[0.85199999999999998,"Luxembourg",24]
[0.85399999999999998,"Italy",23]
[0.85499999999999998,"Greece",22]
[0.86199999999999999,"Hong Kong, China (SAR)",21]
[0.86299999999999999,"Spain",20]
[0.86599999999999999,"Denmark",19]
[0.86699999999999999,"Belgium",18]
[0.86899999999999999,"Iceland",17]
[0.871,"Finland",16]
[0.872,"France",14]
[0.872,"Israel",15]
[0.874,"Switzerland",13]
[0.877,"Korea (Republic of)",12]
[0.88400000000000001,"Japan",11]
[0.88500000000000001,"Germany",9]
[0.88500000000000001,"Sweden",10]
[0.88800000000000001,"Canada",8]
[0.89,"Netherlands",7]
[0.89100000000000001,"Liechtenstein",6]
[0.89500000000000002,"Ireland",5]
[0.90200000000000002,"United States",4]
[0.90700000000000003,"New Zealand",3]
[0.93700000000000006,"Australia",2]
[0.93799999999999994,"Norway",1]
[]
["SOURCE"]
["United Nations Development Programme. 2011. Human Development Report 2011. New York: UNDP. http://hdr.undp.org"]

{"sheet":"Interpolate","index":10,"n_rows":45,"n_cols":5,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"40 year model 2"]
["A","B","Starting","Ending"]
[45,-0.19,0,100]
["T","Y(t)","delta Y","Cum delta Y","% of total change"]
[0,2.1739130434782608E-2]
[1,2.6168994480242735E-2,4.4298640454601274E-3,4.4298640454601274E-3,4.5283054686925742E-3]
[2,3.147250726811561E-2,5.3035127878728744E-3,9.7333768333330017E-3,9.9496740962959577E-3]
[3,3.7809120647747566E-2,6.3366133796319557E-3,1.6069990212964957E-2,1.6427101106586402E-2]
[4,4.5361782227561522E-2,7.552661579813956E-3,2.3622651792778913E-2,2.4147599610396222E-2]
[5,5.4337944686081656E-2,8.9761624585201344E-3,3.2598814251299048E-2,3.3323232345772356E-2]
[6,6.4969422867960341E-2,1.0631478181878685E-2,4.3230292433177733E-2,4.4190965598359458E-2]
[7,7.7510506643495264E-2,1.2541083775534922E-2,5.5771376208712656E-2,5.7010740124461827E-2]
[8,9.2233608177633625E-2,1.4723101534138361E-2,7.0494477742851017E-2,7.2061021692692143E-2]
[9,0.10942163297918604,1.7188024801552418E-2,8.7682502544403434E-2,8.9631002600945725E-2]
[10,0.12935626856077354,1.9934635581587493E-2,0.10761713812599093,0.11000863008434628]
[11,0.15230155571090476,2.2945287150131222E-2,0.13056242527612216,0.13346381250448044]
[12,0.17848252826631977,2.6180972555415016E-2,0.15674339783153718,0.16022658445001578]
[13,0.20805944669212745,2.9576918425807674E-2,0.18632031625734485,0.19046076772973028]
[14,0.24109922081104451,3.3039774118917065E-2,0.21936009037626192,0.22423475905128995]
[15,0.27754691738449766,3.6447696573453148E-2,0.25580778694971507,0.2614924044374865]
[16,0.31720151855780243,3.9654601173304771E-2,0.29546238812301984,0.30202821897019805]
[17,0.35970091574874319,4.2499397190940758E-2,0.33796178531396059,0.34547204720982638]
[18,0.40452099586234663,4.4820080113603444E-2,0.38278186542756404,0.39128812910373212]
[19,0.45099222843310643,4.6471232570759802E-2,0.42925309799832384,0.43879205573161995]
[20,0.49833438371863692,4.7342155285530485E-2,0.47659525328385433,0.48718625891238443]
[21,0.54570642308283179,4.7372039364194873E-2,0.5239672926480492,0.53561101026245028]
[22,0.59226519172790959,4.6558768645077797E-2,0.570526061293127,0.58320441821075208]
[23,0.63722442350776476,4.4959231779855169E-2,0.61548529307298216,0.62916274403015948]
[24,0.67990549064232275,4.2681067134557993E-2,0.65816636020754016,0.67279227932326324]
[25,0.71977332568691488,3.9867835044592126E-2,0.69803419525213228,0.7135460662577352]
[26,0.75645429874582426,3.6680973058909383E-2,0.73471516831104167,0.75104217205128698]
[27,0.78973644533162124,3.3282146585796979E-2,0.76799731489683865,0.78506392189454621]
[28,0.81955529908196367,2.9818853750342433E-2,0.79781616864718108,0.81554541683934068]
[29,0.84597013041957581,2.6414831337612132E-2,0.82423099998479321,0.84254724442889972]
[30,0.86913560321959493,2.3165472800019127E-2,0.84739647278481234,0.86622750551336369]
[31,0.8892730933124926,2.013749009289767E-2,0.86753396287771001,0.88681249538610352]
[32,0.9066446586782162,1.7371565365723596E-2,0.8849055282434336,0.90457009553773216]
[33,0.92153134241051482,1.4886683732298622E-2,0.89979221197573223,0.91978759446408187]
[34,0.93421639842258064,1.2685056012065821E-2,0.91247726798779805,0.93275454060974905]
[35,0.94497326667327297,1.0756868250692331E-2,0.92323413623849038,0.94375045037712346]
[36,0.9540576833326071,9.0844166593341269E-3,0.9323185528978245,0.95303674296222063]
[37,0.96170312533997515,7.6454420073680529E-3,0.93996399490519256,0.9608520836808635]
[38,0.96811877523342593,6.4156498934507811E-3,0.94637964479864334,0.96741030357194646]
[39,0.97348927682009612,5.3705015866701844E-3,0.95175014638531352,0.9729001496383205]
[40,1,2.6510723179903883E-2,0.97826086956521741,1]

{"sheet":"Child Survival","index":11,"n_rows":49,"n_cols":28,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,25,1,27],[1,20,1,23],[1,6,1,9],[1,11,1,13],[1,1,1,4],[1,15,1,18]]}
[]
[null,"U5 Deaths",null,null,null,null,"Cumulative U5 Deaths",null,null,null,null,"U5 Deaths Averted",null,null,null,"Infant Deaths",null,null,null,null,"Cumulative Infant Deaths",null,null,null,null,"Infant Deaths Averted"]
[null,{"$f":"+Control!$A$7","v":"Econ Only"},{"$f":"+Control!$A$8","v":"Econ + Educ"},{"$f":"+Control!$A$9","v":"Econ + Ed + FP"},{"$f":"+Control!$A$6","v":"Base"},null,{"$f":"+Control!$A$7","v":"Econ Only"},{"$f":"+Control!$A$8","v":"Econ + Educ"},{"$f":"+Control!$A$9","v":"Econ + Ed + FP"},{"$f":"+Control!$A$6","v":"Base"},null,{"$f":"+Control!$A$7","v":"Econ Only"},{"$f":"+Control!$A$8","v":"Econ + Educ"},{"$f":"+Control!$A$9","v":"Econ + Ed + FP"},null,{"$f":"+Control!$A$7","v":"Econ Only"},{"$f":"+Control!$A$8","v":"Econ + Educ"},{"$f":"+Control!$A$9","v":"Econ + Ed + FP"},{"$f":"+Control!$A$6","v":"Base"},null,{"$f":"+Control!$A$7","v":"Econ Only"},{"$f":"+Control!$A$8","v":"Econ + Educ"},{"$f":"+Control!$A$9","v":"Econ + Ed + FP"},{"$f":"+Control!$A$6","v":"Base"},null,{"$f":"+Control!$A$7","v":"Econ Only"},{"$f":"+Control!$A$8","v":"Econ + Educ"},{"$f":"+Control!$A$9","v":"Econ + Ed + FP"}]
[2010,{"$f":"Population!Q4*'PolicyScenario-1'!$T2/1000+Population!L4*('PolicyScenario-1'!$U2-'PolicyScenario-1'!$T2)/1000/4","v":128606.69518613048},{"$f":"Population!R4*'PolicyScenario-2'!$T2/1000+Population!M4*('PolicyScenario-2'!$U2-'PolicyScenario-2'!$T2)/1000/4","v":128606.69518613048},{"$f":"Population!S4*'PolicyScenario-3'!$T2/1000+Population!N4*('PolicyScenario-3'!$U2-'PolicyScenario-3'!$T2)/1000/4","v":128606.69518613048},{"$f":"Population!T4*'Base Scenario'!T2/1000+Population!O4*('Base Scenario'!$U2-'Base Scenario'!$T2)/1000/4","v":128606.69518613048},null,{"$f":"+B4","v":128606.69518613048},{"$f":"+C4","v":128606.69518613048},{"$f":"+D4","v":128606.69518613048},{"$f":"+E4","v":128606.69518613048},null,{"$f":"+$J4-G4","v":0},{"$f":"+$J4-H4","v":0},null,null,{"$f":"+Population!Q4*'PolicyScenario-1'!$T2/1000","v":93515.788936130484},{"$f":"+Population!R4*'PolicyScenario-2'!$T2/1000","v":93515.788936130484},{"$f":"+Population!S4*'PolicyScenario-3'!$T2/1000","v":93515.788936130484},{"$f":"+Population!T4*'Base Scenario'!T2/1000","v":93515.788936130484},null,{"$f":"+P4","v":93515.788936130484},{"$f":"+Q4","v":93515.788936130484},{"$f":"+S4","v":93515.788936130484},{"$f":"+S4","v":93515.788936130484},null,{"$f":"+$X4-U4","v":0},{"$f":"+$X4-V4","v":0},{"$f":"+$X4-W4","v":0}]
[{"$f":"+A4+1","v":2011},{"$f":"Population!Q5*'PolicyScenario-1'!$T3/1000+Population!L5*('PolicyScenario-1'!$U3-'PolicyScenario-1'!$T3)/1000/4","v":129214.86171700599},{"$f":"Population!R5*'PolicyScenario-2'!$T3/1000+Population!M5*('PolicyScenario-2'!$U3-'PolicyScenario-2'!$T3)/1000/4","v":129214.86171700599},{"$f":"Population!S5*'PolicyScenario-3'!$T3/1000+Population!N5*('PolicyScenario-3'!$U3-'PolicyScenario-3'!$T3)/1000/4","v":129214.86171700599},{"$f":"Population!T5*'Base Scenario'!T3/1000+Population!O5*('Base Scenario'!$U3-'Base Scenario'!$T3)/1000/4","v":129214.86171700599},null,{"$f":"+G4+B5","v":257821.55690313649},{"$f":"+H4+C5","v":257821.55690313649},{"$f":"+I4+D5","v":257821.55690313649},{"$f":"+J4+E5","v":257821.55690313649},null,{"$f":"+J5-G5","v":0},{"$f":"+$J5-H5","v":0},{"$f":"+$J5-I5","v":0},null,{"$f":"+Population!Q5*'PolicyScenario-1'!$T3/1000","v":93675.988279505982},{"$f":"+Population!R5*'PolicyScenario-2'!$T3/1000","v":93675.988279505982},{"$f":"+Population!S5*'PolicyScenario-3'!$T3/1000","v":93675.988279505982},{"$f":"+Population!T5*'Base Scenario'!T3/1000","v":93675.988279505982},null,{"$f":"+U4+P5","v":187191.77721563645},{"$f":"+V4+Q5","v":187191.77721563645},{"$f":"+W4+R5","v":187191.77721563645},{"$f":"+X4+S5","v":187191.77721563645},null,{"$f":"+$X5-U5","v":0},{"$f":"+$X5-V5","v":0},0]
