{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Trends","Index 2012","Index 2011","Index 2010","Index 2009","Index 2008","Index 2007","Index 2006","Index 2005","Index 2004","Index 2003","Trade 2012","Trade 2011","Trade 2010","Trade 2009","Trade 2008","Trade 2007","Trade 2006","Trade 2005","Trade 2004","Trade 2003","Environment 2012","Environment 2011","Environment 2010","Environment 2009","Environment 2008","Environment 2007","Environment 2006","Environment 2005","Environment 2004","Environment 2003","Humanitarian interventions data","Security regimes data","Security 2012","Security 2003","Security 2011","Security 2010","Security 2009","Security 2008","Security 2007","Security 2006","Security 2005","Security 2004","Updating"],"not_rendered":{"charts":11,"images":0,"macros":1,"external_links":1,"defined_names":1109,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Trends","index":0,"n_rows":26,"n_cols":19,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,13],[1,0,1,13],[1,16,1,18]]}
["GDI performance over time, using 2012 methodology"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Most-improved\" standings"]
["Country",2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,"Change, 2003-12","True rank","\"Most improved\" rank",null,null,null,"Country","Change"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"VLOOKUP($A4,INDIRECT(\"'Index \"&B$3&\"'!Score_table\"),9,FALSE)","v":8.9891057807957466},8.5894450689402344,7.8861802996053791,7.706238956697824,7.4935032099989227,7.6567952780094446,7.6821086916628021,7.7010589169353389,7.612057514309833,7.456693379838808,{"$f":"ROUND(K4,1)-ROUND(B4,1)","v":-1.5},{"$f":"SUM((ROUND(K4,1)-ROUND(B4,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K4,1)-ROUND(B4,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K4-B4<$K$4:$K$24-$B$4:$B$24))+1","v":21},{"$f":"SUM(IF(ROUND(L4,1)<ROUND($L$4:$L$24,1),1))+1","v":21},{"$f":"A4","v":"Australia"},1,{"$f":"VLOOKUP(P4,$M$4:$N$24,2,FALSE)","v":1},{"$f":"VLOOKUP(P4,$M$4:$O$24,3,FALSE)","v":"India"},{"$f":"ROUND(VLOOKUP(R4,$A$4:$L$24,COLUMNS($A$4:$L$24),FALSE),1)","v":7.6}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},3.7895178312197166,3.8029153596103975,3.9191007260813731,3.926007349776119,3.9899514654686037,4.0592455515983126,4.4530369518971504,4.4804173807585865,4.5269703251506987,4.574874513866777,0.79999999999999982,{"$f":"SUM((ROUND(K5,1)-ROUND(B5,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K5,1)-ROUND(B5,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K5-B5<$K$4:$K$24-$B$4:$B$24))+1","v":8},{"$f":"SUM(IF(ROUND(L5,1)<ROUND($L$4:$L$24,1),1))+1","v":7},"Brazil",2,2,"Saudi Arabia",{"$f":"ROUND(VLOOKUP(R5,$A$4:$L$24,COLUMNS($A$4:$L$24),FALSE),1)","v":2.4}]
[{"$f":"'Index 2012'!B5","v":"Canada"},7.0954628131954438,7.216551936472217,7.0816896960630302,6.8672746385546262,6.783105688383646,6.5446797362634213,6.1699477519875368,6.2467598427066262,6.3008602082506258,5.9192742041723845,-1.1999999999999993,{"$f":"SUM((ROUND(K6,1)-ROUND(B6,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K6,1)-ROUND(B6,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K6-B6<$K$4:$K$24-$B$4:$B$24))+1","v":20},{"$f":"SUM(IF(ROUND(L6,1)<ROUND($L$4:$L$24,1),1))+1","v":20},"Canada",3,3,"Spain",1.4]
[{"$f":"'Index 2012'!B6","v":"China"},3.1691519317438916,3.2560286044496256,3.2423151862572142,-0.38508398077359668,-0.46329969786657799,-0.56902902783385312,2.9077555938783752,2.9955263651156532,2.9358619066762635,2.8307101066581679,-0.40000000000000036,{"$f":"SUM((ROUND(K7,1)-ROUND(B7,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K7,1)-ROUND(B7,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K7-B7<$K$4:$K$24-$B$4:$B$24))+1","v":17},{"$f":"SUM(IF(ROUND(L7,1)<ROUND($L$4:$L$24,1),1))+1","v":15},"China",4,3,"South Korea",1.4]
[{"$f":"'Index 2012'!B7","v":"France"},7.0691703952902989,7.4106381001028163,7.1165096278778792,7.0986544039150585,6.9672394471426715,6.8348375417695282,7.094879342411109,7.1373968502751497,7.2512958129271494,7.905259729804385,0.80000000000000071,{"$f":"SUM((ROUND(K8,1)-ROUND(B8,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K8,1)-ROUND(B8,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K8-B8<$K$4:$K$24-$B$4:$B$24))+1","v":7},{"$f":"SUM(IF(ROUND(L8,1)<ROUND($L$4:$L$24,1),1))+1","v":7},"France",5,5,"Indonesia",1.3]
[{"$f":"'Index 2012'!B8","v":"Germany"},5.712422546287363,6.0878827497056891,5.9392638995330955,5.9586149245381845,5.9074163990099144,5.8690088523696984,6.0880364752505933,6.145350475393152,6.3282873909333164,6.3597822171879228,0.70000000000000018,{"$f":"SUM((ROUND(K9,1)-ROUND(B9,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K9,1)-ROUND(B9,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K9-B9<$K$4:$K$24-$B$4:$B$24))+1","v":11},{"$f":"SUM(IF(ROUND(L9,1)<ROUND($L$4:$L$24,1),1))+1","v":11},"Germany",6,6,"Italy",1.2]
[{"$f":"'Index 2012'!B9","v":"India"},-4.8685053323359577,-4.4277393550298143,-4.405471673341518,0.86237695704598971,1.0159516538668836,1.0252419332260141,2.7887062005049756,2.887117620480705,2.8327526577415356,2.7246758603747772,7.6000000000000005,{"$f":"SUM((ROUND(K10,1)-ROUND(B10,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K10,1)-ROUND(B10,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K10-B10<$K$4:$K$24-$B$4:$B$24))+1","v":1},{"$f":"SUM(IF(ROUND(L10,1)<ROUND($L$4:$L$24,1),1))+1","v":1},"India",7,7,"France",0.8]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},3.6510938777676096,3.6655605444172501,3.930208880034995,3.7207584844296151,3.8659553321093356,4.1691111519786288,4.4419412952070543,4.9173438284214415,5.0016224365737747,5.0374701955693171,1.2999999999999998,{"$f":"SUM((ROUND(K11,1)-ROUND(B11,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K11,1)-ROUND(B11,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K11-B11<$K$4:$K$24-$B$4:$B$24))+1","v":5},{"$f":"SUM(IF(ROUND(L11,1)<ROUND($L$4:$L$24,1),1))+1","v":5},"Indonesia",8,7,"Brazil",0.8]
[{"$f":"'Index 2012'!B11","v":"Italy"},5.8122042649410872,6.5276706818059536,6.3154140235592982,6.2902232293317804,6.2829562727015444,6.577564720084272,6.7543936767437023,6.7685329600696074,6.9603609679439167,7.0490483699032227,1.2000000000000002,{"$f":"SUM((ROUND(K12,1)-ROUND(B12,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K12,1)-ROUND(B12,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K12-B12<$K$4:$K$24-$B$4:$B$24))+1","v":6},{"$f":"SUM(IF(ROUND(L12,1)<ROUND($L$4:$L$24,1),1))+1","v":6},"Italy",9,7,"Japan",0.8]
[{"$f":"'Index 2012'!B12","v":"Japan"},3.6848614706799552,3.8279528518147035,3.750667346476797,3.9491582545281658,4.3695761592983349,4.3434627750650998,4.0217868996111834,4.3745423819620433,4.5988495171112662,4.456259187172332,0.79999999999999982,{"$f":"SUM((ROUND(K13,1)-ROUND(B13,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K13,1)-ROUND(B13,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K13-B13<$K$4:$K$24-$B$4:$B$24))+1","v":9},{"$f":"SUM(IF(ROUND(L13,1)<ROUND($L$4:$L$24,1),1))+1","v":7},"Japan",10,7,"Mexico",0.8]
[{"$f":"'Index 2012'!B13","v":"Mexico"},{"$f":"VLOOKUP($A14,INDIRECT(\"'Index \"&B$3&\"'!Score_table\"),9,FALSE)","v":3.4166807609482288},3.6704856986002592,3.522743211511127,3.365730093232894,3.4422204801705476,3.5314025786835637,4.1389267161700216,4.2271060176772854,4.2083845752097337,4.1671216708773917,0.80000000000000027,{"$f":"SUM((ROUND(K14,1)-ROUND(B14,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K14,1)-ROUND(B14,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K14-B14<$K$4:$K$24-$B$4:$B$24))+1","v":10},{"$f":"SUM(IF(ROUND(L14,1)<ROUND($L$4:$L$24,1),1))+1","v":7},"Mexico",11,11,"Germany",0.7]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},7.5761263927431237,7.9069305173506637,7.6092920362827385,7.5673454695535369,7.3823934569868337,7.1807684469787203,7.2212694515933711,7.0834597878582031,7.1719550013079143,7.2192931314608986,-0.39999999999999947,{"$f":"SUM((ROUND(K15,1)-ROUND(B15,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K15,1)-ROUND(B15,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K15-B15<$K$4:$K$24-$B$4:$B$24))+1","v":15},{"$f":"SUM(IF(ROUND(L15,1)<ROUND($L$4:$L$24,1),1))+1","v":15},"Netherlands",12,12,"Turkey",0.6]
[{"$f":"'Index 2012'!B15","v":"Russia"},4.2085447708303647,4.3068498656291672,4.7277106320580531,4.3797981662721819,4.4053873198992823,4.3650602256450703,5.0831523157402998,5.0679733956058755,4.9441594580982295,4.6137243758403459,0.39999999999999947,{"$f":"SUM((ROUND(K16,1)-ROUND(B16,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K16,1)-ROUND(B16,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K16-B16<$K$4:$K$24-$B$4:$B$24))+1","v":13},{"$f":"SUM(IF(ROUND(L16,1)<ROUND($L$4:$L$24,1),1))+1","v":13},"Russia",13,13,"Russia",0.4]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},0.43787474800308573,0.48938766435693637,0.52810009757569221,2.6342041398648788,2.6004871920870176,2.6218368523807491,3.0501003133525018,3.1556245937247436,3.0893385602983714,2.7718555142317243,2.4,{"$f":"SUM((ROUND(K17,1)-ROUND(B17,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K17,1)-ROUND(B17,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K17-B17<$K$4:$K$24-$B$4:$B$24))+1","v":2},{"$f":"SUM(IF(ROUND(L17,1)<ROUND($L$4:$L$24,1),1))+1","v":2},"Saudi Arabia",14,13,"Sweden",0.4]
[{"$f":"'Index 2012'!B17","v":"South Korea"},1.6135754358715459,1.8536075277025226,1.9057905951795409,1.9639279509853509,2.1897762391523306,2.1882796314890149,2.8995151700608583,2.9082361318052619,3.0459428510386446,3.0225739546629953,1.4,{"$f":"SUM((ROUND(K18,1)-ROUND(B18,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K18,1)-ROUND(B18,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K18-B18<$K$4:$K$24-$B$4:$B$24))+1","v":4},{"$f":"SUM(IF(ROUND(L18,1)<ROUND($L$4:$L$24,1),1))+1","v":3},"South Korea",15,15,"Netherlands",-0.4]
[{"$f":"'Index 2012'!B18","v":"Spain"},4.7552605418791511,5.3328311551997247,5.1840407058504896,5.2782853185549383,5.2513969793599058,5.310548895108222,5.6017613144455636,5.8480681211931289,6.1542985222668554,6.2088757221025341,1.4000000000000004,{"$f":"SUM((ROUND(K19,1)-ROUND(B19,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K19,1)-ROUND(B19,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K19-B19<$K$4:$K$24-$B$4:$B$24))+1","v":3},{"$f":"SUM(IF(ROUND(L19,1)<ROUND($L$4:$L$24,1),1))+1","v":3},"Spain",16,15,"United States",-0.4]
[{"$f":"'Index 2012'!B19","v":"Sweden"},6.7033132069645731,7.33620793180022,7.2213747742984564,7.2135257486272186,6.9567501727475625,6.9696703653923082,7.078582827317466,7.0447818922127086,7.233698699120235,7.1060908974172063,0.39999999999999947,{"$f":"SUM((ROUND(K20,1)-ROUND(B20,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K20,1)-ROUND(B20,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K20-B20<$K$4:$K$24-$B$4:$B$24))+1","v":14},{"$f":"SUM(IF(ROUND(L20,1)<ROUND($L$4:$L$24,1),1))+1","v":13},"Sweden",17,15,"China",-0.4]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},4.9310710523720278,5.0444868715722846,5.8626467697706994,5.0645913098137152,5.0485220887222839,4.9694358381761203,4.0753369903913823,4.1004318562497337,4.2770813824730096,4.263644492180096,-0.60000000000000053,{"$f":"SUM((ROUND(K21,1)-ROUND(B21,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K21,1)-ROUND(B21,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K21-B21<$K$4:$K$24-$B$4:$B$24))+1","v":18},{"$f":"SUM(IF(ROUND(L21,1)<ROUND($L$4:$L$24,1),1))+1","v":18},"Switzerland",18,18,"Switzerland",-0.6]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.1037103858401975,4.4985823614307767,4.4408080495988331,4.5600651839682618,4.6861968140315362,4.6480056883386505,4.0664505123724126,4.426392167352609,4.6945666520075244,4.690369844324989,0.60000000000000053,{"$f":"SUM((ROUND(K22,1)-ROUND(B22,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K22,1)-ROUND(B22,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K22-B22<$K$4:$K$24-$B$4:$B$24))+1","v":12},{"$f":"SUM(IF(ROUND(L22,1)<ROUND($L$4:$L$24,1),1))+1","v":12},"Turkey",19,19,"United Kingdom",-1]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},8.9438768098743839,9.1621075243158732,8.8039370805683816,8.6001228667141358,8.3106819328814794,8.0273732903704609,8.0428843762241744,7.8748932692543931,8.0522466221451481,7.9334494388041961,-1,{"$f":"SUM((ROUND(K23,1)-ROUND(B23,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K23,1)-ROUND(B23,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K23-B23<$K$4:$K$24-$B$4:$B$24))+1","v":19},{"$f":"SUM(IF(ROUND(L23,1)<ROUND($L$4:$L$24,1),1))+1","v":19},"United Kingdom",20,20,"Canada",-1.2]
[{"$f":"'Index 2012'!B23","v":"United States"},6.5945794167395455,6.6253483050323743,6.5267815855752005,6.2383497603609053,6.1607066369274586,6.1092946019907997,6.2272884193077553,6.2540365568022693,6.3033914001240161,6.2097205408155212,-0.39999999999999947,{"$f":"SUM((ROUND(K24,1)-ROUND(B24,1)<ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))+(ROUND(K24,1)-ROUND(B24,1)=ROUND($K$4:$K$24,1)-ROUND($B$4:$B$24,1))*(K24-B24<$K$4:$K$24-$B$4:$B$24))+1","v":16},{"$f":"SUM(IF(ROUND(L24,1)<ROUND($L$4:$L$24,1),1))+1","v":15},"United States",21,21,"Australia",-1.5]
[]
["Average",{"$f":"AVERAGE(B4:B24)","v":4.6375761476976853},4.8658919983466609,4.8147192166865125,4.8981032964757993,4.8879464401466439,4.87774261557544,5.2327552993395372,5.3164309719930731,5.4059039267480031,5.3581317784412379,{"$f":"ROUND(K26,1)-ROUND(B26,1)","v":0.80000000000000071}]

{"sheet":"Index 2012","index":1,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2012"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":3},"Australia",null,{"$f":"'Trade 2012'!F5","v":8.3355506172136096},null,null,{"$f":"'Environment 2012'!K5","v":3.9054276990218555},{"$f":"'Security 2012'!J6","v":10.129101823280962},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.456693379838808},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":3},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":7.9334494388041961},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.103341196317992},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5057057679959289},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.3244024744902752},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Brazil",null,{"$f":"'Trade 2012'!F6","v":3.4050268174461218},null,null,{"$f":"'Environment 2012'!K6","v":7.512143108274822},{"$f":"'Security 2012'!J7","v":2.8074536158793877},null,4.574874513866777,14,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,1,"France",7.905259729804385,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-1},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1106597871130717},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4471446039682778},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.3474553387230359},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Canada",null,{"$f":"'Trade 2012'!F7","v":7.1185813928961172},null,null,{"$f":"'Environment 2012'!K7","v":4.3455562619579906},{"$f":"'Security 2012'!J8","v":6.2936849576630465},null,5.9192742041723845,10,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Australia",7.456693379838808,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7785168724045364},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3018092330072852},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.3763672744269875},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"China",null,{"$f":"'Trade 2012'!F8","v":1.2903242554217587},null,null,{"$f":"'Environment 2012'!K8","v":5.799488435523001},{"$f":"'Security 2012'!J9","v":1.402317629029743},null,2.8307101066581679,19,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"Netherlands",7.2192931314608986,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2193012104430654},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3706319231122062},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.629359997905627},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"France",null,{"$f":"'Trade 2012'!F9","v":6.331979361339215},null,null,{"$f":"'Environment 2012'!K9","v":7.3414338119048335},{"$f":"'Security 2012'!J10","v":10.042366016169108},null,7.905259729804385,2,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,5,"Sweden",7.1060908974172063,0,-5,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1877512517978879},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5863320571942978},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3320075884250202},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"Germany",null,{"$f":"'Trade 2012'!F10","v":6.264727130350229},null,null,{"$f":"'Environment 2012'!K10","v":7.1034214721137161},{"$f":"'Security 2012'!J11","v":5.7111980490998207},null,6.3597822171879228,7,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Italy",7.0490483699032227,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.139820459975851},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3840952747537032},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5251326351736694},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"India",null,{"$f":"'Trade 2012'!F11","v":-2.5324105150474741},null,null,{"$f":"'Environment 2012'!K11","v":8.2861587586496146},{"$f":"'Security 2012'!J12","v":2.4202793375221896},null,2.7246758603747772,21,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"Germany",6.3597822171879228,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":0.76346843905509876},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0882423767834095},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3678071573712387},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9037326830332735},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Indonesia",null,{"$f":"'Trade 2012'!F12","v":6.1158777685570564},null,null,{"$f":"'Environment 2012'!K12","v":7.2837712285759579},{"$f":"'Security 2012'!J13","v":1.7127615895749382},null,5.0374701955693171,11,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"United