[{"$f":"+A5+1","v":2012},{"$f":"Population!Q6*'PolicyScenario-1'!$T4/1000+Population!L6*('PolicyScenario-1'!$U4-'PolicyScenario-1'!$T4)/1000/4","v":132265.21006240428},{"$f":"Population!R6*'PolicyScenario-2'!$T4/1000+Population!M6*('PolicyScenario-2'!$U4-'PolicyScenario-2'!$T4)/1000/4","v":132265.21006240428},{"$f":"Population!S6*'PolicyScenario-3'!$T4/1000+Population!N6*('PolicyScenario-3'!$U4-'PolicyScenario-3'!$T4)/1000/4","v":132265.21006240428},{"$f":"Population!T6*'Base Scenario'!T4/1000+Population!O6*('Base Scenario'!$U4-'Base Scenario'!$T4)/1000/4","v":132265.21006240428},null,{"$f":"+G5+B6","v":390086.76696554077},390086.76696554077,{"$f":"+I5+D6","v":390086.76696554077},390086.76696554077,null,0,0,0,null,{"$f":"+Population!Q6*'PolicyScenario-1'!$T4/1000","v":96202.001468654271},{"$f":"+Population!R6*'PolicyScenario-2'!$T4/1000","v":96202.001468654271},{"$f":"+Population!S6*'PolicyScenario-3'!$T4/1000","v":96202.001468654271},{"$f":"+Population!T6*'Base Scenario'!T4/1000","v":96202.001468654271},null,{"$f":"+U5+P6","v":283393.77868429071},{"$f":"+V5+Q6","v":283393.77868429071},{"$f":"+W5+R6","v":283393.77868429071},{"$f":"+X5+S6","v":283393.77868429071},null,{"$f":"+$X6-U6","v":0},0,0]
[2013,{"$f":"Population!Q7*'PolicyScenario-1'!$T5/1000+Population!L7*('PolicyScenario-1'!$U5-'PolicyScenario-1'!$T5)/1000/4","v":135374.31969575584},{"$f":"Population!R7*'PolicyScenario-2'!$T5/1000+Population!M7*('PolicyScenario-2'!$U5-'PolicyScenario-2'!$T5)/1000/4","v":135374.31969575584},{"$f":"Population!S7*'PolicyScenario-3'!$T5/1000+Population!N7*('PolicyScenario-3'!$U5-'PolicyScenario-3'!$T5)/1000/4","v":135374.31969575584},{"$f":"Population!T7*'Base Scenario'!T5/1000+Population!O7*('Base Scenario'!$U5-'Base Scenario'!$T5)/1000/4","v":135374.31969575584},null,525461.08666129666,525461.08666129666,525461.08666129666,525461.08666129666,null,0,0,0,null,{"$f":"+Population!Q7*'PolicyScenario-1'!$T5/1000","v":98689.466570755845},{"$f":"+Population!R7*'PolicyScenario-2'!$T5/1000","v":98689.466570755845},{"$f":"+Population!S7*'PolicyScenario-3'!$T5/1000","v":98689.466570755845},{"$f":"+Population!T7*'Base Scenario'!T5/1000","v":98689.466570755845},null,382083.24525504652,382083.24525504652,382083.24525504652,382083.24525504652,null,0,0,0]
[2014,{"$f":"Population!Q8*'PolicyScenario-1'!$T6/1000+Population!L8*('PolicyScenario-1'!$U6-'PolicyScenario-1'!$T6)/1000/4","v":138669.6373966533},{"$f":"Population!R8*'PolicyScenario-2'!$T6/1000+Population!M8*('PolicyScenario-2'!$U6-'PolicyScenario-2'!$T6)/1000/4","v":138669.6373966533},{"$f":"Population!S8*'PolicyScenario-3'!$T6/1000+Population!N8*('PolicyScenario-3'!$U6-'PolicyScenario-3'!$T6)/1000/4","v":138669.6373966533},{"$f":"Population!T8*'Base Scenario'!T6/1000+Population!O8*('Base Scenario'!$U6-'Base Scenario'!$T6)/1000/4","v":138669.6373966533},null,664130.72405794996,664130.72405794996,664130.72405794996,664130.72405794996,null,0,0,0,null,{"$f":"+Population!Q8*'PolicyScenario-1'!$T6/1000","v":101192.25145915331},{"$f":"+Population!R8*'PolicyScenario-2'!$T6/1000","v":101192.25145915331},{"$f":"+Population!S8*'PolicyScenario-3'!$T6/1000","v":101192.25145915331},{"$f":"+Population!T8*'Base Scenario'!T6/1000","v":101192.25145915331},null,483275.49671419983,483275.49671419983,483275.49671419983,483275.49671419983,null,0,0,0]
[2015,{"$f":"Population!Q9*'PolicyScenario-1'!$T7/1000+Population!L9*('PolicyScenario-1'!$U7-'PolicyScenario-1'!$T7)/1000/4","v":142292.50560477338},{"$f":"Population!R9*'PolicyScenario-2'!$T7/1000+Population!M9*('PolicyScenario-2'!$U7-'PolicyScenario-2'!$T7)/1000/4","v":142292.50560477338},{"$f":"Population!S9*'PolicyScenario-3'!$T7/1000+Population!N9*('PolicyScenario-3'!$U7-'PolicyScenario-3'!$T7)/1000/4","v":142292.50560477338},{"$f":"Population!T9*'Base Scenario'!T7/1000+Population!O9*('Base Scenario'!$U7-'Base Scenario'!$T7)/1000/4","v":142292.50560477338},null,806423.22966272337,806423.22966272337,806423.22966272337,806423.22966272337,null,0,0,0,null,{"$f":"+Population!Q9*'PolicyScenario-1'!$T7/1000","v":103753.71888602337},{"$f":"+Population!R9*'PolicyScenario-2'!$T7/1000","v":103753.71888602337},{"$f":"+Population!S9*'PolicyScenario-3'!$T7/1000","v":103753.71888602337},{"$f":"+Population!T9*'Base Scenario'!T7/1000","v":103753.71888602337},null,{"$f":"+U8+P9","v":587029.21560022316},587029.21560022316,587029.21560022316,587029.21560022316,null,0,0,0]
[2016,{"$f":"Population!Q10*'PolicyScenario-1'!$T8/1000+Population!L10*('PolicyScenario-1'!$U8-'PolicyScenario-1'!$T8)/1000/4","v":145985.61042499356},{"$f":"Population!R10*'PolicyScenario-2'!$T8/1000+Population!M10*('PolicyScenario-2'!$U8-'PolicyScenario-2'!$T8)/1000/4","v":145985.61042499356},{"$f":"Population!S10*'PolicyScenario-3'!$T8/1000+Population!N10*('PolicyScenario-3'!$U8-'PolicyScenario-3'!$T8)/1000/4","v":145985.61042499356},{"$f":"Population!T10*'Base Scenario'!T8/1000+Population!O10*('Base Scenario'!$U8-'Base Scenario'!$T8)/1000/4","v":145985.61042499356},null,952408.84008771693,952408.84008771693,952408.84008771693,952408.84008771693,null,0,0,0,null,{"$f":"+Population!Q10*'PolicyScenario-1'!$T8/1000","v":106391.41276874355},{"$f":"+Population!R10*'PolicyScenario-2'!$T8/1000","v":106391.41276874355},{"$f":"+Population!S10*'PolicyScenario-3'!$T8/1000","v":106391.41276874355},{"$f":"+Population!T10*'Base Scenario'!T8/1000","v":106391.41276874355},null,693420.62836896675,693420.62836896675,693420.62836896675,693420.62836896675,null,0,0,0]
[2017,{"$f":"Population!Q11*'PolicyScenario-1'!$T9/1000+Population!L11*('PolicyScenario-1'!$U9-'PolicyScenario-1'!$T9)/1000/4","v":149768.31371502398},{"$f":"Population!R11*'PolicyScenario-2'!$T9/1000+Population!M11*('PolicyScenario-2'!$U9-'PolicyScenario-2'!$T9)/1000/4","v":149768.31371502398},{"$f":"Population!S11*'PolicyScenario-3'!$T9/1000+Population!N11*('PolicyScenario-3'!$U9-'PolicyScenario-3'!$T9)/1000/4","v":149768.31371502398},{"$f":"Population!T11*'Base Scenario'!T9/1000+Population!O11*('Base Scenario'!$U9-'Base Scenario'!$T9)/1000/4","v":149768.31371502398},null,1102177.1538027409,1102177.1538027409,1102177.1538027409,1102177.1538027409,null,0,0,0,null,{"$f":"+Population!Q11*'PolicyScenario-1'!$T9/1000","v":109105.83324627399},{"$f":"+Population!R11*'PolicyScenario-2'!$T9/1000","v":109105.83324627399},{"$f":"+Population!S11*'PolicyScenario-3'!$T9/1000","v":109105.83324627399},{"$f":"+Population!T11*'Base Scenario'!T9/1000","v":109105.83324627399},null,802526.46161524078,802526.46161524078,802526.46161524078,802526.46161524078,null,0,0,0]
[2018,{"$f":"Population!Q12*'PolicyScenario-1'!$T10/1000+Population!L12*('PolicyScenario-1'!$U10-'PolicyScenario-1'!$T10)/1000/4","v":153662.03806538961},{"$f":"Population!R12*'PolicyScenario-2'!$T10/1000+Population!M12*('PolicyScenario-2'!$U10-'PolicyScenario-2'!$T10)/1000/4","v":153662.03806538961},{"$f":"Population!S12*'PolicyScenario-3'!$T10/1000+Population!N12*('PolicyScenario-3'!$U10-'PolicyScenario-3'!$T10)/1000/4","v":153662.03806538961},{"$f":"Population!T12*'Base Scenario'!T10/1000+Population!O12*('Base Scenario'!$U10-'Base Scenario'!$T10)/1000/4","v":153662.03806538961},null,1255839.1918681306,1255839.1918681306,1255839.1918681306,1255839.1918681306,null,0,0,0,null,{"$f":"+Population!Q12*'PolicyScenario-1'!$T10/1000","v":111906.97165913963},{"$f":"+Population!R12*'PolicyScenario-2'!$T10/1000","v":111906.97165913963},{"$f":"+Population!S12*'PolicyScenario-3'!$T10/1000","v":111906.97165913963},{"$f":"+Population!T12*'Base Scenario'!T10/1000","v":111906.97165913963},null,914433.4332743804,914433.4332743804,914433.4332743804,914433.4332743804,null,0,0,0]
[2019,{"$f":"Population!Q13*'PolicyScenario-1'!$T11/1000+Population!L13*('PolicyScenario-1'!$U11-'PolicyScenario-1'!$T11)/1000/4","v":157708.85758889435},{"$f":"Population!R13*'PolicyScenario-2'!$T11/1000+Population!M13*('PolicyScenario-2'!$U11-'PolicyScenario-2'!$T11)/1000/4","v":157708.85758889435},{"$f":"Population!S13*'PolicyScenario-3'!$T11/1000+Population!N13*('PolicyScenario-3'!$U11-'PolicyScenario-3'!$T11)/1000/4","v":157708.85758889435},{"$f":"Population!T13*'Base Scenario'!T11/1000+Population!O13*('Base Scenario'!$U11-'Base Scenario'!$T11)/1000/4","v":157708.85758889435},null,1413548.049457025,1413548.049457025,1413548.049457025,1413548.049457025,null,0,0,0,null,{"$f":"+Population!Q13*'PolicyScenario-1'!$T11/1000","v":114830.12477639435},{"$f":"+Population!R13*'PolicyScenario-2'!$T11/1000","v":114830.12477639435},{"$f":"+Population!S13*'PolicyScenario-3'!$T11/1000","v":114830.12477639435},{"$f":"+Population!T13*'Base Scenario'!T11/1000","v":114830.12477639435},null,1029263.5580507747,1029263.5580507747,1029263.5580507747,1029263.5580507747,null,0,0,0]
[2020,{"$f":"Population!Q14*'PolicyScenario-1'!$T12/1000+Population!L14*('PolicyScenario-1'!$U12-'PolicyScenario-1'!$T12)/1000/4","v":161950.1248701142},{"$f":"Population!R14*'PolicyScenario-2'!$T12/1000+Population!M14*('PolicyScenario-2'!$U12-'PolicyScenario-2'!$T12)/1000/4","v":161950.1248701142},{"$f":"Population!S14*'PolicyScenario-3'!$T12/1000+Population!N14*('PolicyScenario-3'!$U12-'PolicyScenario-3'!$T12)/1000/4","v":161950.1248701142},{"$f":"Population!T14*'Base Scenario'!T12/1000+Population!O14*('Base Scenario'!$U12-'Base Scenario'!$T12)/1000/4","v":161950.1248701142},null,1575498.1743271393,1575498.1743271393,1575498.1743271393,1575498.1743271393,null,0,0,0,null,{"$f":"+Population!Q14*'PolicyScenario-1'!$T12/1000","v":117910.3670576142},{"$f":"+Population!R14*'PolicyScenario-2'!$T12/1000","v":117910.3670576142},{"$f":"+Population!S14*'PolicyScenario-3'!$T12/1000","v":117910.3670576142},{"$f":"+Population!T14*'Base Scenario'!T12/1000","v":117910.3670576142},null,1147173.925108389,1147173.925108389,1147173.925108389,1147173.925108389,null,0,0,0]