States",6.2097205408155212,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.770548103190333},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5799137199090578},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8592587177161308},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Italy",null,{"$f":"'Trade 2012'!F13","v":6.4194613799275526},null,null,{"$f":"'Environment 2012'!K13","v":7.15228582426111},{"$f":"'Security 2012'!J14","v":7.5753979055210081},null,7.0490483699032227,6,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,8,"Spain",6.2088757221025341,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0996916349034618},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4402797864458132},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6689043007532591},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[15,"Japan",null,{"$f":"'Trade 2012'!F14","v":5.401839910312388},null,null,{"$f":"'Environment 2012'!K14","v":4.5100032767622098},{"$f":"'Security 2012'!J15","v":3.4569343744423966},null,4.456259187172332,15,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":15},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Canada",5.9192742041723845,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3728604642987059},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4485187539859969},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0978949858876823},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Mexico",null,{"$f":"'Trade 2012'!F15","v":5.4536711583270474},null,null,{"$f":"'Environment 2012'!K15","v":4.7097536599431393},{"$f":"'Security 2012'!J16","v":2.337940194361988},null,4.1671216708773917,17,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Indonesia",5.0374701955693171,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.038625922852352},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4279237428586526},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.57092052985831276},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Netherlands",null,{"$f":"'Trade 2012'!F16","v":6.6579036313291962},null,null,{"$f":"'Environment 2012'!K16","v":7.111895769336618},{"$f":"'Security 2012'!J17","v":7.8880799937168806},null,7.2192931314608986,4,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Turkey",4.690369844324989,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.97255716076385657},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5228633595260237},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1949493240351088},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Russia",null,{"$f":"'Trade 2012'!F17","v":3.6451168307470816},null,null,{"$f":"'Environment 2012'!K17","v":7.2025648739857067},{"$f":"'Security 2012'!J18","v":2.9934914227882476},null,4.6137243758403459,13,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Russia",4.6137243758403459,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2150389435823605},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4008549579952354},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.99783047426274918},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"Saudi Arabia",null,{"$f":"'Trade 2012'!F18","v":7.358440009130911},null,null,{"$f":"'Environment 2012'!K18","v":-0.28093005890791545},{"$f":"'Security 2012'!J19","v":1.2380565924721765},null,2.7718555142317243,20,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,13,"Brazil",4.574874513866777,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":0.96732040133005737},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1350089391487073},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5040477027582742},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.93581787195979593},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"South Korea",null,{"$f":"'Trade 2012'!F19","v":1.7203724925942765},null,null,{"$f":"'Environment 2012'!K19","v":5.1252828997997915},{"$f":"'Security 2012'!J20","v":2.2220664715949168},null,3.0225739546629953,18,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,15,"Japan",4.456259187172332,0,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8006133034374627},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5033344255874033},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1523114581474656},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"Spain",null,{"$f":"'Trade 2012'!F20","v":6.2990749047103858},null,null,{"$f":"'Environment 2012'!K20","v":7.3208393593374392},{"$f":"'Security 2012'!J21","v":5.0067129022597774},null,6.2088757221025341,9,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Switzerland",4.263644492180096,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.53728990617810524},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8495869824607236},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.876767603541267},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[5,"Sweden",null,{"$f":"'Trade 2012'!F21","v":6.5632537553936636},null,null,{"$f":"'Environment 2012'!K21","v":7.7589961715828935},{"$f":"'Security 2012'!J22","v":6.9960227652750611},null,7.1060908974172063,5,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":5},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Mexico",4.1671216708773917,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8178903861090159},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.569917886647713},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.77931339812066269},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Switzerland",null,{"$f":"'Trade 2012'!F22","v":1.6118697185343156},null,null,{"$f":"'Environment 2012'!K22","v":5.5487609473821706},{"$f":"'Security 2012'!J23","v":5.6303028106238013},null,4.263644492180096,16,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"South Korea",3.0225739546629953,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.5734574975314255},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7084276332665971},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.74068882386497226},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Turkey",null,{"$f":"'Trade 2012'!F23","v":2.9176714822915697},null,null,{"$f":"'Environment 2012'!K23","v":7.5685900785780715},{"$f":"'Security 2012'!J24","v":3.5848479721053264},null,4.690369844324989,12,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"China",2.8307101066581679,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.43010808514058624},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9331628118410003},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.46743920967658098},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2012'!F24","v":6.3100235889539764},null,null,{"$f":"'Environment 2012'!K24","v":7.5171173039877868},{"$f":"'Security 2012'!J25","v":9.973207423470825},null,7.9334494388041961,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,19,"Saudi Arabia",2.7718555142317243,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3726563809318879},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-9.058312577616047E-2},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.39919913329983636},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"United States",null,{"$f":"'Trade 2012'!F25","v":8.3116443095709993},null,null,{"$f":"'Environment 2012'!K25","v":4.7397411597271732},{"$f":"'Security 2012'!J26","v":5.5777761531483927},null,6.2097205408155212,8,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"India",2.7246758603747772,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.64447183432333788},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1087402310763186},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.61593562929845813},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2012'!G32","v":0},null,null,{"$f":"'Environment 2012'!K32","v":0},{"$f":"'Security 2012'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2012'!G33","v":0},null,null,{"$f":"'Environment 2012'!K33","v":0},{"$f":"'Security 2012'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.0743953353237128,4.9999999999999991,{"$error":"#DIV/0!"},5.3581317784412379,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},2.6653933193552422,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9362395221070388,2.8528285650667087,{"$error":"#DIV/0!"},1.694282666242805,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-2.5324105150474741,0,0,-0.28093005890791545,1.2380565924721765,0,2.7246758603747772,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},8.3355506172136096,0,0,8.2861587586496146,10.129101823280962,0,7.9334494388041961,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]

{"sheet":"Index 2011","index":2,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2011"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2011'!F5","v":8.2736104292653554},null,null,{"$f":"'Environment 2011'!K5","v":3.9280662489149876},{"$f":"'Security 2011'!J6","v":10.634495864749157},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.612057514309833},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":8.0522466221451481},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1365745666228988},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4885611675553614},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.4271108879668879},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[15,"Brazil",null,{"$f":"'Trade 2011'!F6","v":3.5964871861091474},null,null,{"$f":"'Environment 2011'!K6","v":7.5690103402527109},{"$f":"'Security 2011'!J7","v":2.4154134490902397},null,4.5269703251506987,15,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":15},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",7.612057514309833,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7578701430884518},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3093554163049959},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.5448319549163858},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"Canada",null,{"$f":"'Trade 2011'!F7","v":7.0765534701588333},null,null,{"$f":"'Environment 2011'!K7","v":5.3905462865142937},{"$f":"'Security 2011'!J8","v":6.4354808680787503},null,6.3008602082506258,9,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"France",7.2512958129271494,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1058128895851715},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3925549192075715},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7529280041344069},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"China",null,{"$f":"'Trade 2011'!F8","v":1.2893628622640063},null,null,{"$f":"'Environment 2011'!K8","v":6.1438061896427003},{"$f":"'Security 2011'!J9","v":1.3744166681220824},null,2.9358619066762635,20,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"Sweden",7.233698699120235,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2064198785960261},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6375510333673042},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3897277871569051},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"France",null,{"$f":"'Trade 2011'!F9","v":6.3174386687555151},null,null,{"$f":"'Environment 2011'!K9","v":7.1776647576227139},{"$f":"'Security 2011'!J10","v":8.2587840124032201},null,7.2512958129271494,3,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,4,"Netherlands",7.1719550013079143,0,-4,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2022520283747085},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3447112696176542},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6249917033155512},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"Germany",null,{"$f":"'Trade 2011'!F10","v":6.297438531931876},null,null,{"$f":"'Environment 2011'!K10","v":6.911756386460274},{"$f":"'Security 2011'!J11","v":5.7756672544078},null,6.3282873909333164,7,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Italy",6.9603609679439167,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1546690815104554},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3264248779355827},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4792670084978781},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"India",null,{"$f":"'Trade 2011'!F11","v":-2.4537720954196418},null,null,{"$f":"'Environment 2011'!K11","v":8.6021136929815682},{"$f":"'Security 2011'!J12","v":2.3499163756626813},null,2.8327526577415356,21,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"Germany",6.3282873909333164,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":0.77595276126525514},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0991461773106255},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3039187954867582},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9252224181359334},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Indonesia",null,{"$f":"'Trade 2011'!F12","v":6.12182120807452},null,null,{"$f":"'Environment 2011'!K12","v":7.3063447575280653},{"$f":"'Security 2011'!J13","v":1.5767013441187383},null,5.0016224365737747,11,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,7,"United States",6.3033914001240161,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7731523138158987},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6178659657894574},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9123731205186594},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Italy",null,{"$f":"'Trade 2011'!F13","v":6.4640072445313663},null,null,{"$f":"'Environment 2011'!K13","v":6.9792746338067486},{"$f":"'Security 2011'!J14","v":7.4378010254936342},null,6.9603609679439167,6,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,7,"Canada",6.3008602082506258,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3588511567196111},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7968487621714313},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1451602893595836},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Japan",null,{"$f":"'Trade 2011'!F14","v":5.398210799519827},null,null,{"$f":"'Environment 2011'!K14","v":4.9757571921959389},{"$f":"'Security 2011'!J15","v":3.4225805596180336},null,4.5988495171112662,14,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Spain",6.1542985222668554,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.119005790534366},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3779897745896172},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6573029571428723},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Mexico",null,{"$f":"'Trade 2011'!F15","v":5.4564379170531909},null,null,{"$f":"'Environment 2011'!K15","v":4.8537895534371245},{"$f":"'Security 2011'!J16","v":2.3149262551388858},null,4.2083845752097337,17,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Indonesia",5.0016224365737747,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0406070693581735},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4354482525093553},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.52556711470624606},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Netherlands",null,{"$f":"'Trade 2011'!F16","v":6.6067560851241254},null,null,{"$f":"'Environment 2011'!K16","v":7.034133808852963},{"$f":"'Security 2011'!J17","v":7.8749751099466536},null,7.1719550013079143,5,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Russia",4.9441594580982295,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3510242127289473},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5901021370887922},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.0030331082804891},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Russia",null,{"$f":"'Trade 2011'!F17","v":4.0530726381868423},null,null,{"$f":"'Environment 2011'!K17","v":7.7703064112663771},{"$f":"'Security 2011'!J18","v":3.0090993248414675},null,4.9441594580982295,12,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Turkey",4.6945666520075244,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.96506874718459967},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5119454658038385},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2175524390190859},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"Saudi Arabia",null,{"$f":"'Trade 2011'!F18","v":7.3646383284039185},null,null,{"$f":"'Environment 2011'!K18","v":0.68422090314147832},{"$f":"'Security 2011'!J19","v":1.2191564493497187},null,3.0893385602983714,18,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Japan",4.5988495171112662,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7994035998399422},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6585857307319796},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1408601865393446},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2011'!F19","v":1.7188855568714323},null,null,{"$f":"'Environment 2011'!K19","v":5.173179918554208},{"$f":"'Security 2011'!J20","v":2.2457630776902935},null,3.0459428510386446,19,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,15,"Brazil",4.5269703251506987,0,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1988290620363824},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5230034467509035},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.80513781636341319},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Spain",null,{"$f":"'Trade 2011'!F20","v":6.3570173716030975},null,null,{"$f":"'Environment 2011'!K20","v":7.1339693237688513},{"$f":"'Security 2011'!J21","v":4.9719088714286173},null,6.1542985222668554,10,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Switzerland",4.2770813824730096,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.54822930832839656},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8225382542903079},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.906313819854305},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Sweden",null,{"$f":"'Trade 2011'!F21","v":6.6192596357880777},null,null,{"$f":"'Environment 2011'!K21","v":7.9126531001019123},{"$f":"'Security 2011'!J22","v":7.169183361470715},null,7.233698699120235,4,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Mexico",4.2083845752097337,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8188126390177304},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6179298511457081},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.77164208504629528},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Switzerland",null,{"$f":"'Trade 2011'!F22","v":1.6446879249851898},null,null,{"$f":"'Environment 2011'!K22","v":5.467614762870924},{"$f":"'Security 2011'!J23","v":5.7189414595629149},null,4.2770813824730096,16,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"Saudi Arabia",3.0893385602983714,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4548794428013063},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.22807363438049277},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.40638548311657291},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Turkey",null,{"$f":"'Trade 2011'!F23","v":2.8952062415537991},null,null,{"$f":"'Environment 2011'!K23","v":7.535836397411515},{"$f":"'Security 2011'!J24","v":3.6526573170572578},null,4.6945666520075244,13,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"South Korea",3.0459428510386446,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.57296185229047747},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7243933061847361},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.74858769256343116},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2011'!F24","v":6.4097236998686968},null,null,{"$f":"'Environment 2011'!K24","v":7.4656835026660842},{"$f":"'Security 2011'!J25","v":10.281332663900663},null,8.0522466221451481,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"China",2.9358619066762635,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.42978762075466875},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0479353965475666},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.45813888937402747},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"United States",null,{"$f":"'Trade 2011'!F25","v":8.3194569414476955},null,null,{"$f":"'Environment 2011'!K25","v":4.8535978973683722},{"$f":"'Security 2011'!J26","v":5.7371193615559779},null,6.3033914001240161,8,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"India",2.8327526577415356,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.6346704109855007},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2249446242622364},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.60780803347929935},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2011'!G32","v":0},null,null,{"$f":"'Environment 2011'!K32","v":0},{"$f":"'Security 2011'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2011'!G33","v":0},null,null,{"$f":"'Environment 2011'!K33","v":0},{"$f":"'Security 2011'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},5.0393476498131839,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.2318726697790376,4.946491460651786,{"$error":"#DIV/0!"},5.4059039267480031,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},2.6410192125277185,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7488596042200613,2.8348251156413338,{"$error":"#DIV/0!"},1.6306885811127527,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-2.4537720954196418,0,0,0.68422090314147832,1.2191564493497187,0,2.8327526577415356,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},8.3194569414476955,0,0,8.6021136929815682,10.634495864749157,0,8.0522466221451481,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]

{"sheet":"Index 2010","index":3,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2010"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2010'!F5","v":8.2292609859200159},null,null,{"$f":"'Environment 2010'!K5","v":3.7229036783400145},{"$f":"'Security 2010'!J6","v":11.151012086545988},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.7010589169353389},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":7.8748932692543931},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1240999188927181},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2504457856275004},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.5003475647341755},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Brazil",null,{"$f":"'Trade 2010'!F6","v":3.6926040252074701},null,null,{"$f":"'Environment 2010'!K6","v":7.3873888732500195},{"$f":"'Security 2010'!J7","v":2.3612592438182691},null,4.4804173807585865,13,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",7.7010589169353389,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7430869953066721},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2409678927800047},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.7170040288486628},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"Canada",null,{"$f":"'Trade 2010'!F7","v":7.0620972298783435},null,null,{"$f":"'Environment 2010'!K7","v":5.0364903748425576},{"$f":"'Security 2010'!J8","v":6.6416919233989757},null,6.2467598427066262,8,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"France",7.1373968502751497,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.105754082824888},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1969564160328594},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.8346863514174019},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"China",null,{"$f":"'Trade 2010'!F8","v":1.3044809041399308},null,null,{"$f":"'Environment 2010'!K8","v":6.3232287399175187},{"$f":"'Security 2010'!J9","v":1.3588694512895096},null,2.9955263651156532,19,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,3,"Netherlands",7.0834597878582031,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-3},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2013477414640246},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1560832435363317},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7260288028578477},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"France",null,{"$f":"'Trade 2010'!F9","v":6.3172622484746643},null,null,{"$f":"'Environment 2010'!K9","v":6.5908692480985787},{"$f":"'Security 2010'!J10","v":8.5040590542522061},null,7.1373968502751497,3,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,5,"Sweden",7.0447818922127086,0,-5,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1860530156709861},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3764943984319027},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4822344781098207},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2010'!F10","v":6.3046472853387892},null,null,{"$f":"'Environment 2010'!K10","v":6.2713725304693781},{"$f":"'Security 2010'!J11","v":5.8600316103712897},null,6.145350475393152,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Italy",6.7685329600696074,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1394619552440464},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0803274671036625},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5487435377218994},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"India",null,{"$f":"'Trade 2010'!F11","v":-2.4411217009860531},null,null,{"$f":"'Environment 2010'!K11","v":8.7622650090834018},{"$f":"'Security 2010'!J12","v":2.3402095533447667},null,2.887117620480705,21,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"United States",6.2540365568022693,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":0.78012814285141063},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7790893469581408},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4775909991458713},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9973562106982568},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Indonesia",null,{"$f":"'Trade 2010'!F12","v":6.1227773164823951},null,null,{"$f":"'Environment 2010'!K12","v":7.1453388519564767},{"$f":"'Security 2010'!J13","v":1.4839153168254522},null,4.9173438284214415,12,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"Canada",6.2467598427066262,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3540324099594478},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6788301249475193},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2138973077996584},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Italy",null,{"$f":"'Trade 2010'!F13","v":6.4183858657321391},null,null,{"$f":"'Environment 2010'!K13","v":6.2409824013109869},{"$f":"'Security 2010'!J14","v":7.6462306131656979},null,6.7685329600696074,6,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",6.145350475393152,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1015490951129299},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0904575101564595},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9533438701237633},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Japan",null,{"$f":"'Trade 2010'!F14","v":5.3979925206984216},null,null,{"$f":"'Environment 2010'!K14","v":4.4175506362198718},{"$f":"'Security 2010'!J15","v":3.3080839889678346},null,4.3745423819620433,15,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Spain",5.8480681211931289,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1015981227458327},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0710727169383971},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6753972815088984},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Mexico",null,{"$f":"'Trade 2010'!F15","v":5.457315520148982},null,null,{"$f":"'Environment 2010'!K15","v":4.8970439651339142},{"$f":"'Security 2010'!J16","v":2.3269585677489601},null,4.2271060176772854,16,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Russia",5.0679733956058755,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4220784867682494},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6220725410163861},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.0238223678212401},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2010'!F16","v":6.6040432243920737},null,null,{"$f":"'Environment 2010'!K16","v":6.4682497306089948},{"$f":"'Security 2010'!J17","v":8.1780864085735434},null,7.0834597878582031,4,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Indonesia",4.9173438284214415,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0409257721607985},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3817796173188257},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.49463843894181742},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Russia",null,{"$f":"'Trade 2010'!F17","v":4.2662354603047481},null,null,{"$f":"'Environment 2010'!K17","v":7.8662176230491587},{"$f":"'Security 2010'!J18","v":3.0714671034637204},null,5.0679733956058755,11,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Brazil",4.4804173807585865,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2308680084024901},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4624629577500063},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.78708641460608975},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"Saudi Arabia",null,{"$f":"'Trade 2010'!F18","v":7.365635438773122},null,null,{"$f":"'Environment 2010'!K18","v":0.8820237610406263},{"$f":"'Security 2010'!J19","v":1.219214581360482},null,3.1556245937247436,18,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Turkey",4.426392167352609,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.96242081910312205},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2160628413992325},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2479085068502536},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"South Korea",null,{"$f":"'Trade 2010'!F19","v":1.7201121681363807},null,null,{"$f":"'Environment 2010'!K19","v":4.9084063438669858},{"$f":"'Security 2010'!J20","v":2.0961898834124191},null,2.9082361318052619,20,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,14,"Japan",4.3745423819620433,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7993308402328072},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4725168787399572},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1026946629892782},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Spain",null,{"$f":"'Trade 2010'!F20","v":6.3047943682374985},null,null,{"$f":"'Environment 2010'!K20","v":6.2132181508151918},{"$f":"'Security 2010'!J21","v":5.0261918445266955},null,5.8480681211931289,10,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Mexico",4.2271060176772854,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8191051733829939},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6323479883779715},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.77565285591632005},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[5,"Sweden",null,{"$f":"'Trade 2010'!F21","v":6.5581590470129587},null,null,{"$f":"'Environment 2010'!K21","v":7.1294831952957081},{"$f":"'Security 2010'!J22","v":7.4467034343294625},null,7.0447818922127086,5,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":5},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Switzerland",4.1004318562497337,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.55482581650628771},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6092883381871805},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9363177015562651},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Switzerland",null,{"$f":"'Trade 2010'!F22","v":1.664477449518863},null,null,{"$f":"'Environment 2010'!K22","v":4.8278650145615414},{"$f":"'Security 2010'!J23","v":5.8089531046687952},null,4.1004318562497337,17,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"Saudi Arabia",3.1556245937247436,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4552118129243738},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.29400792034687545},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.406404860453494},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Turkey",null,{"$f":"'Trade 2010'!F23","v":2.8872624573093661},null,null,{"$f":"'Environment 2010'!K23","v":6.6481885241976979},{"$f":"'Security 2010'!J24","v":3.7437255205507607},null,4.426392167352609,14,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"China",2.9955263651156532,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.43482696804664361},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1077429133058394},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.45295648376316988},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2010'!F24","v":6.3722997566781538},null,null,{"$f":"'Environment 2010'!K24","v":6.7513373568825008},{"$f":"'Security 2010'!J25","v":10.501042694202527},null,7.8748932692543931,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"South Korea",2.9082361318052619,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.57337072271212686},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.636135447955662},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.69872996113747299},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"United States",null,{"$f":"'Trade 2010'!F25","v":8.337268040874422},null,null,{"$f":"'Environment 2010'!K25","v":4.4327729974376142},{"$f":"'Security 2010'!J26","v":5.99206863209477},null,6.2540365568022693,7,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,20,"India",2.887117620480705,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.63479591302150873},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2785631762360441},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.60855444424466065},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2010'!G32","v":0},null,null,{"$f":"'Environment 2010'!K32","v":0},{"$f":"'Security 2010'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2010'!G33","v":0},null,null,{"$f":"'Environment 2010'!K33","v":0},{"$f":"'Security 2010'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},5.0450471243939381,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.8534855717323193,5.0507602198529584,{"$error":"#DIV/0!"},5.3164309719930731,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},2.624581652834121,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6627385773795165,2.9774848352577385,{"$error":"#DIV/0!"},1.5961534199386409,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-2.4411217009860531,0,0,0.8820237610406263,1.219214581360482,0,2.887117620480705,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},8.337268040874422,0,0,8.7622650090834018,11.151012086545988,0,7.8748932692543931,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]