[2021,{"$f":"Population!Q15*'PolicyScenario-1'!$T13/1000+Population!L15*('PolicyScenario-1'!$U13-'PolicyScenario-1'!$T13)/1000/4","v":166405.28026316845},{"$f":"Population!R15*'PolicyScenario-2'!$T13/1000+Population!M15*('PolicyScenario-2'!$U13-'PolicyScenario-2'!$T13)/1000/4","v":166405.28026316845},{"$f":"Population!S15*'PolicyScenario-3'!$T13/1000+Population!N15*('PolicyScenario-3'!$U13-'PolicyScenario-3'!$T13)/1000/4","v":166405.28026316845},{"$f":"Population!T15*'Base Scenario'!T13/1000+Population!O15*('Base Scenario'!$U13-'Base Scenario'!$T13)/1000/4","v":166405.28026316845},null,1741903.4545903078,1741903.4545903078,1741903.4545903078,1741903.4545903078,null,0,0,0,null,{"$f":"+Population!Q15*'PolicyScenario-1'!$T13/1000","v":121158.64041941844},{"$f":"+Population!R15*'PolicyScenario-2'!$T13/1000","v":121158.64041941844},{"$f":"+Population!S15*'PolicyScenario-3'!$T13/1000","v":121158.64041941844},{"$f":"+Population!T15*'Base Scenario'!T13/1000","v":121158.64041941844},null,1268332.5655278075,1268332.5655278075,1268332.5655278075,1268332.5655278075,null,0,0,0]
[2022,{"$f":"Population!Q16*'PolicyScenario-1'!$T14/1000+Population!L16*('PolicyScenario-1'!$U14-'PolicyScenario-1'!$T14)/1000/4","v":171078.01432444999},{"$f":"Population!R16*'PolicyScenario-2'!$T14/1000+Population!M16*('PolicyScenario-2'!$U14-'PolicyScenario-2'!$T14)/1000/4","v":171078.01432444999},{"$f":"Population!S16*'PolicyScenario-3'!$T14/1000+Population!N16*('PolicyScenario-3'!$U14-'PolicyScenario-3'!$T14)/1000/4","v":171078.01432444999},{"$f":"Population!T16*'Base Scenario'!T14/1000+Population!O16*('Base Scenario'!$U14-'Base Scenario'!$T14)/1000/4","v":171078.01432444999},null,1912981.4689147577,1912981.4689147577,1912981.4689147577,1912981.4689147577,null,0,0,0,null,{"$f":"+Population!Q16*'PolicyScenario-1'!$T14/1000","v":124568.60729320001},{"$f":"+Population!R16*'PolicyScenario-2'!$T14/1000","v":124568.60729320001},{"$f":"+Population!S16*'PolicyScenario-3'!$T14/1000","v":124568.60729320001},{"$f":"+Population!T16*'Base Scenario'!T14/1000","v":124568.60729320001},null,1392901.1728210074,1392901.1728210074,1392901.1728210074,1392901.1728210074,null,0,0,0]
[2023,{"$f":"Population!Q17*'PolicyScenario-1'!$T15/1000+Population!L17*('PolicyScenario-1'!$U15-'PolicyScenario-1'!$T15)/1000/4","v":175967.28715726844},{"$f":"Population!R17*'PolicyScenario-2'!$T15/1000+Population!M17*('PolicyScenario-2'!$U15-'PolicyScenario-2'!$T15)/1000/4","v":175967.28715726844},{"$f":"Population!S17*'PolicyScenario-3'!$T15/1000+Population!N17*('PolicyScenario-3'!$U15-'PolicyScenario-3'!$T15)/1000/4","v":175967.28715726844},{"$f":"Population!T17*'Base Scenario'!T15/1000+Population!O17*('Base Scenario'!$U15-'Base Scenario'!$T15)/1000/4","v":175967.28715726844},null,2088948.7560720262,2088948.7560720262,2088948.7560720262,2088948.7560720262,null,0,0,0,null,{"$f":"+Population!Q17*'PolicyScenario-1'!$T15/1000","v":128130.57856351843},{"$f":"+Population!R17*'PolicyScenario-2'!$T15/1000","v":128130.57856351843},{"$f":"+Population!S17*'PolicyScenario-3'!$T15/1000","v":128130.57856351843},{"$f":"+Population!T17*'Base Scenario'!T15/1000","v":128130.57856351843},null,1521031.7513845258,1521031.7513845258,1521031.7513845258,1521031.7513845258,null,0,0,0]
[2024,{"$f":"Population!Q18*'PolicyScenario-1'!$T16/1000+Population!L18*('PolicyScenario-1'!$U16-'PolicyScenario-1'!$T16)/1000/4","v":181054.0159979639},{"$f":"Population!R18*'PolicyScenario-2'!$T16/1000+Population!M18*('PolicyScenario-2'!$U16-'PolicyScenario-2'!$T16)/1000/4","v":181054.0159979639},{"$f":"Population!S18*'PolicyScenario-3'!$T16/1000+Population!N18*('PolicyScenario-3'!$U16-'PolicyScenario-3'!$T16)/1000/4","v":181054.0159979639},{"$f":"Population!T18*'Base Scenario'!T16/1000+Population!O18*('Base Scenario'!$U16-'Base Scenario'!$T16)/1000/4","v":181054.0159979639},null,2270002.7720699902,2270002.7720699902,2270002.7720699902,2270002.7720699902,null,0,0,0,null,{"$f":"+Population!Q18*'PolicyScenario-1'!$T16/1000","v":131821.5316229639},{"$f":"+Population!R18*'PolicyScenario-2'!$T16/1000","v":131821.5316229639},{"$f":"+Population!S18*'PolicyScenario-3'!$T16/1000","v":131821.5316229639},{"$f":"+Population!T18*'Base Scenario'!T16/1000","v":131821.5316229639},null,1652853.2830074898,1652853.2830074898,1652853.2830074898,1652853.2830074898,null,0,0,0]
[2025,{"$f":"Population!Q19*'PolicyScenario-1'!$T17/1000+Population!L19*('PolicyScenario-1'!$U17-'PolicyScenario-1'!$T17)/1000/4","v":186297.07497720671},{"$f":"Population!R19*'PolicyScenario-2'!$T17/1000+Population!M19*('PolicyScenario-2'!$U17-'PolicyScenario-2'!$T17)/1000/4","v":186297.07497720671},{"$f":"Population!S19*'PolicyScenario-3'!$T17/1000+Population!N19*('PolicyScenario-3'!$U17-'PolicyScenario-3'!$T17)/1000/4","v":186297.07497720671},{"$f":"Population!T19*'Base Scenario'!T17/1000+Population!O19*('Base Scenario'!$U17-'Base Scenario'!$T17)/1000/4","v":186297.07497720671},null,2456299.8470471967,2456299.8470471967,2456299.8470471967,2456299.8470471967,null,0,0,0,null,{"$f":"+Population!Q19*'PolicyScenario-1'!$T17/1000","v":135602.65232095672},{"$f":"+Population!R19*'PolicyScenario-2'!$T17/1000","v":135602.65232095672},{"$f":"+Population!S19*'PolicyScenario-3'!$T17/1000","v":135602.65232095672},{"$f":"+Population!T19*'Base Scenario'!T17/1000","v":135602.65232095672},null,1788455.9353284466,1788455.9353284466,1788455.9353284466,1788455.9353284466,null,0,0,0]
[2026,{"$f":"Population!Q20*'PolicyScenario-1'!$T18/1000+Population!L20*('PolicyScenario-1'!$U18-'PolicyScenario-1'!$T18)/1000/4","v":191721.35046318796},{"$f":"Population!R20*'PolicyScenario-2'!$T18/1000+Population!M20*('PolicyScenario-2'!$U18-'PolicyScenario-2'!$T18)/1000/4","v":191721.35046318796},{"$f":"Population!S20*'PolicyScenario-3'!$T18/1000+Population!N20*('PolicyScenario-3'!$U18-'PolicyScenario-3'!$T18)/1000/4","v":191721.35046318796},{"$f":"Population!T20*'Base Scenario'!T18/1000+Population!O20*('Base Scenario'!$U18-'Base Scenario'!$T18)/1000/4","v":191721.35046318796},null,2648021.1975103845,2648021.1975103845,2648021.1975103845,2648021.1975103845,null,0,0,0,null,{"$f":"+Population!Q20*'PolicyScenario-1'!$T18/1000","v":139506.52468193797},{"$f":"+Population!R20*'PolicyScenario-2'!$T18/1000","v":139506.52468193797},{"$f":"+Population!S20*'PolicyScenario-3'!$T18/1000","v":139506.52468193797},{"$f":"+Population!T20*'Base Scenario'!T18/1000","v":139506.52468193797},null,1927962.4600103844,1927962.4600103844,1927962.4600103844,1927962.4600103844,null,0,0,0]
[2027,{"$f":"Population!Q21*'PolicyScenario-1'!$T19/1000+Population!L21*('PolicyScenario-1'!$U19-'PolicyScenario-1'!$T19)/1000/4","v":197370.92462530255},{"$f":"Population!R21*'PolicyScenario-2'!$T19/1000+Population!M21*('PolicyScenario-2'!$U19-'PolicyScenario-2'!$T19)/1000/4","v":197370.92462530255},{"$f":"Population!S21*'PolicyScenario-3'!$T19/1000+Population!N21*('PolicyScenario-3'!$U19-'PolicyScenario-3'!$T19)/1000/4","v":197370.92462530255},{"$f":"Population!T21*'Base Scenario'!T19/1000+Population!O21*('Base Scenario'!$U19-'Base Scenario'!$T19)/1000/4","v":197370.92462530255},null,2845392.1221356872,2845392.1221356872,2845392.1221356872,2845392.1221356872,null,0,0,0,null,{"$f":"+Population!Q21*'PolicyScenario-1'!$T19/1000","v":143581.24728155255},{"$f":"+Population!R21*'PolicyScenario-2'!$T19/1000","v":143581.24728155255},{"$f":"+Population!S21*'PolicyScenario-3'!$T19/1000","v":143581.24728155255},{"$f":"+Population!T21*'Base Scenario'!T19/1000","v":143581.24728155255},null,2071543.707291937,2071543.707291937,2071543.707291937,2071543.707291937,null,0,0,0]
[2028,{"$f":"Population!Q22*'PolicyScenario-1'!$T20/1000+Population!L22*('PolicyScenario-1'!$U20-'PolicyScenario-1'!$T20)/1000/4","v":203222.83891166243},{"$f":"Population!R22*'PolicyScenario-2'!$T20/1000+Population!M22*('PolicyScenario-2'!$U20-'PolicyScenario-2'!$T20)/1000/4","v":203222.83891166243},{"$f":"Population!S22*'PolicyScenario-3'!$T20/1000+Population!N22*('PolicyScenario-3'!$U20-'PolicyScenario-3'!$T20)/1000/4","v":203222.83891166243},{"$f":"Population!T22*'Base Scenario'!T20/1000+Population!O22*('Base Scenario'!$U20-'Base Scenario'!$T20)/1000/4","v":203222.83891166243},null,3048614.9610473495,3048614.9610473495,3048614.9610473495,3048614.9610473495,null,0,0,0,null,{"$f":"+Population!Q22*'PolicyScenario-1'!$T20/1000","v":147801.73109916243},{"$f":"+Population!R22*'PolicyScenario-2'!$T20/1000","v":147801.73109916243},{"$f":"+Population!S22*'PolicyScenario-3'!$T20/1000","v":147801.73109916243},{"$f":"+Population!T22*'Base Scenario'!T20/1000","v":147801.73109916243},null,2219345.4383910992,2219345.4383910992,2219345.4383910992,2219345.4383910992,null,0,0,0]