{"sheet":"Index 2009","index":4,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2009"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2009'!F5","v":8.2150017744241612},null,null,{"$f":"'Environment 2009'!K5","v":3.0750354002375366},{"$f":"'Security 2009'!J6","v":11.756288900326707},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.6821086916628021},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":8.0428843762241744},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.077923517026059},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2767670058074017},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.6881938533907141},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Brazil",null,{"$f":"'Trade 2009'!F6","v":3.7854382483742919},null,null,{"$f":"'Environment 2009'!K6","v":7.2075309309892024},{"$f":"'Security 2009'!J7","v":2.3661416763279552},null,4.4530369518971504,12,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",7.6821086916628021,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7383339248080536},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.0250118000791788},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.918762966775569},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"Canada",null,{"$f":"'Trade 2009'!F7","v":7.0576349708108443},null,null,{"$f":"'Environment 2009'!K7","v":4.4732808858257682},{"$f":"'Security 2009'!J8","v":6.9789273993259986},null,6.1699477519875368,8,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Netherlands",7.2212694515933711,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1872617180214191},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1482528301399215},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.88575490343203},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"China",null,{"$f":"'Trade 2009'!F8","v":1.3330309808262431},null,null,{"$f":"'Environment 2009'!K8","v":6.0387059596669719},{"$f":"'Security 2009'!J9","v":1.3515298411419105},null,2.9077555938783752,19,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"France",7.094879342411109,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0958413910601341},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1612125763895915},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.8378253749613829},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"France",null,{"$f":"'Trade 2009'!F9","v":6.2875241731804028},null,null,{"$f":"'Environment 2009'!K9","v":6.4836377291687741},{"$f":"'Security 2009'!J10","v":8.5134761248841482},null,7.094879342411109,4,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,4,"Sweden",7.078582827317466,0,-4,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1665163180788318},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3158614005270199},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5962051087116147},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2009'!F10","v":6.2794923785665162},null,null,{"$f":"'Environment 2009'!K10","v":6.1876068761439198},{"$f":"'Security 2009'!J11","v":5.7970101710413431},null,6.0880364752505933,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Italy",6.7543936767437023,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1295957443724109},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9936988972581606},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6310990351131305},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"India",null,{"$f":"'Trade 2009'!F11","v":-2.4596026203025678},null,null,{"$f":"'Environment 2009'!K11","v":8.5928534211538015},{"$f":"'Security 2009'!J12","v":2.2328678006636924},null,2.7887062005049756,21,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"United States",6.2272884193077553,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":0.77280011466158627},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7736660242428233},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.348849341530322},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1047730535346103},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Indonesia",null,{"$f":"'Trade 2009'!F12","v":6.1213805408769755},null,null,{"$f":"'Environment 2009'!K12","v":5.7937775496120221},{"$f":"'Security 2009'!J13","v":1.4106657951321648},null,4.4419412952070543,13,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,7,"Canada",6.1699477519875368,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3525449902702813},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4910936286085894},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.326309133108666},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Italy",null,{"$f":"'Trade 2009'!F13","v":6.3887872331172328},null,null,{"$f":"'Environment 2009'!K13","v":5.9810966917744821},{"$f":"'Security 2009'!J14","v":7.8932971053393919},null,6.7543936767437023,6,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",6.0880364752505933,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0931641261888387},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0625356253813067},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9323367236804476},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Japan",null,{"$f":"'Trade 2009'!F14","v":5.4010873628657414},null,null,{"$f":"'Environment 2009'!K14","v":3.8082352216959245},{"$f":"'Security 2009'!J15","v":2.856038114271886},null,4.0217868996111834,17,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Spain",5.6017613144455636,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0943385124691383},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9460841172222532},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5613386847541717},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Mexico",null,{"$f":"'Trade 2009'!F15","v":5.4477801631080514},null,null,{"$f":"'Environment 2009'!K15","v":4.9089448123874},{"$f":"'Security 2009'!J16","v":2.0600551730146122},null,4.1389267161700216,14,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Russia",5.0831523157402998,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4722714230702065},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.560196670902251},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.050684221767842},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2009'!F16","v":6.5617851540642569},null,null,{"$f":"'Environment 2009'!K16","v":6.4447584904197646},{"$f":"'Security 2009'!J17","v":8.65726471029609},null,7.2212694515933711,3,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Brazil",4.4530369518971504,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2618127494580973},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4025103103297343},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.78871389210931842},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Russia",null,{"$f":"'Trade 2009'!F17","v":4.4168142692106196},null,null,{"$f":"'Environment 2009'!K17","v":7.6805900127067535},{"$f":"'Security 2009'!J18","v":3.1520526653035263},null,5.0831523157402998,11,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Indonesia",4.4419412952070543,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.040460180292325},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9312591832040074},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.47022193171072163},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"Saudi Arabia",null,{"$f":"'Trade 2009'!F18","v":7.364178763538237},null,null,{"$f":"'Environment 2009'!K18","v":0.60509132366553608},{"$f":"'Security 2009'!J19","v":1.1810308528537321},null,3.0501003133525018,18,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Mexico",4.1389267161700216,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.815926721036017},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6363149374624666},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.68668505767153742},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2009'!F19","v":1.7203152514845166},null,null,{"$f":"'Environment 2009'!K19","v":4.8994602717806135},{"$f":"'Security 2009'!J20","v":2.0787699869174445},null,2.8995151700608583,20,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,14,"Switzerland",4.0753369903913823,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.55526111335119532},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5157824634082153},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0042934136319719},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Spain",null,{"$f":"'Trade 2009'!F20","v":6.2830155374074153},null,null,{"$f":"'Environment 2009'!K20","v":5.8382523516667595},{"$f":"'Security 2009'!J21","v":4.6840160542625151},null,5.6017613144455636,10,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,14,"Turkey",4.0664505123724126,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.92186275900356807},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.858128135747787},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2864596176210576},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Sweden",null,{"$f":"'Trade 2009'!F21","v":6.4995489542364959},null,null,{"$f":"'Environment 2009'!K21","v":6.9475842015810594},{"$f":"'Security 2009'!J22","v":7.7886153261348445},null,7.078582827317466,5,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Japan",4.0217868996111834,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8003624542885805},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2694117405653083},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.95201270475729538},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Switzerland",null,{"$f":"'Trade 2009'!F22","v":1.665783340053586},null,null,{"$f":"'Environment 2009'!K22","v":4.5473473902246457},{"$f":"'Security 2009'!J23","v":6.0128802408959157},null,4.0753369903913823,15,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"Saudi Arabia",3.0501003133525018,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4547262545127455},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.20169710788851203},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.39367695095124405},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Turkey",null,{"$f":"'Trade 2009'!F23","v":2.7655882770107043},null,null,{"$f":"'Environment 2009'!K23","v":5.574384407243361},{"$f":"'Security 2009'!J24","v":3.8593788528631729},null,4.0664505123724126,16,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"China",2.9077555938783752,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.44434366027541433},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0129019865556574},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.45050994704730352},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2009'!F24","v":6.2337705510781767},null,null,{"$f":"'Environment 2009'!K24","v":6.8303010174222045},{"$f":"'Security 2009'!J25","v":11.064581560172142},null,8.0428843762241744,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,19,"South Korea",2.8995151700608583,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.57343841716150556},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6331534239268712},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.69292332897248154},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"United States",null,{"$f":"'Trade 2009'!F25","v":8.3209980727284698},null,null,{"$f":"'Environment 2009'!K25","v":4.0465480245909662},{"$f":"'Security 2009'!J26","v":6.3143191606038309},null,6.2272884193077553,7,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"India",2.7887062005049756,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.63359372899725419},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2135193697126208},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.57518683079235511},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2009'!G32","v":0},null,null,{"$f":"'Environment 2009'!K32","v":0},{"$f":"'Security 2009'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2009'!G33","v":0},null,null,{"$f":"'Environment 2009'!K33","v":0},{"$f":"'Security 2009'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},5.0328263512695415,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5221439509503547,5.1432955957987154,{"$error":"#DIV/0!"},5.2327552993395372,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},2.615320486892732,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7132394090591159,3.1857598424641731,{"$error":"#DIV/0!"},1.6616245867156196,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-2.4596026203025678,0,0,0.60509132366553608,1.1810308528537321,0,2.7887062005049756,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},8.3209980727284698,0,0,8.5928534211538015,11.756288900326707,0,8.0428843762241744,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]

{"sheet":"Index 2008","index":5,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2008"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2008'!F5","v":6.8386517024016822},null,null,{"$f":"'Environment 2008'!K5","v":3.8211605213757331},{"$f":"'Security 2008'!J6","v":12.31057361025092},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.6567952780094446},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":8.0273732903704609},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.780686542004144},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3760232128735885},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.8706635354927279},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Brazil",null,{"$f":"'Trade 2008'!F6","v":2.6773879000239598},null,null,{"$f":"'Environment 2008'!K6","v":7.1432281498176859},{"$f":"'Security 2008'!J7","v":2.3571206049532916},null,4.0592455515983126,16,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",7.6567952780094446,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2795505674672274},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.273720173791911},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.1035245367503066},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"Canada",null,{"$f":"'Trade 2008'!F7","v":7.9212274511669918},null,null,{"$f":"'Environment 2008'!K7","v":4.4313499370674814},{"$f":"'Security 2008'!J8","v":7.2814618205557888},null,6.5446797362634213,7,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Netherlands",7.1807684469787203,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9282268821178083},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2258662384685866},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.0266753263923256},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"China",null,{"$f":"'Trade 2008'!F8","v":-9.1158495127450205},null,null,{"$f":"'Environment 2008'!K8","v":6.0503207620156969},{"$f":"'Security 2008'!J9","v":1.3584416672277644},null,-0.56902902783385312,21,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"Sweden",6.9696703653923082,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":0.23041460700149308},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8786416008164071},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4020870206223681},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6889417439535337},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[5,"France",null,{"$f":"'Trade 2008'!F9","v":5.3808184846034068},null,null,{"$f":"'Environment 2008'!K9","v":6.5392771311603219},{"$f":"'Security 2008'!J10","v":8.5844170095448558},null,6.8348375417695282,5,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":5},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,5,"France",6.8348375417695282,0,-5,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7936061615344689},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1797590437201073},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.8614723365149519},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2008'!F10","v":5.2582006593938253},null,null,{"$f":"'Environment 2008'!K10","v":6.4203516502029627},{"$f":"'Security 2008'!J11","v":5.9284742475123036},null,5.8690088523696984,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Italy",6.577564720084272,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8401172670462793},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.038654563413596},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6987928896243965},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"India",null,{"$f":"'Trade 2008'!F11","v":-7.1571710191229947},null,null,{"$f":"'Environment 2008'!K11","v":8.0331020241488158},{"$f":"'Security 2008'!J12","v":2.1997947946522212},null,1.0252419332260141,20,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"Canada",6.5446797362634213,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":0.30057234565553032},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6404091503889973},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4771166456891605},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4271539401852631},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[15,"Indonesia",null,{"$f":"'Trade 2008'!F12","v":5.663086926970891},null,null,{"$f":"'Environment 2008'!K12","v":5.4934105582868655},{"$f":"'Security 2008'!J13","v":1.350835970678131},null,4.1691111519786288,15,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":15},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"United States",6.1092946019907997,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.65199908191537},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2547724577233235},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2025230623521055},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Italy",null,{"$f":"'Trade 2008'!F13","v":5.5203518011388377},null,null,{"$f":"'Environment 2008'!K13","v":6.1159636902407879},{"$f":"'Security 2008'!J14","v":8.0963786688731894},null,6.577564720084272,6,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",5.8690088523696984,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7527335531312751},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1401172167343208},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9761580825041012},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Japan",null,{"$f":"'Trade 2008'!F14","v":6.751675058158332},null,null,{"$f":"'Environment 2008'!K14","v":3.5027763071274047},{"$f":"'Security 2008'!J15","v":2.7759369599095627},null,4.3434627750650998,14,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Spain",5.310548895108222,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8162538754386677},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.918151888201999},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5761431314675551},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Mexico",null,{"$f":"'Trade 2008'!F15","v":3.570140519921293},null,null,{"$f":"'Environment 2008'!K15","v":4.9627800306957717},{"$f":"'Security 2008'!J16","v":2.0612871854336281},null,3.5314025786835637,17,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Switzerland",4.9694358381761203,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3574545360356129},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5592178230126423},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0527634791278655},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2008'!F16","v":5.7846806463534248},null,null,{"$f":"'Environment 2008'!K16","v":6.6775987154057601},{"$f":"'Security 