[2029,{"$f":"Population!Q23*'PolicyScenario-1'!$T21/1000+Population!L23*('PolicyScenario-1'!$U21-'PolicyScenario-1'!$T21)/1000/4","v":209227.95963726268},{"$f":"Population!R23*'PolicyScenario-2'!$T21/1000+Population!M23*('PolicyScenario-2'!$U21-'PolicyScenario-2'!$T21)/1000/4","v":209227.95963726268},{"$f":"Population!S23*'PolicyScenario-3'!$T21/1000+Population!N23*('PolicyScenario-3'!$U21-'PolicyScenario-3'!$T21)/1000/4","v":209227.95963726268},{"$f":"Population!T23*'Base Scenario'!T21/1000+Population!O23*('Base Scenario'!$U21-'Base Scenario'!$T21)/1000/4","v":209227.95963726268},null,3257842.9206846124,3257842.9206846124,3257842.9206846124,3257842.9206846124,null,0,0,0,null,{"$f":"+Population!Q23*'PolicyScenario-1'!$T21/1000","v":152116.66276226268},{"$f":"+Population!R23*'PolicyScenario-2'!$T21/1000","v":152116.66276226268},{"$f":"+Population!S23*'PolicyScenario-3'!$T21/1000","v":152116.66276226268},{"$f":"+Population!T23*'Base Scenario'!T21/1000","v":152116.66276226268},null,2371462.1011533621,2371462.1011533621,2371462.1011533621,2371462.1011533621,null,0,0,0]
[2030,{"$f":"Population!Q24*'PolicyScenario-1'!$T22/1000+Population!L24*('PolicyScenario-1'!$U22-'PolicyScenario-1'!$T22)/1000/4","v":215319.28848464828},{"$f":"Population!R24*'PolicyScenario-2'!$T22/1000+Population!M24*('PolicyScenario-2'!$U22-'PolicyScenario-2'!$T22)/1000/4","v":215319.28848464828},{"$f":"Population!S24*'PolicyScenario-3'!$T22/1000+Population!N24*('PolicyScenario-3'!$U22-'PolicyScenario-3'!$T22)/1000/4","v":215319.28848464828},{"$f":"Population!T24*'Base Scenario'!T22/1000+Population!O24*('Base Scenario'!$U22-'Base Scenario'!$T22)/1000/4","v":215319.28848464828},null,3473162.2091692607,3473162.2091692607,3473162.2091692607,3473162.2091692607,null,0,0,0,null,{"$f":"+Population!Q24*'PolicyScenario-1'!$T22/1000","v":156458.60567214826},{"$f":"+Population!R24*'PolicyScenario-2'!$T22/1000","v":156458.60567214826},{"$f":"+Population!S24*'PolicyScenario-3'!$T22/1000","v":156458.60567214826},{"$f":"+Population!T24*'Base Scenario'!T22/1000","v":156458.60567214826},null,2527920.7068255101,2527920.7068255101,2527920.7068255101,2527920.7068255101,null,0,0,0]
[2031,{"$f":"Population!Q25*'PolicyScenario-1'!$T23/1000+Population!L25*('PolicyScenario-1'!$U23-'PolicyScenario-1'!$T23)/1000/4","v":221533.02348526963},{"$f":"Population!R25*'PolicyScenario-2'!$T23/1000+Population!M25*('PolicyScenario-2'!$U23-'PolicyScenario-2'!$T23)/1000/4","v":221533.02348526963},{"$f":"Population!S25*'PolicyScenario-3'!$T23/1000+Population!N25*('PolicyScenario-3'!$U23-'PolicyScenario-3'!$T23)/1000/4","v":221533.02348526963},{"$f":"Population!T25*'Base Scenario'!T23/1000+Population!O25*('Base Scenario'!$U23-'Base Scenario'!$T23)/1000/4","v":221533.02348526963},null,3694695.2326545306,3694695.2326545306,3694695.2326545306,3694695.2326545306,null,0,0,0,null,{"$f":"+Population!Q25*'PolicyScenario-1'!$T23/1000","v":160874.15004776962},{"$f":"+Population!R25*'PolicyScenario-2'!$T23/1000","v":160874.15004776962},{"$f":"+Population!S25*'PolicyScenario-3'!$T23/1000","v":160874.15004776962},{"$f":"+Population!T25*'Base Scenario'!T23/1000","v":160874.15004776962},null,2688794.8568732799,2688794.8568732799,2688794.8568732799,2688794.8568732799,null,0,0,0]
[2032,{"$f":"Population!Q26*'PolicyScenario-1'!$T24/1000+Population!L26*('PolicyScenario-1'!$U24-'PolicyScenario-1'!$T24)/1000/4","v":227937.86731758976},{"$f":"Population!R26*'PolicyScenario-2'!$T24/1000+Population!M26*('PolicyScenario-2'!$U24-'PolicyScenario-2'!$T24)/1000/4","v":227937.86731758976},{"$f":"Population!S26*'PolicyScenario-3'!$T24/1000+Population!N26*('PolicyScenario-3'!$U24-'PolicyScenario-3'!$T24)/1000/4","v":227937.86731758976},{"$f":"Population!T26*'Base Scenario'!T24/1000+Population!O26*('Base Scenario'!$U24-'Base Scenario'!$T24)/1000/4","v":227937.86731758976},null,3922633.0999721205,3922633.0999721205,3922633.0999721205,3922633.0999721205,null,0,0,0,null,{"$f":"+Population!Q26*'PolicyScenario-1'!$T24/1000","v":165443.12825508977},{"$f":"+Population!R26*'PolicyScenario-2'!$T24/1000","v":165443.12825508977},{"$f":"+Population!S26*'PolicyScenario-3'!$T24/1000","v":165443.12825508977},{"$f":"+Population!T26*'Base Scenario'!T24/1000","v":165443.12825508977},null,2854237.9851283696,2854237.9851283696,2854237.9851283696,2854237.9851283696,null,0,0,0]
[2033,{"$f":"Population!Q27*'PolicyScenario-1'!$T25/1000+Population!L27*('PolicyScenario-1'!$U25-'PolicyScenario-1'!$T25)/1000/4","v":234521.45895846904},{"$f":"Population!R27*'PolicyScenario-2'!$T25/1000+Population!M27*('PolicyScenario-2'!$U25-'PolicyScenario-2'!$T25)/1000/4","v":234521.45895846904},{"$f":"Population!S27*'PolicyScenario-3'!$T25/1000+Population!N27*('PolicyScenario-3'!$U25-'PolicyScenario-3'!$T25)/1000/4","v":234521.45895846904},{"$f":"Population!T27*'Base Scenario'!T25/1000+Population!O27*('Base Scenario'!$U25-'Base Scenario'!$T25)/1000/4","v":234521.45895846904},null,4157154.5589305894,4157154.5589305894,4157154.5589305894,4157154.5589305894,null,0,0,0,null,{"$f":"+Population!Q27*'PolicyScenario-1'!$T25/1000","v":170153.87145846905},{"$f":"+Population!R27*'PolicyScenario-2'!$T25/1000","v":170153.87145846905},{"$f":"+Population!S27*'PolicyScenario-3'!$T25/1000","v":170153.87145846905},{"$f":"+Population!T27*'Base Scenario'!T25/1000","v":170153.87145846905},null,3024391.8565868386,3024391.8565868386,3024391.8565868386,3024391.8565868386,null,0,0,0]
[2034,{"$f":"Population!Q28*'PolicyScenario-1'!$T26/1000+Population!L28*('PolicyScenario-1'!$U26-'PolicyScenario-1'!$T26)/1000/4","v":241260.33862269821},{"$f":"Population!R28*'PolicyScenario-2'!$T26/1000+Population!M28*('PolicyScenario-2'!$U26-'PolicyScenario-2'!$T26)/1000/4","v":241260.33862269821},{"$f":"Population!S28*'PolicyScenario-3'!$T26/1000+Population!N28*('PolicyScenario-3'!$U26-'PolicyScenario-3'!$T26)/1000/4","v":241260.33862269821},{"$f":"Population!T28*'Base Scenario'!T26/1000+Population!O28*('Base Scenario'!$U26-'Base Scenario'!$T26)/1000/4","v":241260.33862269821},null,4398414.8975532874,4398414.8975532874,4398414.8975532874,4398414.8975532874,null,0,0,0,null,{"$f":"+Population!Q28*'PolicyScenario-1'!$T26/1000","v":174979.00112269822},{"$f":"+Population!R28*'PolicyScenario-2'!$T26/1000","v":174979.00112269822},{"$f":"+Population!S28*'PolicyScenario-3'!$T26/1000","v":174979.00112269822},{"$f":"+Population!T28*'Base Scenario'!T26/1000","v":174979.00112269822},null,3199370.8577095368,3199370.8577095368,3199370.8577095368,3199370.8577095368,null,0,0,0]
[2035,{"$f":"Population!Q29*'PolicyScenario-1'!$T27/1000+Population!L29*('PolicyScenario-1'!$U27-'PolicyScenario-1'!$T27)/1000/4","v":248141.37100159333},{"$f":"Population!R29*'PolicyScenario-2'!$T27/1000+Population!M29*('PolicyScenario-2'!$U27-'PolicyScenario-2'!$T27)/1000/4","v":248141.37100159333},{"$f":"Population!S29*'PolicyScenario-3'!$T27/1000+Population!N29*('PolicyScenario-3'!$U27-'PolicyScenario-3'!$T27)/1000/4","v":248141.37100159333},{"$f":"Population!T29*'Base Scenario'!T27/1000+Population!O29*('Base Scenario'!$U27-'Base Scenario'!$T27)/1000/4","v":248141.37100159333},null,4646556.2685548812,4646556.2685548812,4646556.2685548812,4646556.2685548812,null,0,0,0,null,{"$f":"+Population!Q29*'PolicyScenario-1'!$T27/1000","v":179896.74756409333},{"$f":"+Population!R29*'PolicyScenario-2'!$T27/1000","v":179896.74756409333},{"$f":"+Population!S29*'PolicyScenario-3'!$T27/1000","v":179896.74756409333},{"$f":"+Population!T29*'Base Scenario'!T27/1000","v":179896.74756409333},null,3379267.60527363,3379267.60527363,3379267.60527363,3379267.60527363,null,0,0,0]
[2036,{"$f":"Population!Q30*'PolicyScenario-1'!$T28/1000+Population!L30*('PolicyScenario-1'!$U28-'PolicyScenario-1'!$T28)/1000/4","v":255183.099421197},{"$f":"Population!R30*'PolicyScenario-2'!$T28/1000+Population!M30*('PolicyScenario-2'!$U28-'PolicyScenario-2'!$T28)/1000/4","v":255183.099421197},{"$f":"Population!S30*'PolicyScenario-3'!$T28/1000+Population!N30*('PolicyScenario-3'!$U28-'PolicyScenario-3'!$T28)/1000/4","v":255183.099421197},{"$f":"Population!T30*'Base Scenario'!T28/1000+Population!O30*('Base Scenario'!$U28-'Base Scenario'!$T28)/1000/4","v":255183.099421197},null,4901739.3679760778,4901739.3679760778,4901739.3679760778,4901739.3679760778,null,0,0,0,null,{"$f":"+Population!Q30*'PolicyScenario-1'!$T28/1000","v":184923.59317119699},{"$f":"+Population!R30*'PolicyScenario-2'!$T28/1000","v":184923.59317119699},{"$f":"+Population!S30*'PolicyScenario-3'!$T28/1000","v":184923.59317119699},{"$f":"+Population!T30*'Base Scenario'!T28/1000","v":184923.59317119699},null,3564191.198444827,3564191.198444827,3564191.198444827,3564191.198444827,null,0,0,0]
[2037,{"$f":"Population!Q31*'PolicyScenario-1'!$T29/1000+Population!L31*('PolicyScenario-1'!$U29-'PolicyScenario-1'!$T29)/1000/4","v":262417.66074150382},{"$f":"Population!R31*'PolicyScenario-2'!$T29/1000+Population!M31*('PolicyScenario-2'!$U29-'PolicyScenario-2'!$T29)/1000/4","v":262417.66074150382},{"$f":"Population!S31*'PolicyScenario-3'!$T29/1000+Population!N31*('PolicyScenario-3'!$U29-'PolicyScenario-3'!$T29)/1000/4","v":262417.66074150382},{"$f":"Population!T31*'Base Scenario'!T29/1000+Population!O31*('Base Scenario'!$U29-'Base Scenario'!$T29)/1000/4","v":262417.66074150382},null,5164157.0287175812,5164157.0287175812,5164157.0287175812,5164157.0287175812,null,0,0,0,null,{"$f":"+Population!Q31*'PolicyScenario-1'!$T29/1000","v":190095.86230400382},{"$f":"+Population!R31*'PolicyScenario-2'!$T29/1000","v":190095.86230400382},{"$f":"+Population!S31*'PolicyScenario-3'!$T29/1000","v":190095.86230400382},{"$f":"+Population!T31*'Base Scenario'!T29/1000","v":190095.86230400382},null,3754287.0607488309,3754287.0607488309,3754287.0607488309,3754287.0607488309,null,0,0,0]
[2038,{"$f":"Population!Q32*'PolicyScenario-1'!$T30/1000+Population!L32*('PolicyScenario-1'!$U30-'PolicyScenario-1'!$T30)/1000/4","v":269865.96221376985},{"$f":"Population!R32*'PolicyScenario-2'!$T30/1000+Population!M32*('PolicyScenario-2'!$U30-'PolicyScenario-2'!$T30)/1000/4","v":269865.96221376985},{"$f":"Population!S32*'PolicyScenario-3'!$T30/1000+Population!N32*('PolicyScenario-3'!$U30-'PolicyScenario-3'!$T30)/1000/4","v":269865.96221376985},{"$f":"Population!T32*'Base Scenario'!T30/1000+Population!O32*('Base Scenario'!$U30-'Base Scenario'!$T30)/1000/4","v":269865.96221376985},null,5434022.9909313507,5434022.9909313507,5434022.9909313507,5434022.9909313507,null,0,0,0,null,{"$f":"+Population!Q32*'PolicyScenario-1'!$T30/1000","v":195433.83252626986},{"$f":"+Population!R32*'PolicyScenario-2'!$T30/1000","v":195433.83252626986},{"$f":"+Population!S32*'PolicyScenario-3'!$T30/1000","v":195433.83252626986},{"$f":"+Population!T32*'Base Scenario'!T30/1000","v":195433.83252626986},null,3949720.8932751007,3949720.8932751007,3949720.8932751007,3949720.8932751007,null,0,0,0]
[2039,{"$f":"Population!Q33*'PolicyScenario-1'!$T31/1000+Population!L33*('PolicyScenario-1'!$U31-'PolicyScenario-1'!$T31)/1000/4","v":277559.17788045772},{"$f":"Population!R33*'PolicyScenario-2'!$T31/1000+Population!M33*('PolicyScenario-2'!$U31-'PolicyScenario-2'!$T31)/1000/4","v":277559.17788045772},{"$f":"Population!S33*'PolicyScenario-3'!$T31/1000+Population!N33*('PolicyScenario-3'!$U31-'PolicyScenario-3'!$T31)/1000/4","v":277559.17788045772},{"$f":"Population!T33*'Base Scenario'!T31/1000+Population!O33*('Base Scenario'!$U31-'Base Scenario'!$T31)/1000/4","v":277559.17788045772},null,5711582.1688118083,5711582.1688118083,5711582.1688118083,5711582.1688118083,null,0,0,0,null,{"$f":"+Population!Q33*'PolicyScenario-1'!$T31/1000","v":200963.34350545774},{"$f":"+Population!R33*'PolicyScenario-2'!$T31/1000","v":200963.34350545774},{"$f":"+Population!S33*'PolicyScenario-3'!$T31/1000","v":200963.34350545774},{"$f":"+Population!T33*'Base Scenario'!T31/1000","v":200963.34350545774},null,4150684.2367805587,4150684.2367805587,4150684.2367805587,4150684.2367805587,null,0,0,0]
[2040,{"$f":"Population!Q34*'PolicyScenario-1'!$T32/1000+Population!L34*('PolicyScenario-1'!$U32-'PolicyScenario-1'!$T32)/1000/4","v":285564.77164113329},{"$f":"Population!R34*'PolicyScenario-2'!$T32/1000+Population!M34*('PolicyScenario-2'!$U32-'PolicyScenario-2'!$T32)/1000/4","v":285564.77164113329},{"$f":"Population!S34*'PolicyScenario-3'!$T32/1000+Population!N34*('PolicyScenario-3'!$U32-'PolicyScenario-3'!$T32)/1000/4","v":285564.77164113329},{"$f":"Population!T34*'Base Scenario'!T32/1000+Population!O34*('Base Scenario'!$U32-'Base Scenario'!$T32)/1000/4","v":285564.77164113329},null,5997146.9404529417,5997146.9404529417,5997146.9404529417,5997146.9404529417,null,0,0,0,null,{"$f":"+Population!Q34*'PolicyScenario-1'!$T32/1000","v":206741.70132863329},{"$f":"+Population!R34*'PolicyScenario-2'!$T32/1000","v":206741.70132863329},{"$f":"+Population!S34*'PolicyScenario-3'!$T32/1000","v":206741.70132863329},{"$f":"+Population!T34*'Base Scenario'!T32/1000","v":206741.70132863329},null,4357425.9381091921,4357425.9381091921,4357425.9381091921,4357425.9381091921,null,0,0,0]
[2041,{"$f":"Population!Q35*'PolicyScenario-1'!$T33/1000+Population!L35*('PolicyScenario-1'!$U33-'PolicyScenario-1'!$T33)/1000/4","v":293881.3507625843},{"$f":"Population!R35*'PolicyScenario-2'!$T33/1000+Population!M35*('PolicyScenario-2'!$U33-'PolicyScenario-2'!$T33)/1000/4","v":293881.3507625843},{"$f":"Population!S35*'PolicyScenario-3'!$T33/1000+Population!N35*('PolicyScenario-3'!$U33-'PolicyScenario-3'!$T33)/1000/4","v":293881.3507625843},{"$f":"Population!T35*'Base Scenario'!T33/1000+Population!O35*('Base Scenario'!$U33-'Base Scenario'!$T33)/1000/4","v":293881.3507625843},null,6291028.2912155259,6291028.2912155259,6291028.2912155259,6291028.2912155259,null,0,0,0,null,{"$f":"+Population!Q35*'PolicyScenario-1'!$T33/1000","v":212753.22888758429},{"$f":"+Population!R35*'PolicyScenario-2'!$T33/1000","v":212753.22888758429},{"$f":"+Population!S35*'PolicyScenario-3'!$T33/1000","v":212753.22888758429},{"$f":"+Population!T35*'Base Scenario'!T33/1000","v":212753.22888758429},null,4570179.1669967761,4570179.1669967761,4570179.1669967761,4570179.1669967761,null,0,0,0]
[2042,{"$f":"Population!Q36*'PolicyScenario-1'!$T34/1000+Population!L36*('PolicyScenario-1'!$U34-'PolicyScenario-1'!$T34)/1000/4","v":302484.47426476853},{"$f":"Population!R36*'PolicyScenario-2'!$T34/1000+Population!M36*('PolicyScenario-2'!$U34-'PolicyScenario-2'!$T34)/1000/4","v":302484.47426476853},{"$f":"Population!S36*'PolicyScenario-3'!$T34/1000+Population!N36*('PolicyScenario-3'!$U34-'PolicyScenario-3'!$T34)/1000/4","v":302484.47426476853},{"$f":"Population!T36*'Base Scenario'!T34/1000+Population!O36*('Base Scenario'!$U34-'Base Scenario'!$T34)/1000/4","v":302484.47426476853},null,6593512.7654802948,6593512.7654802948,6593512.7654802948,6593512.7654802948,null,0,0,0,null,{"$f":"+Population!Q36*'PolicyScenario-1'!$T34/1000","v":218964.57426476854},{"$f":"+Population!R36*'PolicyScenario-2'!$T34/1000","v":218964.57426476854},{"$f":"+Population!S36*'PolicyScenario-3'!$T34/1000","v":218964.57426476854},{"$f":"+Population!T36*'Base Scenario'!T34/1000","v":218964.57426476854},null,4789143.7412615446,4789143.7412615446,4789143.7412615446,4789143.7412615446,null,0,0,0]
[2043,{"$f":"Population!Q37*'PolicyScenario-1'!$T35/1000+Population!L37*('PolicyScenario-1'!$U35-'PolicyScenario-1'!$T35)/1000/4","v":311483.59634028532},{"$f":"Population!R37*'PolicyScenario-2'!$T35/1000+Population!M37*('PolicyScenario-2'!$U35-'PolicyScenario-2'!$T35)/1000/4","v":311483.59634028532},{"$f":"Population!S37*'PolicyScenario-3'!$T35/1000+Population!N37*('PolicyScenario-3'!$U35-'PolicyScenario-3'!$T35)/1000/4","v":311483.59634028532},{"$f":"Population!T37*'Base Scenario'!T35/1000+Population!O37*('Base Scenario'!$U35-'Base Scenario'!$T35)/1000/4","v":311483.59634028532},null,6904996.3618205804,6904996.3618205804,6904996.3618205804,6904996.3618205804,null,0,0,0,null,{"$f":"+Population!Q37*'PolicyScenario-1'!$T35/1000","v":225481.70259028533},{"$f":"+Population!R37*'PolicyScenario-2'!$T35/1000","v":225481.70259028533},{"$f":"+Population!S37*'PolicyScenario-3'!$T35/1000","v":225481.70259028533},{"$f":"+Population!T37*'Base Scenario'!T35/1000","v":225481.70259028533},null,5014625.4438518304,5014625.4438518304,5014625.4438518304,5014625.4438518304,null,0,0,0]
[2044,{"$f":"Population!Q38*'PolicyScenario-1'!$T36/1000+Population!L38*('PolicyScenario-1'!$U36-'PolicyScenario-1'!$T36)/1000/4","v":321002.88519201602},{"$f":"Population!R38*'PolicyScenario-2'!$T36/1000+Population!M38*('PolicyScenario-2'!$U36-'PolicyScenario-2'!$T36)/1000/4","v":321002.88519201602},{"$f":"Population!S38*'PolicyScenario-3'!$T36/1000+Population!N38*('PolicyScenario-3'!$U36-'PolicyScenario-3'!$T36)/1000/4","v":321002.88519201602},{"$f":"Population!T38*'Base Scenario'!T36/1000+Population!O38*('Base Scenario'!$U36-'Base Scenario'!$T36)/1000/4","v":321002.88519201602},null,7225999.2470125966,7225999.2470125966,7225999.2470125966,7225999.2470125966,null,0,0,0,null,{"$f":"+Population!Q38*'PolicyScenario-1'!$T36/1000","v":232416.87894201605},{"$f":"+Population!R38*'PolicyScenario-2'!$T36/1000","v":232416.87894201605},{"$f":"+Population!S38*'PolicyScenario-3'!$T36/1000","v":232416.87894201605},{"$f":"+Population!T38*'Base Scenario'!T36/1000","v":232416.87894201605},null,5247042.3227938469,5247042.3227938469,5247042.3227938469,5247042.3227938469,null,0,0,0]