2008'!J17","v":9.0800259791769768},null,7.1807684469787203,3,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Turkey",4.6480056883386505,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4139448515256736},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9161561522664172},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.317904684546559},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Russia",null,{"$f":"'Trade 2008'!F17","v":2.2422609723644005},null,null,{"$f":"'Environment 2008'!K17","v":7.5986823371902688},{"$f":"'Security 2008'!J18","v":3.2542373673805409},null,4.3650602256450703,13,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Russia",4.3650602256450703,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.74742032412146686},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5328941123967561},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.084745789126847},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"Saudi Arabia",null,{"$f":"'Trade 2008'!F18","v":6.0655821415097622},null,null,{"$f":"'Environment 2008'!K18","v":0.64898025007419102},{"$f":"'Security 2008'!J19","v":1.1509481655582934},null,2.6218368523807491,18,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Japan",4.3434627750650998,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2505583527194442},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1675921023758016},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.92531231996985419},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2008'!F19","v":1.0933150168452133},null,null,{"$f":"'Environment 2008'!K19","v":3.4103311563142364},{"$f":"'Security 2008'!J20","v":2.0611927213075951},null,2.1882796314890149,19,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,15,"Indonesia",4.1691111519786288,0,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8876956423236304},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8311368527622884},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.45027865689271035},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Spain",null,{"$f":"'Trade 2008'!F20","v":5.4487616263160028},null,null,{"$f":"'Environment 2008'!K20","v":5.754455664605997},{"$f":"'Security 2008'!J21","v":4.7284293944026654},null,5.310548895108222,10,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Brazil",4.0592455515983126,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.89246263334131992},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3810760499392285},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.78570686831776382},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Sweden",null,{"$f":"'Trade 2008'!F21","v":5.635924802449221},null,null,{"$f":"'Environment 2008'!K21","v":7.2062610618671048},{"$f":"'Security 2008'!J22","v":8.0668252318606015},null,6.9696703653923082,4,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Mexico",3.5314025786835637,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1900468399737643},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6542600102319238},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.68709572847787603},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Switzerland",null,{"$f":"'Trade 2008'!F22","v":4.0723636081068388},null,null,{"$f":"'Environment 2008'!K22","v":4.677653469037927},{"$f":"'Security 2008'!J23","v":6.1582904373835969},null,4.9694358381761203,11,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"Saudi Arabia",2.6218368523807491,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0218607138365874},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.21632675002473034},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.38364938851943114},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Turkey",null,{"$f":"'Trade 2008'!F23","v":4.2418345545770206},null,null,{"$f":"'Environment 2008'!K23","v":5.7484684567992517},{"$f":"'Security 2008'!J24","v":3.9537140536396769},null,4.6480056883386505,12,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"South Korea",2.1882796314890149,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.36443833894840444},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1367770521047456},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.687064240435865},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2008'!F24","v":5.342059626012432},null,null,{"$f":"'Environment 2008'!K24","v":7.1280696386207651},{"$f":"'Security 2008'!J25","v":11.611990606478184},null,8.0273732903704609,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"India",1.0252419332260141,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.71708256049186025},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.80484277276286598},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.22039916046314789},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"United States",null,{"$f":"'Trade 2008'!F25","v":7.9559972457461106},null,null,{"$f":"'Environment 2008'!K25","v":3.7643173731699706},{"$f":"'Security 2008'!J26","v":6.6075691870563169},null,6.1092946019907997,8,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"China",-0.56902902783385312,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.70014162765463206},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.46469409353760693},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.10433493429624613},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2008'!G32","v":0},null,null,{"$f":"'Environment 2008'!K32","v":0},{"$f":"'Security 2008'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2008'!G33","v":0},null,null,{"$f":"'Environment 2008'!K33","v":0},{"$f":"'Security 2008'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},3.8662523910567446,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4823113754869048,5.2846640801826714,{"$error":"#DIV/0!"},4.87774261557544,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},4.2477962710850754,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7323984619020623,3.3565544871246686,{"$error":"#DIV/0!"},2.1814582210616913,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-9.1158495127450205,0,0,0.64898025007419102,1.1509481655582934,0,-0.56902902783385312,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},7.9559972457461106,0,0,8.0331020241488158,12.31057361025092,0,8.0273732903704609,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]

{"sheet":"Index 2007","index":6,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2007"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2007'!F5","v":6.8512222129600167},null,null,{"$f":"'Environment 2007'!K5","v":2.7144873135865635},{"$f":"'Security 2007'!J6","v":12.914800103450188},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.4935032099989227},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":8.3106819328814794},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7680656340235832},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4543528181940641},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.0882634806638327},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[15,"Brazil",null,{"$f":"'Trade 2007'!F6","v":2.7059740655067022},null,null,{"$f":"'Environment 2007'!K6","v":6.9237929207411444},{"$f":"'Security 2007'!J7","v":2.3400874101579658},null,3.9899514654686037,15,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":15},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",7.4935032099989227,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2837407376533387},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.90482910452885446},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.3049333678167292},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Canada",null,{"$f":"'Trade 2007'!F7","v":7.8695639252008771},null,null,{"$f":"'Environment 2007'!K7","v":4.8483698464689935},{"$f":"'Security 2007'!J8","v":7.6313832934810684},null,6.783105688383646,6,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Netherlands",7.3823934569868337,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8982649837559682},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2965951584743838},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.1875333147564824},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"China",null,{"$f":"'Trade 2007'!F8","v":-9.0167480996387681},null,null,{"$f":"'Environment 2007'!K8","v":6.2977386646200726},{"$f":"'Security 2007'!J9","v":1.3291103414189616},null,-0.46329969786657799,21,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"France",6.9672394471426715,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":0.18223765705853026},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7854282243914958},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2059823342080853},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.9758288885430901},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"France",null,{"$f":"'Trade 2007'!F9","v":5.3562846731744873},null,null,{"$f":"'Environment 2007'!K9","v":6.6179470026242555},{"$f":"'Security 2007'!J10","v":8.9274866656292708},null,6.9672394471426715,4,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,4,"Sweden",6.9567501727475625,0,-4,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8364134754520374},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4561489752733947},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6641877220221306},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2007'!F10","v":5.2151891233863799},null,null,{"$f":"'Environment 2007'!K10","v":6.6097519639106945},{"$f":"'Security 2007'!J11","v":5.8973081097326689},null,5.9074163990099144,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Canada",6.783105688383646,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6231879750669589},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6161232821563312},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.543794431160356},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"India",null,{"$f":"'Trade 2007'!F11","v":-7.1671470765789502},null,null,{"$f":"'Environment 2007'!K11","v":8.1001732960399746},{"$f":"'Security 2007'!J12","v":2.1148287421396263},null,1.0159516538668836,20,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"Italy",6.2829562727015444,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":0.29837047023671509},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8248124464901716},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0771000514430598},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3810437747683122},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Indonesia",null,{"$f":"'Trade 2007'!F12","v":5.6620693290228106},null,null,{"$f":"'Environment 2007'!K12","v":5.0018818584229887},{"$f":"'Security 2007'!J13","v":0.93391480888220768},null,3.8659553321093356,16,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"United States",6.1607066369274586,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6418650474249197},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1994427930405576},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3193987964619818},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"Italy",null,{"$f":"'Trade 2007'!F13","v":5.4744373394705148},null,null,{"$f":"'Environment 2007'!K13","v":6.2313001543291797},{"$f":"'Security 2007'!J14","v":7.143131324304937},null,6.2829562727015444,7,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",5.9074163990099144,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7383963744621267},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2032506546368982},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9657693699108896},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Japan",null,{"$f":"'Trade 2007'!F14","v":6.7556660334248502},null,null,{"$f":"'Environment 2007'!K14","v":3.9124753620130108},{"$f":"'Security 2007'!J15","v":2.4405870824571441},null,4.3695761592983349,14,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Spain",5.2513969793599058,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8150579670110314},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9637686648869279},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4725703474619467},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Mexico",null,{"$f":"'Trade 2007'!F15","v":3.5657671003071147},null,null,{"$f":"'Environment 2007'!K15","v":4.7010853781242909},{"$f":"'Security 2007'!J16","v":2.0598089620802367},null,3.4422204801705476,17,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Switzerland",5.0485220887222839,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3579557087763707},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.578847978169323},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1117184017765909},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2007'!F16","v":5.6947949512679044},null,null,{"$f":"'Environment 2007'!K16","v":6.8897854754231513},{"$f":"'Security 2007'!J17","v":9.5625999442694471},null,7.3823934569868337,3,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Turkey",4.6861968140315362,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4855755656472363},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8916755947626971},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3089456536216029},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Russia",null,{"$f":"'Trade 2007'!F17","v":2.1997130357252459},null,null,{"$f":"'Environment 2007'!K17","v":7.6369173453507422},{"$f":"'Security 2007'!J18","v":3.379531578621858},null,4.4053873198992823,13,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Russia",4.4053873198992823,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.73323767857508193},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5456391151169142},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1265105262072861},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"Saudi Arabia",null,{"$f":"'Trade 2007'!F18","v":6.064125029769162},null,null,{"$f":"'Environment 2007'!K18","v":0.84626764861257908},{"$f":"'Security 2007'!J19","v":0.89106889787931209},null,2.6004871920870176,18,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,13,"Japan",4.3695761592983349,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2518886778082834},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3041584540043369},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.81352902748571465},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2007'!F19","v":1.0929194677974385},null,null,{"$f":"'Environment 2007'!K19","v":3.5290920682970985},{"$f":"'Security 2007'!J20","v":1.9473171813624541},null,2.1897762391523306,19,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,15,"Brazil",3.9899514654686037,0,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.90199135516890072},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3079309735803815},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.78002913671932195},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Spain",null,{"$f":"'Trade 2007'!F20","v":5.445173901033094},null,null,{"$f":"'Environment 2007'!K20","v":5.891305994660784},{"$f":"'Security 2007'!J21","v":4.4177110423858403},null,5.2513969793599058,10,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Indonesia",3.8659553321093356,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8873564430076035},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6672939528076629},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.31130493629406925},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Sweden",null,{"$f":"'Trade 2007'!F21","v":5.5092404263561123},null,null,{"$f":"'Environment 2007'!K21","v":7.3684469258201837},{"$f":"'Security 2007'!J22","v":7.9925631660663923},null,6.9567501727475625,5,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Mexico",3.4422204801705476,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.188589033435705},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5670284593747636},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.68660298736007885},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Switzerland",null,{"$f":"'Trade 2007'!F22","v":4.0738671263291124},null,null,{"$f":"'Environment 2007'!K22","v":4.736543934507969},{"$f":"'Security 2007'!J23","v":6.3351552053297722},null,5.0485220887222839,11,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"Saudi Arabia",2.6004871920870176,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0213750099230539},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.28208921620419303},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.29702296595977068},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Turkey",null,{"$f":"'Trade 2007'!F23","v":4.4567266969417085},null,null,{"$f":"'Environment 2007'!K23","v":5.6750267842880913},{"$f":"'Security 2007'!J24","v":3.9268369608648088},null,4.6861968140315362,12,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"South Korea",2.1897762391523306,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.36430648926581283},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1763640227656995},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.64910572712081804},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2007'!F24","v":5.3041969020707498},null,null,{"$f":"'Environment 2007'!K24","v":7.363058454582192},{"$f":"'Security 2007'!J25","v":12.264790441991499},null,8.3106819328814794,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"India",1.0159516538668836,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.712821681164853},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.80561750511277652},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.210334148754107},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"United States",null,{"$f":"'Trade 2007'!F25","v":7.9255951422747595},null,null,{"$f":"'Environment 2007'!K25","v":3.5983283791216727},{"$f":"'Security 2007'!J26","v":6.9581963893859458},null,6.1607066369274586,8,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"China",-0.46329969786657799,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.54773034932170805},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.38256171300242636},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":8.0737984864151596E-2},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2007'!G32","v":0},null,null,{"$f":"'Environment 2007'!K32","v":0},{"$f":"'Security 2007'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2007'!G33","v":0},null,null,{"$f":"'Environment 2007'!K33","v":0},{"$f":"'Security 2007'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},3.8589824431333968,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.4997036557878873,5.3051532215186468,{"$error":"#DIV/0!"},4.8879464401466439,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},4.2260664554190832,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7917220874638038,3.5692147397016196,{"$error":"#DIV/0!"},2.2072235017435866,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-9.0167480996387681,0,0,0.84626764861257908,0.89106889787931209,0,-0.46329969786657799,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},7.9255951422747595,0,0,8.1001732960399746,12.914800103450188,0,8.3106819328814794,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]