[2045,{"$f":"Population!Q39*'PolicyScenario-1'!$T37/1000+Population!L39*('PolicyScenario-1'!$U37-'PolicyScenario-1'!$T37)/1000/4","v":330771.25454504497},{"$f":"Population!R39*'PolicyScenario-2'!$T37/1000+Population!M39*('PolicyScenario-2'!$U37-'PolicyScenario-2'!$T37)/1000/4","v":330771.25454504497},{"$f":"Population!S39*'PolicyScenario-3'!$T37/1000+Population!N39*('PolicyScenario-3'!$U37-'PolicyScenario-3'!$T37)/1000/4","v":330771.25454504497},{"$f":"Population!T39*'Base Scenario'!T37/1000+Population!O39*('Base Scenario'!$U37-'Base Scenario'!$T37)/1000/4","v":330771.25454504497},null,7556770.5015576417,7556770.5015576417,7556770.5015576417,7556770.5015576417,null,0,0,0,null,{"$f":"+Population!Q39*'PolicyScenario-1'!$T37/1000","v":239481.43892004498},{"$f":"+Population!R39*'PolicyScenario-2'!$T37/1000","v":239481.43892004498},{"$f":"+Population!S39*'PolicyScenario-3'!$T37/1000","v":239481.43892004498},{"$f":"+Population!T39*'Base Scenario'!T37/1000","v":239481.43892004498},null,5486523.7617138922,5486523.7617138922,5486523.7617138922,5486523.7617138922,null,0,0,0]
[2046,{"$f":"Population!Q40*'PolicyScenario-1'!$T38/1000+Population!L40*('PolicyScenario-1'!$U38-'PolicyScenario-1'!$T38)/1000/4","v":340815.8916102376},{"$f":"Population!R40*'PolicyScenario-2'!$T38/1000+Population!M40*('PolicyScenario-2'!$U38-'PolicyScenario-2'!$T38)/1000/4","v":340815.8916102376},{"$f":"Population!S40*'PolicyScenario-3'!$T38/1000+Population!N40*('PolicyScenario-3'!$U38-'PolicyScenario-3'!$T38)/1000/4","v":340815.8916102376},{"$f":"Population!T40*'Base Scenario'!T38/1000+Population!O40*('Base Scenario'!$U38-'Base Scenario'!$T38)/1000/4","v":340815.8916102376},null,7897586.3931678794,7897586.3931678794,7897586.3931678794,7897586.3931678794,null,0,0,0,null,{"$f":"+Population!Q40*'PolicyScenario-1'!$T38/1000","v":246713.21661023758},{"$f":"+Population!R40*'PolicyScenario-2'!$T38/1000","v":246713.21661023758},{"$f":"+Population!S40*'PolicyScenario-3'!$T38/1000","v":246713.21661023758},{"$f":"+Population!T40*'Base Scenario'!T38/1000","v":246713.21661023758},null,5733236.9783241302,5733236.9783241302,5733236.9783241302,5733236.9783241302,null,0,0,0]
[2047,{"$f":"Population!Q41*'PolicyScenario-1'!$T39/1000+Population!L41*('PolicyScenario-1'!$U39-'PolicyScenario-1'!$T39)/1000/4","v":351097.59938233963},{"$f":"Population!R41*'PolicyScenario-2'!$T39/1000+Population!M41*('PolicyScenario-2'!$U39-'PolicyScenario-2'!$T39)/1000/4","v":351097.59938233963},{"$f":"Population!S41*'PolicyScenario-3'!$T39/1000+Population!N41*('PolicyScenario-3'!$U39-'PolicyScenario-3'!$T39)/1000/4","v":351097.59938233963},{"$f":"Population!T41*'Base Scenario'!T39/1000+Population!O41*('Base Scenario'!$U39-'Base Scenario'!$T39)/1000/4","v":351097.59938233963},null,8248683.9925502194,8248683.9925502194,8248683.9925502194,8248683.9925502194,null,0,0,0,null,{"$f":"+Population!Q41*'PolicyScenario-1'!$T39/1000","v":254076.45563233961},{"$f":"+Population!R41*'PolicyScenario-2'!$T39/1000","v":254076.45563233961},{"$f":"+Population!S41*'PolicyScenario-3'!$T39/1000","v":254076.45563233961},{"$f":"+Population!T41*'Base Scenario'!T39/1000","v":254076.45563233961},null,5987313.4339564694,5987313.4339564694,5987313.4339564694,5987313.4339564694,null,0,0,0]
[2048,{"$f":"Population!Q42*'PolicyScenario-1'!$T40/1000+Population!L42*('PolicyScenario-1'!$U40-'PolicyScenario-1'!$T40)/1000/4","v":361600.60872249003},{"$f":"Population!R42*'PolicyScenario-2'!$T40/1000+Population!M42*('PolicyScenario-2'!$U40-'PolicyScenario-2'!$T40)/1000/4","v":361600.60872249003},{"$f":"Population!S42*'PolicyScenario-3'!$T40/1000+Population!N42*('PolicyScenario-3'!$U40-'PolicyScenario-3'!$T40)/1000/4","v":361600.60872249003},{"$f":"Population!T42*'Base Scenario'!T40/1000+Population!O42*('Base Scenario'!$U40-'Base Scenario'!$T40)/1000/4","v":361600.60872249003},null,8610284.6012727097,8610284.6012727097,8610284.6012727097,8610284.6012727097,null,0,0,0,null,{"$f":"+Population!Q42*'PolicyScenario-1'!$T40/1000","v":261573.43059749002},{"$f":"+Population!R42*'PolicyScenario-2'!$T40/1000","v":261573.43059749002},{"$f":"+Population!S42*'PolicyScenario-3'!$T40/1000","v":261573.43059749002},{"$f":"+Population!T42*'Base Scenario'!T40/1000","v":261573.43059749002},null,6248886.8645539591,6248886.8645539591,6248886.8645539591,6248886.8645539591,null,0,0,0]
[2049,{"$f":"Population!Q43*'PolicyScenario-1'!$T41/1000+Population!L43*('PolicyScenario-1'!$U41-'PolicyScenario-1'!$T41)/1000/4","v":372424.84481782292},{"$f":"Population!R43*'PolicyScenario-2'!$T41/1000+Population!M43*('PolicyScenario-2'!$U41-'PolicyScenario-2'!$T41)/1000/4","v":372424.84481782292},{"$f":"Population!S43*'PolicyScenario-3'!$T41/1000+Population!N43*('PolicyScenario-3'!$U41-'PolicyScenario-3'!$T41)/1000/4","v":372424.84481782292},{"$f":"Population!T43*'Base Scenario'!T41/1000+Population!O43*('Base Scenario'!$U41-'Base Scenario'!$T41)/1000/4","v":372424.84481782292},null,8982709.4460905325,8982709.4460905325,8982709.4460905325,8982709.4460905325,null,0,0,0,null,{"$f":"+Population!Q43*'PolicyScenario-1'!$T41/1000","v":269333.34325532295},{"$f":"+Population!R43*'PolicyScenario-2'!$T41/1000","v":269333.34325532295},{"$f":"+Population!S43*'PolicyScenario-3'!$T41/1000","v":269333.34325532295},{"$f":"+Population!T43*'Base Scenario'!T41/1000","v":269333.34325532295},null,6518220.2078092825,6518220.2078092825,6518220.2078092825,6518220.2078092825,null,0,0,0]
[2050,{"$f":"Population!Q44*'PolicyScenario-1'!$T42/1000+Population!L44*('PolicyScenario-1'!$U42-'PolicyScenario-1'!$T42)/1000/4","v":383616.89755996736},{"$f":"Population!R44*'PolicyScenario-2'!$T42/1000+Population!M44*('PolicyScenario-2'!$U42-'PolicyScenario-2'!$T42)/1000/4","v":383616.89755996736},{"$f":"Population!S44*'PolicyScenario-3'!$T42/1000+Population!N44*('PolicyScenario-3'!$U42-'PolicyScenario-3'!$T42)/1000/4","v":383616.89755996736},{"$f":"Population!T44*'Base Scenario'!T42/1000+Population!O44*('Base Scenario'!$U42-'Base Scenario'!$T42)/1000/4","v":383616.89755996736},null,9366326.3436504994,9366326.3436504994,9366326.3436504994,9366326.3436504994,null,0,0,0,null,{"$f":"+Population!Q44*'PolicyScenario-1'!$T42/1000","v":277395.61005996732},{"$f":"+Population!R44*'PolicyScenario-2'!$T42/1000","v":277395.61005996732},{"$f":"+Population!S44*'PolicyScenario-3'!$T42/1000","v":277395.61005996732},{"$f":"+Population!T44*'Base Scenario'!T42/1000","v":277395.61005996732},null,6795615.8178692497,6795615.8178692497,6795615.8178692497,6795615.8178692497,null,0,0,0]
[null,null,null,null,null,"all 4",null,{"$f":"+H44-G44","v":0},{"$f":"+I44-H44","v":0},{"$f":"+J44-I44","v":0},null,null,null,null,null,null,null,null,null,"all 4 scen",null,{"$f":"+V44-U44","v":0},{"$f":"+W44-V44","v":0},{"$f":"+X44-W44","v":0}]
[null,null,null,null,null,"minus fp",{"$f":"H44-G44","v":0},{"$f":"J44-H44","v":0},null,null,null,null,null,null,null,null,null,null,null,"comp to base",{"$f":"X44-U44","v":0},{"$f":"X44-V44","v":0},{"$f":"X44-W44","v":0}]
[null,null,null,null,null,"minus ws",{"$f":"I44-G44","v":0},null,{"$f":"J44-I44","v":0},null,null,null,null,null,null,null,null,null,null,"all 3 (minus FP)",{"$f":"V44-U44","v":0},{"$f":"X44-V44","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"averted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"minus ws",{"$f":"W44-U44","v":0},null,{"$f":"X44-W44","v":0}]

{"sheet":"Maternal Mortality","index":12,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,1,1,4],[1,6,1,9],[1,11,1,13]]}
[]
[null,"Maternal Deaths",null,null,null,null,"Cumulative Maternal Deaths",null,null,null,null,"Cumulative Maternal Deaths Averted"]
[null,{"$f":"+Control!A7","v":"Econ Only"},{"$f":"+Control!A8","v":"Econ + Educ"},{"$f":"+Control!A9","v":"Econ + Ed + FP"},"Base",null,{"$f":"+Control!A7","v":"Econ Only"},{"$f":"+Control!A8","v":"Econ + Educ"},{"$f":"+Control!A9","v":"Econ + Ed + FP"},"Base",null,{"$f":"+Control!A7","v":"Econ Only"},{"$f":"+Control!A8","v":"Econ + Educ"},{"$f":"+Control!A9","v":"Econ + Ed + FP"}]
[2010,{"$f":"+Population!Q4*'PolicyScenario-1'!V2/100000","v":6340.0534871952868},{"$f":"+Population!R4*'PolicyScenario-2'!V2/100000","v":6340.0534871952868},{"$f":"+Population!S4*'PolicyScenario-3'!V2/100000","v":6340.0534871952868},{"$f":"+Population!T4*'Base Scenario'!V2/100000","v":6340.0534871952868},null,{"$f":"+B4","v":6340.0534871952868},{"$f":"+C4","v":6340.0534871952868},{"$f":"+D4","v":6340.0534871952868},{"$f":"+E4","v":6340.0534871952868},null,{"$f":"+J4-G4","v":0},{"$f":"+J4-H4","v":0},{"$f":"+J4-I4","v":0}]
[{"$f":"+A4+1","v":2011},{"$f":"+Population!Q5*'PolicyScenario-1'!V3/100000","v":6350.9144596275237},{"$f":"+Population!R5*'PolicyScenario-2'!V3/100000","v":6350.9144596275237},{"$f":"+Population!S5*'PolicyScenario-3'!W3/100000","v":927.86860255158126},{"$f":"+Population!T5*'Base Scenario'!V3/100000","v":6350.9144596275237},null,{"$f":"+B5+G4","v":12690.96794682281},{"$f":"+C5+H4","v":12690.96794682281},{"$f":"+D5+I4","v":7267.9220897468676},{"$f":"+E5+J4","v":12690.96794682281},null,{"$f":"+J5-G5","v":0},{"$f":"+J5-H5","v":0},{"$f":"+J5-I5","v":5423.045857075942}]
[{"$f":"+A5+1","v":2012},{"$f":"+Population!Q6*'PolicyScenario-1'!V4/100000","v":6522.1695910952058},{"$f":"+Population!R6*'PolicyScenario-2'!V4/100000","v":6522.1695910952058},{"$f":"+Population!S6*'PolicyScenario-3'!W4/100000","v":952.88897725900949},{"$f":"+Population!T6*'Base Scenario'!V4/100000","v":6522.1695910952058},null,{"$f":"+B6+G5","v":19213.137537918017},{"$f":"+C6+H5","v":19213.137537918017},8220.8110670058777,{"$f":"+E6+J5","v":19213.137537918017},null,0,0,10992.326470912139]