{"sheet":"Index 2006","index":7,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2006"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2006'!F5","v":6.8253209107595776},null,null,{"$f":"'Environment 2006'!K5","v":2.6126825542903092},{"$f":"'Security 2006'!J6","v":13.680713405043585},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.706238956697824},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":8.6001228667141358},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7722040882531216},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5029547031511989},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.324964075309814},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Brazil",null,{"$f":"'Trade 2006'!F6","v":2.7467159602058988},null,null,{"$f":"'Environment 2006'!K6","v":6.6985264381950245},{"$f":"'Security 2006'!J7","v":2.3327796509274328},null,3.926007349776119,15,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",7.706238956697824,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2751069702531925},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.87089418476343639},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.5602378016811951},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Canada",null,{"$f":"'Trade 2006'!F7","v":7.8699480104545554},null,null,{"$f":"'Environment 2006'!K7","v":4.6967048899971395},{"$f":"'Security 2006'!J8","v":8.0351710152121854},null,6.8672746385546262,6,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Netherlands",7.5673454695535369,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8557063124798612},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3365031227850497},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.375136034288627},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"China",null,{"$f":"'Trade 2006'!F8","v":-8.9528530657319365},null,null,{"$f":"'Environment 2006'!K8","v":6.4897832811733736},{"$f":"'Security 2006'!J9","v":1.3078178422377729},null,-0.38508398077359668,21,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"Sweden",7.2135257486272186,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":0.148154788124814},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8526554782869618},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6006841562800562},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7601861140602004},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[5,"France",null,{"$f":"'Trade 2006'!F9","v":5.2773416731046296},null,null,{"$f":"'Environment 2006'!K9","v":6.6848655586435548},{"$f":"'Security 2006'!J10","v":9.333755979996992},null,7.0986544039150585,5,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":5},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,5,"France",7.0986544039150585,0,-5,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7591138910348765},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2282885195478515},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.1112519933323308},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2006'!F10","v":5.1935876126858824},null,null,{"$f":"'Environment 2006'!K10","v":6.7636933510160517},{"$f":"'Security 2006'!J11","v":5.9185638099126212},null,5.9586149245381845,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Canada",6.8672746385546262,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6233160034848519},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5655682966657132},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6783903384040619},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"India",null,{"$f":"'Trade 2006'!F11","v":-7.1796923109119763},null,null,{"$f":"'Environment 2006'!K11","v":7.9690066373997777},{"$f":"'Security 2006'!J12","v":1.7978165446501679},null,0.86237695704598971,20,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"Italy",6.2902232293317804,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":0.2648897008694448},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8066358659144648},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1043534985876629},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3792338648296529},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Indonesia",null,{"$f":"'Trade 2006'!F12","v":5.6607896647093456},null,null,{"$f":"'Environment 2006'!K12","v":4.6015831319349783},{"$f":"'Security 2006'!J13","v":0.89990265664452107},null,3.7207584844296151,16,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"United States",6.2383497603609053,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6398573563483314},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1488526367603187},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4496397672522554},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"Italy",null,{"$f":"'Trade 2006'!F13","v":5.4199075977433946},null,null,{"$f":"'Environment 2006'!K13","v":6.3130604957629881},{"$f":"'Security 2006'!J14","v":7.1377015944889592},null,6.2902232293317804,7,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",5.9586149245381845,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7311958708952941},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2545644503386839},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9728546033042071},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Japan",null,{"$f":"'Trade 2006'!F14","v":6.757017686774736},null,null,{"$f":"'Environment 2006'!K14","v":2.7478787585048359},{"$f":"'Security 2006'!J15","v":2.342578318304926},null,3.9491582545281658,14,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Spain",5.2782853185549383,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7876491799475589},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.026827704920505},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.463808433686874},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Mexico",null,{"$f":"'Trade 2006'!F15","v":3.5870426142713994},null,null,{"$f":"'Environment 2006'!K15","v":4.4404459677988974},{"$f":"'Security 2006'!J16","v":2.0697016976283833},null,3.365730093232894,17,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Switzerland",5.0645913098137152,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3596710263674139},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5433545799147446},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1615657035315561},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2006'!F16","v":5.5671189374395835},null,null,{"$f":"'Environment 2006'!K16","v":7.0095093683551486},{"$f":"'Security 2006'!J17","v":10.125408102865881},null,7.5673454695535369,3,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Turkey",4.5600651839682618,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4895183314905289},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7215707012291288},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.348976151248604},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Russia",null,{"$f":"'Trade 2006'!F17","v":2.1890272727113125},null,null,{"$f":"'Environment 2006'!K17","v":7.4462363448134088},{"$f":"'Security 2006'!J18","v":3.5041308812918244},null,4.3797981662721819,13,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Russia",4.3797981662721819,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.72967575757043746},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4820787816044696},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1680436270972747},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"Saudi Arabia",null,{"$f":"'Trade 2006'!F18","v":6.0622926617905337},null,null,{"$f":"'Environment 2006'!K18","v":0.95730989259399035},{"$f":"'Security 2006'!J19","v":0.8830098652101116},null,2.6342041398648788,18,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Japan",3.9491582545281658,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.252339228924912},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.91595958616827866},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.78085943943497538},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2006'!F19","v":1.0920718828347886},null,null,{"$f":"'Environment 2006'!K19","v":2.8709929653834254},{"$f":"'Security 2006'!J20","v":1.9287190047378382},null,1.9639279509853509,19,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,14,"Brazil",3.926007349776119,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.9155719867352996},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2328421460650083},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.77759321697581096},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Spain",null,{"$f":"'Trade 2006'!F20","v":5.3629475398426765},null,null,{"$f":"'Environment 2006'!K20","v":6.080483114761515},{"$f":"'Security 2006'!J21","v":4.3914253010606217},null,5.2782853185549383,10,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Indonesia",3.7207584844296151,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8869298882364485},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.533861043978326},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.29996755221484034},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Sweden",null,{"$f":"'Trade 2006'!F21","v":5.5579664348608855},null,null,{"$f":"'Environment 2006'!K21","v":7.8020524688401682},{"$f":"'Security 2006'!J22","v":8.2805583421806013},null,7.2135257486272186,4,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Mexico",3.365730093232894,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1956808714237999},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4801486559329657},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.6899005658761278},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Switzerland",null,{"$f":"'Trade 2006'!F22","v":4.0790130791022419},null,null,{"$f":"'Environment 2006'!K22","v":4.6300637397442337},{"$f":"'Security 2006'!J23","v":6.4846971105946682},null,5.0645913098137152,11,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"Saudi Arabia",2.6342041398648788,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0207642205968446},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.3191032975313301},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.29433662173670389},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Turkey",null,{"$f":"'Trade 2006'!F23","v":4.468554994471587},null,null,{"$f":"'Environment 2006'!K23","v":5.1647121036873864},{"$f":"'Security 2006'!J24","v":4.0469284537458119},null,4.5600651839682618,12,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"South Korea",1.9639279509853509,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.36402396094492956},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.95699765512780843},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.64290633491261273},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2006'!F24","v":5.3166122647593648},null,null,{"$f":"'Environment 2006'!K24","v":7.5088641094535973},{"$f":"'Security 2006'!J25","v":12.974892225929443},null,8.6001228667141358,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"India",0.86237695704598971,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.63394218285737547},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.70363592813581577},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.15874102891017394},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"United States",null,{"$f":"'Trade 2006'!F25","v":7.9195720690449942},null,null,{"$f":"'Environment 2006'!K25","v":3.4465579102809558},{"$f":"'Security 2006'!J26","v":7.3489193017567667},null,6.2383497603609053,8,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"China",-0.38508398077359668,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-0.44213601635536887},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.32049748899940045},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":6.4586491774196217E-2},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2006'!G32","v":0},null,null,{"$f":"'Environment 2006'!K32","v":0},{"$f":"'Security 2006'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2006'!G33","v":0},null,null,{"$f":"'Environment 2006'!K33","v":0},{"$f":"'Security 2006'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},3.8485858805201656,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3778577658395612,5.4678662430676717,{"$error":"#DIV/0!"},4.8981032964757993,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},4.2114593563878984,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.9361047581108688,3.8164803194443349,{"$error":"#DIV/0!"},2.3065572733283997,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-8.9528530657319365,0,0,0.95730989259399035,0.8830098652101116,0,-0.38508398077359668,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},7.9195720690449942,0,0,7.9690066373997777,13.680713405043585,0,8.6001228667141358,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]

{"sheet":"Index 2005","index":8,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2005"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2005'!F5","v":6.7421034160580406},null,null,{"$f":"'Environment 2005'!K5","v":2.3935519126285008},{"$f":"'Security 2005'!J6","v":14.522885570129597},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":7.8861802996053791},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":8.8039370805683816},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7169718514466921},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5096029750620765},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.5773622540596124},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Brazil",null,{"$f":"'Trade 2005'!F6","v":2.8823090327618948},null,null,{"$f":"'Environment 2005'!K6","v":6.6827567566031032},{"$f":"'Security 2005'!J7","v":2.1922363888791221},null,3.9191007260813731,15,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",7.8861802996053791,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2473678053526802},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.79785063754283359},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.8409618567098658},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[5,"Canada",null,{"$f":"'Trade 2005'!F7","v":7.9628895034191638},null,null,{"$f":"'Environment 2005'!K7","v":4.8125827918142692},{"$f":"'Security 2005'!J8","v":8.4695967929556559},null,7.0816896960630302,6,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":5},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Netherlands",7.6092920362827385,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7681837337226061},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.26479157661},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.5763167259501318},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"China",null,{"$f":"'Trade 2005'!F8","v":1.6161989859633696},null,null,{"$f":"'Environment 2005'!K8","v":6.8483155675808449},{"$f":"'Security 2005'!J9","v":1.2624310052274281},null,3.2423151862572142,18,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"Sweden",7.2213747742984564,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7541325211177143},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6087402859126589},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.8585019672680829},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[5,"France",null,{"$f":"'Trade 2005'!F9","v":5.073129355488863},null,null,{"$f":"'Environment 2005'!K9","v":6.5106053462274893},{"$f":"'Security 2005'!J10","v":9.7657941819172844},null,7.1165096278778792,5,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":5},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,5,"France",7.1165096278778792,0,-5,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6910431184962877},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1702017820758299},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.2552647273057613},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2005'!F10","v":5.0674841489719746},null,null,{"$f":"'Environment 2005'!K10","v":6.734108915964673},{"$f":"'Security 2005'!J11","v":6.0161986336626416},null,5.9392638995330955,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,5,"Canada",7.0816896960630302,0,-5,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6542965011397213},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6041942639380897},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.8231989309852188},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"India",null,{"$f":"'Trade 2005'!F11","v":-22.64040391840048},null,null,{"$f":"'Environment 