[2013,{"$f":"+Population!Q7*'PolicyScenario-1'!V5/100000","v":6690.8112929325989},{"$f":"+Population!R7*'PolicyScenario-2'!V5/100000","v":6690.8112929325989},{"$f":"+Population!S7*'PolicyScenario-3'!W5/100000","v":977.52752989745261},{"$f":"+Population!T7*'Base Scenario'!V5/100000","v":6690.8112929325989},null,25903.948830850615,25903.948830850615,9198.3385969033297,25903.948830850615,null,0,0,16705.610233947285]
[2014,{"$f":"+Population!Q8*'PolicyScenario-1'!V6/100000","v":6860.4916243493772},{"$f":"+Population!R8*'PolicyScenario-2'!V6/100000","v":6860.4916243493772},{"$f":"+Population!S8*'PolicyScenario-3'!W6/100000","v":1002.317826317444},{"$f":"+Population!T8*'Base Scenario'!V6/100000","v":6860.4916243493772},null,32764.440455199991,32764.440455199991,10200.656423220773,32764.440455199991,null,0,0,22563.784031979216]
[2015,{"$f":"+Population!Q9*'PolicyScenario-1'!V7/100000","v":7034.1504329507379},{"$f":"+Population!R9*'PolicyScenario-2'!V7/100000","v":7034.1504329507379},{"$f":"+Population!S9*'PolicyScenario-3'!V7/100000","v":7034.1504329507379},{"$f":"+Population!T9*'Base Scenario'!V7/100000","v":7034.1504329507379},null,39798.590888150728,39798.590888150728,17234.806856171512,39798.590888150728,null,0,0,22563.784031979216]
[2016,{"$f":"+Population!Q10*'PolicyScenario-1'!V8/100000","v":7212.9771368639704},{"$f":"+Population!R10*'PolicyScenario-2'!V8/100000","v":7212.9771368639704},{"$f":"+Population!S10*'PolicyScenario-3'!V8/100000","v":7212.9771368639704},{"$f":"+Population!T10*'Base Scenario'!V8/100000","v":7212.9771368639704},null,47011.568025014698,47011.568025014698,24447.783993035482,47011.568025014698,null,0,0,22563.784031979216]
[2017,{"$f":"+Population!Q11*'PolicyScenario-1'!V9/100000","v":7397.005643815186},{"$f":"+Population!R11*'PolicyScenario-2'!V9/100000","v":7397.005643815186},{"$f":"+Population!S11*'PolicyScenario-3'!V9/100000","v":7397.005643815186},{"$f":"+Population!T11*'Base Scenario'!V9/100000","v":7397.005643815186},null,54408.573668829886,54408.573668829886,31844.78963685067,54408.573668829886,null,0,0,22563.784031979216]
[2018,{"$f":"+Population!Q12*'PolicyScenario-1'!V10/100000","v":7586.9133328230264},{"$f":"+Population!R12*'PolicyScenario-2'!V10/100000","v":7586.9133328230264},{"$f":"+Population!S12*'PolicyScenario-3'!V10/100000","v":7586.9133328230264},{"$f":"+Population!T12*'Base Scenario'!V10/100000","v":7586.9133328230264},null,61995.487001652909,61995.487001652909,39431.702969673694,61995.487001652909,null,0,0,22563.784031979216]
[2019,{"$f":"+Population!Q13*'PolicyScenario-1'!V11/100000","v":7785.0932051792779},{"$f":"+Population!R13*'PolicyScenario-2'!V11/100000","v":7785.0932051792779},{"$f":"+Population!S13*'PolicyScenario-3'!V11/100000","v":7785.0932051792779},{"$f":"+Population!T13*'Base Scenario'!V11/100000","v":7785.0932051792779},null,69780.580206832194,69780.580206832194,47216.796174852971,69780.580206832194,null,0,0,22563.784031979223]
[2020,{"$f":"+Population!Q14*'PolicyScenario-1'!V12/100000","v":7993.9231903467262},{"$f":"+Population!R14*'PolicyScenario-2'!V12/100000","v":7993.9231903467262},{"$f":"+Population!S14*'PolicyScenario-3'!V12/100000","v":7993.9231903467262},{"$f":"+Population!T14*'Base Scenario'!V12/100000","v":7993.9231903467262},null,77774.503397178923,77774.503397178923,55210.719365199693,77774.503397178923,null,0,0,22563.78403197923]
[2021,{"$f":"+Population!Q15*'PolicyScenario-1'!V13/100000","v":8214.1451131809117},{"$f":"+Population!R15*'PolicyScenario-2'!V13/100000","v":8214.1451131809117},{"$f":"+Population!S15*'PolicyScenario-3'!V13/100000","v":8214.1451131809117},{"$f":"+Population!T15*'Base Scenario'!V13/100000","v":8214.1451131809117},null,85988.648510359839,85988.648510359839,63424.864478380608,85988.648510359839,null,0,0,22563.78403197923]
[2022,{"$f":"+Population!Q16*'PolicyScenario-1'!V14/100000","v":8445.3293080135609},{"$f":"+Population!R16*'PolicyScenario-2'!V14/100000","v":8445.3293080135609},{"$f":"+Population!S16*'PolicyScenario-3'!V14/100000","v":8445.3293080135609},{"$f":"+Population!T16*'Base Scenario'!V14/100000","v":8445.3293080135609},null,94433.977818373402,94433.977818373402,71870.193786394171,94433.977818373402,null,0,0,22563.78403197923]
[2023,{"$f":"+Population!Q17*'PolicyScenario-1'!V15/100000","v":8686.8188856622673},{"$f":"+Population!R17*'PolicyScenario-2'!V15/100000","v":8686.8188856622673},{"$f":"+Population!S17*'PolicyScenario-3'!V15/100000","v":8686.8188856622673},{"$f":"+Population!T17*'Base Scenario'!V15/100000","v":8686.8188856622673},null,103120.79670403567,103120.79670403567,80557.012672056444,103120.79670403567,null,0,0,22563.78403197923]
[2024,{"$f":"+Population!Q18*'PolicyScenario-1'!V16/100000","v":8937.0529913873816},{"$f":"+Population!R18*'PolicyScenario-2'!V16/100000","v":8937.0529913873816},{"$f":"+Population!S18*'PolicyScenario-3'!V16/100000","v":8937.0529913873816},{"$f":"+Population!T18*'Base Scenario'!V16/100000","v":8937.0529913873816},null,112057.84969542305,112057.84969542305,89494.06566344382,112057.84969542305,null,0,0,22563.78403197923]
[2025,{"$f":"+Population!Q19*'PolicyScenario-1'!V17/100000","v":9193.4001573529986},{"$f":"+Population!R19*'PolicyScenario-2'!V17/100000","v":9193.4001573529986},{"$f":"+Population!S19*'PolicyScenario-3'!V17/100000","v":9193.4001573529986},{"$f":"+Population!T19*'Base Scenario'!V17/100000","v":9193.4001573529986},null,121251.24985277605,121251.24985277605,98687.465820796817,121251.24985277605,null,0,0,22563.78403197923]
[2026,{"$f":"+Population!Q20*'PolicyScenario-1'!V18/100000","v":9458.0694699618962},{"$f":"+Population!R20*'PolicyScenario-2'!V18/100000","v":9458.0694699618962},{"$f":"+Population!S20*'PolicyScenario-3'!V18/100000","v":9458.0694699618962},{"$f":"+Population!T20*'Base Scenario'!V18/100000","v":9458.0694699618962},null,130709.31932273794,130709.31932273794,108145.53529075871,130709.31932273794,null,0,0,22563.78403197923]
[2027,{"$f":"+Population!Q21*'PolicyScenario-1'!V19/100000","v":9734.3218495967849},{"$f":"+Population!R21*'PolicyScenario-2'!V19/100000","v":9734.3218495967849},{"$f":"+Population!S21*'PolicyScenario-3'!V19/100000","v":9734.3218495967849},{"$f":"+Population!T21*'Base Scenario'!V19/100000","v":9734.3218495967849},null,140443.64117233473,140443.64117233473,117879.8571403555,140443.64117233473,null,0,0,22563.78403197923]
[2028,{"$f":"+Population!Q22*'PolicyScenario-1'!V20/100000","v":10020.456345705928},{"$f":"+Population!R22*'PolicyScenario-2'!V20/100000","v":10020.456345705928},{"$f":"+Population!S22*'PolicyScenario-3'!V20/100000","v":10020.456345705928},{"$f":"+Population!T22*'Base Scenario'!V20/100000","v":10020.456345705928},null,150464.09751804065,150464.09751804065,127900.31348606142,150464.09751804065,null,0,0,22563.78403197923]
[2029,{"$f":"+Population!Q23*'PolicyScenario-1'!V21/100000","v":10312.994085577131},{"$f":"+Population!R23*'PolicyScenario-2'!V21/100000","v":10312.994085577131},{"$f":"+Population!S23*'PolicyScenario-3'!V21/100000","v":10312.994085577131},{"$f":"+Population!T23*'Base Scenario'!V21/100000","v":10312.994085577131},null,160777.0916036178,160777.0916036178,138213.30757163855,160777.0916036178,null,0,0,22563.784031979245]
[2030,{"$f":"+Population!Q24*'PolicyScenario-1'!V22/100000","v":10607.363096416831},{"$f":"+Population!R24*'PolicyScenario-2'!V22/100000","v":10607.363096416831},{"$f":"+Population!S24*'PolicyScenario-3'!V22/100000","v":10607.363096416831},{"$f":"+Population!T24*'Base Scenario'!V22/100000","v":10607.363096416831},null,171384.45470003464,171384.45470003464,148820.67066805539,171384.45470003464,null,0,0,22563.784031979245]
[2031,{"$f":"+Population!Q25*'PolicyScenario-1'!V23/100000","v":10906.722037136924},{"$f":"+Population!R25*'PolicyScenario-2'!V23/100000","v":10906.722037136924},{"$f":"+Population!S25*'PolicyScenario-3'!V23/100000","v":10906.722037136924},{"$f":"+Population!T25*'Base Scenario'!V23/100000","v":10906.722037136924},null,182291.17673717157,182291.17673717157,159727.39270519232,182291.17673717157,null,0,0,22563.784031979245]
[2032,{"$f":"+Population!Q26*'PolicyScenario-1'!V24/100000","v":11216.48327153151},{"$f":"+Population!R26*'PolicyScenario-2'!V24/100000","v":11216.48327153151},{"$f":"+Population!S26*'PolicyScenario-3'!V24/100000","v":11216.48327153151},{"$f":"+Population!T26*'Base Scenario'!V24/100000","v":11216.48327153151},null,193507.66000870307,193507.66000870307,170943.87597672382,193507.66000870307,null,0,0,22563.784031979245]
[2033,{"$f":"+Population!Q27*'PolicyScenario-1'!V25/100000","v":11535.855692099594},{"$f":"+Population!R27*'PolicyScenario-2'!V25/100000","v":11535.855692099594},{"$f":"+Population!S27*'PolicyScenario-3'!V25/100000","v":11535.855692099594},{"$f":"+Population!T27*'Base Scenario'!V25/100000","v":11535.855692099594},null,205043.51570080267,205043.51570080267,182479.73166882343,205043.51570080267,null,0,0,22563.784031979245]