2005'!K11","v":8.0132072082312451},{"$f":"'Security 2005'!J12","v":1.410781690144681},null,-4.405471673341518,21,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"United States",6.5267815855752005,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1.4024226007208256},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.688161410603533},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2552327069485441},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5833874680231239},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Indonesia",null,{"$f":"'Trade 2005'!F12","v":6.1615454613887932},null,null,{"$f":"'Environment 2005'!K12","v":4.751349301787279},{"$f":"'Security 2005'!J13","v":0.87773187692891308},null,3.930208880034995,14,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"Italy",6.3154140235592982,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7407154406960981},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.136675680575248},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.438022902287952},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"Italy",null,{"$f":"'Trade 2005'!F13","v":5.2221463220882942},null,null,{"$f":"'Environment 2005'!K13","v":6.4100270417257441},{"$f":"'Security 2005'!J14","v":7.3140687068638561},null,6.3154140235592982,8,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",5.9392638995330955,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6891613829906582},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2447029719882243},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0053995445542139},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Japan",null,{"$f":"'Trade 2005'!F14","v":6.0948802117894019},null,null,{"$f":"'Environment 2005'!K14","v":2.9012621019407105},{"$f":"'Security 2005'!J15","v":2.2558597257002786},null,3.750667346476797,16,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,9,"Switzerland",5.8626467697706994,0,-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2272235212494675},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6485480873423548},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9868751611788771},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Mexico",null,{"$f":"'Trade 2005'!F15","v":4.0308828454521626},null,null,{"$f":"'Environment 2005'!K15","v":4.731906514696778},{"$f":"'Security 2005'!J16","v":1.8054402743844415},null,3.522743211511127,17,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Spain",5.1840407058504896,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7085195513541056},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9971328863227977},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.478388268173586},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2005'!F16","v":5.3045512011678184},null,null,{"$f":"'Environment 2005'!K16","v":6.7943747298299995},{"$f":"'Security 2005'!J17","v":10.728950177850395},null,7.6092920362827385,3,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Russia",4.7277106320580531,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.0424324896575154},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.4795515170178168},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2057266253827217},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Russia",null,{"$f":"'Trade 2005'!F17","v":3.1272974689725466},null,null,{"$f":"'Environment 2005'!K17","v":7.4386545510534505},{"$f":"'Security 2005'!J18","v":3.6171798761481648},null,4.7277106320580531,12,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Turkey",4.4408080495988331,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4584956580869257},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6952697366679323},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2870426548439748},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"Saudi Arabia",null,{"$f":"'Trade 2005'!F18","v":0.82619875197784798},null,null,{"$f":"'Environment 2005'!K18","v":-0.12226999672146033},{"$f":"'Security 2005'!J19","v":0.88037153747068886},null,0.52810009757569221,20,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Indonesia",3.930208880034995,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":0.92835337783773875},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0538484871295979},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5837831005957597},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.29257729230963769},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2005'!F19","v":1.1694147839437097},null,null,{"$f":"'Environment 2005'!K19","v":2.6246606120774554},{"$f":"'Security 2005'!J20","v":1.9232963895174577},null,1.9057905951795409,19,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,14,"Brazil",3.9191007260813731,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.96076967758729825},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2275855855343676},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.73074546295970733},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Spain",null,{"$f":"'Trade 2005'!F20","v":5.125558654062317},null,null,{"$f":"'Environment 2005'!K20","v":5.991398658968393},{"$f":"'Security 2005'!J21","v":4.4351648045207579},null,5.1840407058504896,11,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Japan",3.750667346476797,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0316267372631338},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.96708736731357015},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.75195324190009283},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Sweden",null,{"$f":"'Trade 2005'!F21","v":5.2623975633531428},null,null,{"$f":"'Environment 2005'!K21","v":7.8262208577379768},{"$f":"'Security 2005'!J22","v":8.5755059018042488},null,7.2213747742984564,4,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Mexico",3.522743211511127,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3436276151507209},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5773021715655926},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.60181342479481381},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Switzerland",null,{"$f":"'Trade 2005'!F22","v":6.6816705637484022},null,null,{"$f":"'Environment 2005'!K22","v":4.9456442620270646},{"$f":"'Security 2005'!J23","v":5.9606254835366315},null,5.8626467697706994,10,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"China",3.2423151862572142,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.53873299532112318},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2827718558602816},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.42081033507580939},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Turkey",null,{"$f":"'Trade 2005'!F23","v":4.3754869742607774},null,null,{"$f":"'Environment 2005'!K23","v":5.0858092100037968},{"$f":"'Security 2005'!J24","v":3.8611279645319243},null,4.4408080495988331,13,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"South Korea",1.9057905951795409,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.38980492798123656},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.87488687069248516},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.64109879650581925},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2005'!F24","v":5.1509155543400764},null,null,{"$f":"'Environment 2005'!K24","v":7.5288089251862296},{"$f":"'Security 2005'!J25","v":13.732086762178838},null,8.8039370805683816,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"Saudi Arabia",0.52810009757569221,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.25566813405465311},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-3.7836588154858977E-2},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.27243196352103916},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"United States",null,{"$f":"'Trade 2005'!F25","v":8.0644842318105994},null,null,{"$f":"'Environment 2005'!K25","v":3.7656981208456322},{"$f":"'Security 2005'!J26","v":7.7501624040693713},null,6.5267815855752005,7,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"India",-4.405471673341518,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-10.583804714871057},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.7459676310275096},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.6595040423140085},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2005'!G32","v":0},null,null,{"$f":"'Environment 2005'!K32","v":0},{"$f":"'Security 2005'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2005'!G33","v":0},null,null,{"$f":"'Environment 2005'!K33","v":0},{"$f":"'Security 2005'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},3.4905305291723194,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.3651749233432939,5.5884521975439236,{"$error":"#DIV/0!"},4.8147192166865125,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},6.1560983183479747,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.060017123471432,4.1076144869632296,{"$error":"#DIV/0!"},2.8943604579468012,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-22.64040391840048,0,0,-0.12226999672146033,0.87773187692891308,0,-4.405471673341518,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},8.0644842318105994,0,0,8.0132072082312451,14.522885570129597,0,8.8039370805683816,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]

{"sheet":"Index 2004","index":9,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2004"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":2},"Australia",null,{"$f":"'Trade 2004'!F5","v":6.7191865039816641},null,null,{"$f":"'Environment 2004'!K5","v":3.7332971909549624},{"$f":"'Security 2004'!J6","v":15.315851511884077},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":8.5894450689402344},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":2},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"United Kingdom"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":9.1621075243158732},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7117233264151146},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6236848034530089},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.8266993944477496},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Brazil",null,{"$f":"'Trade 2004'!F6","v":2.8215861494432404},null,null,{"$f":"'Environment 2004'!K6","v":6.623352145047769},{"$f":"'Security 2004'!J7","v":1.9638077843401835},null,3.8029153596103975,15,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"Australia",8.5894450689402344,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2397288346605548},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2444323969849875},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":5.1052838372946923},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Canada",null,{"$f":"'Trade 2004'!F7","v":8.0137768333588681},null,null,{"$f":"'Environment 2004'!K7","v":4.8052560794500545},{"$f":"'Security 2004'!J8","v":8.8306228966077285},null,7.216551936472217,6,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Netherlands",7.9069305173506637,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7782392826687896},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3812059527576994},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.7474852819241744},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"China",null,{"$f":"'Trade 2004'!F8","v":1.4536332289355669},null,null,{"$f":"'Environment 2004'!K8","v":7.1006615387650989},{"$f":"'Security 2004'!J9","v":1.2137910456482113},null,3.2560286044496256,18,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"France",7.4106381001028163,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6977605744717559},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.300922467372073},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.4119550582589877},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"France",null,{"$f":"'Trade 2004'!F9","v":5.0932817234152674},null,null,{"$f":"'Environment 2004'!K9","v":6.9027674021162193},{"$f":"'Security 2004'!J10","v":10.235865174776963},null,7.4106381001028163,4,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,5,"Sweden",7.33620793180022,0,-5,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7508555158754255},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6535849052537697},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.9317675106710248},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2004'!F10","v":5.0483648842241902},null,null,{"$f":"'Environment 2004'!K10","v":7.1050701051097072},{"$f":"'Security 2004'!J11","v":6.1102132597831691},null,6.0878827497056891,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Canada",7.216551936472217,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6712589444529562},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6017520264833516},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.9435409655359095},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"India",null,{"$f":"'Trade 2004'!F11","v":-22.680667737173074},null,null,{"$f":"'Environment 2004'!K11","v":8.0236228318403384},{"$f":"'Security 2004'!J12","v":1.3738268402432929},null,-4.4277393550298143,21,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"United States",6.6253483050323743,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1.4134918013499982},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6746744339915751},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2288670886548918},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.7218067823859067},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Indonesia",null,{"$f":"'Trade 2004'!F12","v":6.1571812168448652},null,null,{"$f":"'Environment 2004'!K12","v":3.9952003591796079},{"$f":"'Security 2004'!J13","v":0.8443000572272773},null,3.6655605444172501,17,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"Italy",6.5276706818059536,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7279556852847877},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2915770301923408},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.5081379663288246},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"Italy",null,{"$f":"'Trade 2004'!F13","v":5.1838670558543631},null,null,{"$f":"'Environment 2004'!K13","v":6.8747310905770229},{"$f":"'Security 2004'!J14","v":7.5244138989864737},null,6.5276706818059536,8,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",6.0878827497056891,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6827882947413968},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3683567017032359},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0367377532610562},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Japan",null,{"$f":"'Trade 2004'!F14","v":6.0955537906646864},null,null,{"$f":"'Environment 2004'!K14","v":3.1360937902855133},{"$f":"'Security 2004'!J15","v":2.2522109744939116},null,3.8279528518147035,14,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Spain",5.3328311551997247,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7076768602640904},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1284235922259076},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.4967307027097272},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[16,"Mexico",null,{"$f":"'Trade 2004'!F15","v":3.9965736312970379},null,null,{"$f":"'Environment 2004'!K15","v":5.1926714032372558},{"$f":"'Security 2004'!J16","v":1.8222120612664834},null,3.6704856986002592,16,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":16},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Switzerland",5.0444868715722846,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2388755754565399},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7717916214688441},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.0338196746469002},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2004'!F16","v":5.3347178480063686},null,null,{"$f":"'Environment 2004'!K16","v":7.1436178582730987},{"$f":"'Security 2004'!J17","v":11.242455845772524},null,7.9069305173506637,3,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Turkey",4.4985823614307767,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.37524197232303},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.854526275983825},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2688141131239214},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Russia",null,{"$f":"'Trade 2004'!F17","v":3.0459531251004868},null,null,{"$f":"'Environment 2004'!K17","v":6.2257688923674852},{"$f":"'Security 2004'!J18","v":3.6488275794195273},null,4.3068498656291672,13,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Russia",4.3068498656291672,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.015317708366829},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0752562974558284},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2162758598065091},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"Saudi Arabia",null,{"$f":"'Trade 2004'!F18","v":0.81136845932308632},null,null,{"$f":"'Environment 2004'!K18","v":-0.21560453051041406},{"$f":"'Security 2004'!J19","v":0.87239906425813674},null,0.48938766435693637,20,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Japan",3.8279528518147035,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":0.87195112894692117},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0318512635548953},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.0453645967618377},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.75073699149797057},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2004'!F19","v":1.1690024546272126},null,null,{"$f":"'Environment 2004'!K19","v":2.4584785442233659},{"$f":"'Security 2004'!J20","v":1.9333415842569885},null,1.8536075277025226,19,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,14,"Brazil",3.8029153596103975,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.94052871648108016},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2077840483492563},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.65460259478006122},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Spain",null,{"$f":"'Trade 