[2034,{"$f":"+Population!Q28*'PolicyScenario-1'!V26/100000","v":11862.98312696259},{"$f":"+Population!R28*'PolicyScenario-2'!V26/100000","v":11862.98312696259},{"$f":"+Population!S28*'PolicyScenario-3'!V26/100000","v":11862.98312696259},{"$f":"+Population!T28*'Base Scenario'!V26/100000","v":11862.98312696259},null,216906.49882776526,216906.49882776526,194342.71479578601,216906.49882776526,null,0,0,22563.784031979245]
[2035,{"$f":"+Population!Q29*'PolicyScenario-1'!V27/100000","v":12196.38966536226},{"$f":"+Population!R29*'PolicyScenario-2'!V27/100000","v":12196.38966536226},{"$f":"+Population!S29*'PolicyScenario-3'!V27/100000","v":12196.38966536226},{"$f":"+Population!T29*'Base Scenario'!V27/100000","v":12196.38966536226},null,229102.88849312751,229102.88849312751,206539.10446114826,229102.88849312751,null,0,0,22563.784031979245]
[2036,{"$f":"+Population!Q30*'PolicyScenario-1'!V28/100000","v":12537.192757369286},{"$f":"+Population!R30*'PolicyScenario-2'!V28/100000","v":12537.192757369286},{"$f":"+Population!S30*'PolicyScenario-3'!V28/100000","v":12537.192757369286},{"$f":"+Population!T30*'Base Scenario'!V28/100000","v":12537.192757369286},null,241640.08125049679,241640.08125049679,219076.29721851755,241640.08125049679,null,0,0,22563.784031979245]
[2037,{"$f":"+Population!Q31*'PolicyScenario-1'!V29/100000","v":12887.855071457887},{"$f":"+Population!R31*'PolicyScenario-2'!V29/100000","v":12887.855071457887},{"$f":"+Population!S31*'PolicyScenario-3'!V29/100000","v":12887.855071457887},{"$f":"+Population!T31*'Base Scenario'!V29/100000","v":12887.855071457887},null,254527.93632195468,254527.93632195468,231964.15228997543,254527.93632195468,null,0,0,22563.784031979245]
[2038,{"$f":"+Population!Q32*'PolicyScenario-1'!V30/100000","v":13249.75135771321},{"$f":"+Population!R32*'PolicyScenario-2'!V30/100000","v":13249.75135771321},{"$f":"+Population!S32*'PolicyScenario-3'!V30/100000","v":13249.75135771321},{"$f":"+Population!T32*'Base Scenario'!V30/100000","v":13249.75135771321},null,267777.6876796679,267777.6876796679,245213.90364768865,267777.6876796679,null,0,0,22563.784031979245]
[2039,{"$f":"+Population!Q33*'PolicyScenario-1'!V31/100000","v":13624.633457997134},{"$f":"+Population!R33*'PolicyScenario-2'!V31/100000","v":13624.633457997134},{"$f":"+Population!S33*'PolicyScenario-3'!V31/100000","v":13624.633457997134},{"$f":"+Population!T33*'Base Scenario'!V31/100000","v":13624.633457997134},null,281402.32113766501,281402.32113766501,258838.5371056858,281402.32113766501,null,0,0,22563.784031979216]
[2040,{"$f":"+Population!Q34*'PolicyScenario-1'!V32/100000","v":14016.3865307548},{"$f":"+Population!R34*'PolicyScenario-2'!V32/100000","v":14016.3865307548},{"$f":"+Population!S34*'PolicyScenario-3'!V32/100000","v":14016.3865307548},{"$f":"+Population!T34*'Base Scenario'!V32/100000","v":14016.3865307548},null,295418.70766841981,295418.70766841981,272854.9236364406,295418.70766841981,null,0,0,22563.784031979216]
[2041,{"$f":"+Population!Q35*'PolicyScenario-1'!V33/100000","v":14423.947721192155},{"$f":"+Population!R35*'PolicyScenario-2'!V33/100000","v":14423.947721192155},{"$f":"+Population!S35*'PolicyScenario-3'!V33/100000","v":14423.947721192155},{"$f":"+Population!T35*'Base Scenario'!V33/100000","v":14423.947721192155},null,309842.65538961196,309842.65538961196,287278.87135763274,309842.65538961196,null,0,0,22563.784031979216]
[2042,{"$f":"+Population!Q36*'PolicyScenario-1'!V34/100000","v":14845.05588235719},{"$f":"+Population!R36*'PolicyScenario-2'!V34/100000","v":14845.05588235719},{"$f":"+Population!S36*'PolicyScenario-3'!V34/100000","v":14845.05588235719},{"$f":"+Population!T36*'Base Scenario'!V34/100000","v":14845.05588235719},null,324687.71127196914,324687.71127196914,302123.92723998992,324687.71127196914,null,0,0,22563.784031979216]
[2043,{"$f":"+Population!Q37*'PolicyScenario-1'!V35/100000","v":15286.895090866801},{"$f":"+Population!R37*'PolicyScenario-2'!V35/100000","v":15286.895090866801},{"$f":"+Population!S37*'PolicyScenario-3'!V35/100000","v":15286.895090866801},{"$f":"+Population!T37*'Base Scenario'!V35/100000","v":15286.895090866801},null,339974.60636283591,339974.60636283591,317410.8223308567,339974.60636283591,null,0,0,22563.784031979216]
[2044,{"$f":"+Population!Q38*'PolicyScenario-1'!V36/100000","v":15757.076538441765},{"$f":"+Population!R38*'PolicyScenario-2'!V36/100000","v":15757.076538441765},{"$f":"+Population!S38*'PolicyScenario-3'!V36/100000","v":15757.076538441765},{"$f":"+Population!T38*'Base Scenario'!V36/100000","v":15757.076538441765},null,355731.68290127767,355731.68290127767,333167.89886929846,355731.68290127767,null,0,0,22563.784031979216]
[2045,{"$f":"+Population!Q39*'PolicyScenario-1'!V37/100000","v":16236.029757291186},{"$f":"+Population!R39*'PolicyScenario-2'!V37/100000","v":16236.029757291186},{"$f":"+Population!S39*'PolicyScenario-3'!V37/100000","v":16236.029757291186},{"$f":"+Population!T39*'Base Scenario'!V37/100000","v":16236.029757291186},null,371967.71265856887,371967.71265856887,349403.92862658965,371967.71265856887,null,0,0,22563.784031979216]
[2046,{"$f":"+Population!Q40*'PolicyScenario-1'!V38/100000","v":16726.319770185597},{"$f":"+Population!R40*'PolicyScenario-2'!V38/100000","v":16726.319770185597},{"$f":"+Population!S40*'PolicyScenario-3'!V38/100000","v":16726.319770185597},{"$f":"+Population!T40*'Base Scenario'!V38/100000","v":16726.319770185597},null,388694.03242875449,388694.03242875449,366130.24839677522,388694.03242875449,null,0,0,22563.784031979274]
[2047,{"$f":"+Population!Q41*'PolicyScenario-1'!V39/100000","v":17225.522415751835},{"$f":"+Population!R41*'PolicyScenario-2'!V39/100000","v":17225.522415751835},{"$f":"+Population!S41*'PolicyScenario-3'!V39/100000","v":17225.522415751835},{"$f":"+Population!T41*'Base Scenario'!V39/100000","v":17225.522415751835},null,405919.55484450632,405919.55484450632,383355.77081252704,405919.55484450632,null,0,0,22563.784031979274]
[2048,{"$f":"+Population!Q42*'PolicyScenario-1'!V40/100000","v":17733.791904914578},{"$f":"+Population!R42*'PolicyScenario-2'!V40/100000","v":17733.791904914578},{"$f":"+Population!S42*'PolicyScenario-3'!V40/100000","v":17733.791904914578},{"$f":"+Population!T42*'Base Scenario'!V40/100000","v":17733.791904914578},null,423653.34674942092,423653.34674942092,401089.56271744164,423653.34674942092,null,0,0,22563.784031979274]
[2049,{"$f":"+Population!Q43*'PolicyScenario-1'!V41/100000","v":18259.887678326977},{"$f":"+Population!R43*'PolicyScenario-2'!V41/100000","v":18259.887678326977},{"$f":"+Population!S43*'PolicyScenario-3'!V41/100000","v":18259.887678326977},{"$f":"+Population!T43*'Base Scenario'!V41/100000","v":18259.887678326977},null,441913.2344277479,441913.2344277479,419349.45039576862,441913.2344277479,null,0,0,22563.784031979274]
[2050,{"$f":"+Population!Q44*'PolicyScenario-1'!V42/100000","v":18806.482037963888},{"$f":"+Population!R44*'PolicyScenario-2'!V42/100000","v":18806.482037963888},{"$f":"+Population!S44*'PolicyScenario-3'!V42/100000","v":18806.482037963888},{"$f":"+Population!T44*'Base Scenario'!V42/100000","v":18806.482037963888},null,{"$f":"+B44+G43","v":460719.71646571177},460719.71646571177,438155.93243373249,460719.71646571177,null,{"$f":"+J44-G44","v":0},0,22563.784031979274,{"$f":"L44-M44","v":0}]
[null,null,null,null,null,"all 4",null,{"$f":"+H44-G44","v":0},{"$f":"+I44-H44","v":-22563.784031979274},{"$f":"+J44-I44","v":22563.784031979274},null,null,22563.784031979274,45127.568063958548]
[null,null,null,null,null,"minus FP",{"$f":"H44-G44","v":0},{"$f":"J44-H44","v":0}]
[null,null,null,null,null,"minus WS",{"$f":"I44-G44","v":-22563.784031979274},null,{"$f":"J44-I44","v":22563.784031979274}]

{"sheet":"GDP Per Capita Bar Chart","index":21,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,"GDP per capita"]
[{"$f":"'Base Scenario'!A2","v":2010},{"$f":"'Base Scenario'!AF2","v":632.69709999999975}]
["2050 Base Case",{"$f":"'Base Scenario'!AF42","v":600.54694553747765}]
["2050 Econ Only",{"$f":"'PolicyScenario-1'!AG42","v":600.54694553747697}]
["2050 Econ+Ed",{"$f":"'PolicyScenario-2'!AF42","v":600.54694553747765}]
["2050 Econ+Ed+FP",{"$f":"'PolicyScenario-3'!AF42","v":600.54694553747765}]

{"sheet":"Employment vs Pop 15+ Chart","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Pop15+ - Employ. Gap Bar Chart","index":25,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Base Scenario'!AL1","v":"Annual Gap Pop15+ - Employment"}]
[{"$f":"'Base Scenario'!A2","v":2010},{"$f":"'Base Scenario'!AL2","v":9719855.0390625}]
["2050 Base Case",{"$f":"'Base Scenario'!AL42","v":38013538.325678259}]
["2050 Econ Only",{"$f":"'PolicyScenario-1'!AL42","v":38013538.325678252}]
["2050 Econ+Ed",{"$f":"'PolicyScenario-2'!AL42","v":38013538.325678259}]
["2050 Econ+Ed+FP",{"$f":"'PolicyScenario-3'!AL42","v":38013538.325678259}]

{"sheet":"Policies","index":27,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Summary Charts","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}