2004'!F20","v":5.1230305807922711},null,null,{"$f":"'Environment 2004'!K20","v":6.3852707766777232},{"$f":"'Security 2004'!J21","v":4.4901921081291816},null,5.3328311551997247,10,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,16,"Mexico",3.6704856986002592,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3321912104323459},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7308904677457519},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.60740402042216113},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[5,"Sweden",null,{"$f":"'Trade 2004'!F21","v":5.2525665476262766},null,null,{"$f":"'Environment 2004'!K21","v":7.9607547157613094},{"$f":"'Security 2004'!J22","v":8.7953025320130749},null,7.33620793180022,5,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":5},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,16,"Indonesia",3.6655605444172501,0,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0523937389482882},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3317334530598692},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.28143335240909245},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Switzerland",null,{"$f":"'Trade 2004'!F22","v":6.7166267263696202},null,null,{"$f":"'Environment 2004'!K22","v":5.3153748644065324},{"$f":"'Security 2004'!J23","v":3.1014590239407007},null,5.0444868715722846,11,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"China",3.2560286044496256,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.48454440964518897},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3668871795883661},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.40459701521607044},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Turkey",null,{"$f":"'Trade 2004'!F23","v":4.1257259169690901},null,null,{"$f":"'Environment 2004'!K23","v":5.5635788279514751},{"$f":"'Security 2004'!J24","v":3.8064423393717641},null,4.4985823614307767,12,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"South Korea",1.8536075277025226,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.38966748487573755},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.81949284807445533},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.64444719475232948},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[1,"United Kingdom",null,{"$f":"'Trade 2004'!F24","v":5.1351699792453438},null,null,{"$f":"'Environment 2004'!K24","v":7.8710544103590268},{"$f":"'Security 2004'!J25","v":14.48009818334325},null,9.1621075243158732,1,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"Saudi Arabia",0.48938766435693637,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.2358245480328964},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-6.2665537928208823E-2},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.25356311632403999},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"United States",null,{"$f":"'Trade 2004'!F25","v":8.0240233019747258},null,null,{"$f":"'Environment 2004'!K25","v":3.6866012659646752},{"$f":"'Security 2004'!J26","v":8.1654203471577205},null,6.6253483050323743,7,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"India",-4.4277393550298143,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-10.686312631879185},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.7804416966436576},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.64729765838615616},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2004'!G32","v":0},null,null,{"$f":"'Environment 2004'!K32","v":0},{"$f":"'Security 2004'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2004'!G33","v":0},null,null,{"$f":"'Environment 2004'!K33","v":0},{"$f":"'Security 2004'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},3.4590724867086258,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},5.5184580743827532,5.6201454339486023,{"$error":"#DIV/0!"},4.8658919983466609,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},6.1660051935662317,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},2.0598768928735312,4.399546035033767,{"$error":"#DIV/0!"},3.0078451071151329,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-22.680667737173074,0,0,-0.21560453051041406,0.8443000572272773,0,-4.4277393550298143,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},8.0240233019747258,0,0,8.0236228318403384,15.315851511884077,0,9.1621075243158732,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]

{"sheet":"Index 2003","index":10,"n_rows":67,"n_cols":68,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,58,1,58],[1,60,1,67],[0,0,0,9],[0,21,0,23],[0,24,0,25],[0,27,0,36],[0,38,0,47],[0,57,1,57]]}
[{"$f":"Index_long_name&\" \"&Region_name&IF(Region_name=\"\",\"\",\" \")&Year","v":"Global Citizenship Index 2003"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standings",null,null,"One-year change, latest methodology",null,null,"Standings/EU as one",null,null,null,null,null,null,null,null,null,null,"Standings/Europe as one",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU countries","Europe countries"]
["Rank","Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)","True rank","2010-11 score change","Rank","2009 rank (2010 method)",null,"True rank/EU","True rank/Europe","Rank/EU","Rank/Europe",null,null,null,"Country","Score","Score","Rank",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,"Country","Aid","Trade","Investment","Migration","Environment","Security","Technology","Overall (Average)",null,null,null,null,null,null,"PPP GDP","Exchange-rate GDP",null,null,null,null,"Graphing scale factor to deal with negative scores, alpha by country"]
[{"$f":"M3","v":1},"Australia",null,{"$f":"'Trade 2003'!F5","v":6.7289405717050643},null,null,{"$f":"'Environment 2003'!K5","v":4.0518660410834686},{"$f":"'Security 2003'!J6","v":16.186510729598709},null,{"$f":"SUMPRODUCT(C3:I3,$C$33:$I$33)/SUM($C$33:$I$33)","v":8.9891057807957466},{"$f":"COUNTIF($J$3:$J$23,\">\"&J3)+1","v":1},null,{"$f":"SUM(IF(ROUND(J3,1)<ROUND($J$3:$J$23,1),1))+1","v":1},null,{"$f":"B3","v":"Australia"},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J3<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF3)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J3,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG3)","v":{"$error":"#REF!"}},{"$f":"B3","v":"Australia"},{"$f":"ROW(U3)-ROW($U$2)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,3,FALSE)","v":1},{"$f":"VLOOKUP(U3,$K$3:$O$23,5,FALSE)","v":"Australia"},{"$f":"VLOOKUP(W3,$B$3:$O$23,9,FALSE)","v":8.9891057807957466},{"$f":"VLOOKUP(W3,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U3,$K$3:$O$23,4,FALSE)-V3","v":-1},null,{"$f":"VLOOKUP(U27,$P$3:$U$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U27,$P$3:$U$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AC3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"VLOOKUP(U38,$Q$3:$V$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(U38,$Q$3:$V$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,5,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AN3,$B$3:$O$25,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(AN3,$B$3:$O$25,9,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,864.91463680000004,924.843114496,null,0,0,null,{"$f":"ABS(SUM($C3:$I3*$C$33:$I$33)/SUM(IF($C3:$I3>0,$C3:$I3*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2429801905683546},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3506220136944895},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":5.3955035765329029},{"$f":"VLOOKUP($W3,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W3,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[14,"Brazil",null,{"$f":"'Trade 2003'!F6","v":2.6702268210716351},null,null,{"$f":"'Environment 2003'!K6","v":6.738408839303899},{"$f":"'Security 2003'!J7","v":1.9599178332836154},null,3.7895178312197166,14,null,{"$f":"SUM(IF(ROUND(J4,1)<ROUND($J$3:$J$23,1),1))+1","v":14},null,"Brazil",{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J4<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF4)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J4,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG4)","v":{"$error":"#REF!"}},"Brazil",2,2,"United Kingdom",8.9438768098743839,{"$f":"VLOOKUP(W4,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U4,$K$3:$O$23,4,FALSE)-V4","v":-2},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,324.67576422399998,381.08374630399999,null,1,1,null,{"$f":"ABS(SUM($C4:$I4*$C$33:$I$33)/SUM(IF($C4:$I4>0,$C4:$I4*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6807121001275067},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.128165497656735},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":5.1349992120901424},{"$f":"VLOOKUP($W4,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W4,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"Canada",null,{"$f":"'Trade 2003'!F7","v":8.04074500095596},null,null,{"$f":"'Environment 2003'!K7","v":4.6459177946797796},{"$f":"'Security 2003'!J8","v":8.59972564395059},null,7.0954628131954438,4,null,{"$f":"SUM(IF(ROUND(J5,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"Canada",{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J5<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF5)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J5,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG5)","v":{"$error":"#REF!"}},"Canada",3,3,"Netherlands",7.5761263927431237,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,391.76847359999999,471.16107776000001,null,1,1,null,{"$f":"ABS(SUM($C5:$I5*$C$33:$I$33)/SUM(IF($C5:$I5>0,$C5:$I5*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7767643134641939},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8410938035900219},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.958268275688908},{"$f":"VLOOKUP($W5,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W5,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[18,"China",null,{"$f":"'Trade 2003'!F8","v":1.2520581500860162},null,null,{"$f":"'Environment 2003'!K8","v":7.050860439212407},{"$f":"'Security 2003'!J9","v":1.2045372059332504},null,3.1691519317438916,18,null,{"$f":"SUM(IF(ROUND(J6,1)<ROUND($J$3:$J$23,1),1))+1","v":18},null,"China",{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J6<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF6)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J6,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG6)","v":{"$error":"#REF!"}},"China",4,4,"Canada",7.0954628131954438,{"$f":"VLOOKUP(W6,$B$3:$O$23,11,FALSE)","v":0},{"$f":"VLOOKUP(U6,$K$3:$O$23,4,FALSE)-V6","v":-4},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,1275.638841344,1336.0677519359999,null,0,0,null,{"$f":"ABS(SUM($C6:$I6*$C$33:$I$33)/SUM(IF($C6:$I6>0,$C6:$I6*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6802483336519867},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5486392648932599},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.8665752146501968},{"$f":"VLOOKUP($W6,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W6,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[4,"France",null,{"$f":"'Trade 2003'!F9","v":5.0949065504745681},null,null,{"$f":"'Environment 2003'!K9","v":5.4292884946603435},{"$f":"'Security 2003'!J10","v":10.683316140735984},null,7.0691703952902989,5,null,{"$f":"SUM(IF(ROUND(J7,1)<ROUND($J$3:$J$23,1),1))+1","v":4},null,"France",{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J7<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF7)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J7,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG7)","v":{"$error":"#REF!"}},"France",5,4,"France",7.0691703952902989,0,-4,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C7:$I7*$C$33:$I$33)/SUM(IF($C7:$I7>0,$C7:$I7*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6983021834915226},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.8097628315534477},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":3.5611053802453281},{"$f":"VLOOKUP($W7,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W7,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[9,"Germany",null,{"$f":"'Trade 2003'!F10","v":5.1154662841231708},null,null,{"$f":"'Environment 2003'!K10","v":5.7213345436989282},{"$f":"'Security 2003'!J11","v":6.3004668110399891},null,5.712422546287363,9,null,{"$f":"SUM(IF(ROUND(J8,1)<ROUND($J$3:$J$23,1),1))+1","v":9},null,"Germany",{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J8<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF8)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J8,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG8)","v":{"$error":"#REF!"}},"Germany",6,6,"Sweden",6.7033132069645731,0,-6,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,208.566534144,309.59619276799998,null,1,1,null,{"$f":"ABS(SUM($C8:$I8*$C$33:$I$33)/SUM(IF($C8:$I8>0,$C8:$I8*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7473958643685243},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0317728960487411},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.9241444465473072},{"$f":"VLOOKUP($W8,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W8,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[21,"India",null,{"$f":"'Trade 2003'!F11","v":-22.743849613318929},null,null,{"$f":"'Environment 2003'!K11","v":6.8018038193421102},{"$f":"'Security 2003'!J12","v":1.3365297969689471},null,-4.8685053323359577,21,null,{"$f":"SUM(IF(ROUND(J9,1)<ROUND($J$3:$J$23,1),1))+1","v":21},null,"India",{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J9<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF9)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J9,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG9)","v":{"$error":"#REF!"}},"India",7,7,"United States",6.5945794167395455,0,-7,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,188.26059776,237.98939648000001,null,1,1,null,{"$f":"ABS(SUM($C9:$I9*$C$33:$I$33)/SUM(IF($C9:$I9>0,$C9:$I9*$C$33:$I$33)))","v":1.7946568284857631},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.6627837212309369},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.0294246914098262},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.9023710040987822},{"$f":"VLOOKUP($W9,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W9,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[15,"Indonesia",null,{"$f":"'Trade 2003'!F12","v":6.1503328560422759},null,null,{"$f":"'Environment 2003'!K12","v":3.9727595043997623},{"$f":"'Security 2003'!J13","v":0.83018927286079003},null,3.6510938777676096,16,null,{"$f":"SUM(IF(ROUND(J10,1)<ROUND($J$3:$J$23,1),1))+1","v":15},null,"Indonesia",{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J10<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF10)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J10,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG10)","v":{"$error":"#REF!"}},"Indonesia",8,8,"Italy",5.8122042649410872,0,-8,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173.3168906239998,2649.3900554239999,null,1,1,null,{"$f":"ABS(SUM($C10:$I10*$C$33:$I$33)/SUM(IF($C10:$I10>0,$C10:$I10*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7286176925724976},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7709715979240652},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3126149744445241},{"$f":"VLOOKUP($W10,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W10,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[8,"Italy",null,{"$f":"'Trade 2003'!F13","v":5.1858530777174927},null,null,{"$f":"'Environment 2003'!K13","v":5.3129147937721957},{"$f":"'Security 2003'!J14","v":6.9378449233335724},null,5.8122042649410872,8,null,{"$f":"SUM(IF(ROUND(J11,1)<ROUND($J$3:$J$23,1),1))+1","v":8},null,"Italy",{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J11<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF11)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J11,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG11)","v":{"$error":"#REF!"}},"Italy",9,9,"Germany",5.712422546287363,0,-9,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2975.3294192640001,3330.0317470720001,null,1,1,null,{"$f":"ABS(SUM($C11:$I11*$C$33:$I$33)/SUM(IF($C11:$I11>0,$C11:$I11*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.705155428041057},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9071115145663093},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.1001556036799962},{"$f":"VLOOKUP($W11,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W11,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[15,"Japan",null,{"$f":"'Trade 2003'!F14","v":6.0951437922329017},null,null,{"$f":"'Environment 2003'!K14","v":2.7148712213073622},{"$f":"'Security 2003'!J15","v":2.2445693984996016},null,3.6848614706799552,15,null,{"$f":"SUM(IF(ROUND(J12,1)<ROUND($J$3:$J$23,1),1))+1","v":15},null,"Japan",{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J12<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF12)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J12,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG12)","v":{"$error":"#REF!"}},"Japan",10,10,"Switzerland",4.9310710523720278,0,-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334.18166272000002,329.92405094399999,null,1,1,null,{"$f":"ABS(SUM($C12:$I12*$C$33:$I$33)/SUM(IF($C12:$I12>0,$C12:$I12*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2445762405044349},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.7120817677590565},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.97441304410853646},{"$f":"VLOOKUP($W12,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W12,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[17,"Mexico",null,{"$f":"'Trade 2003'!F15","v":3.898428989580883},null,null,{"$f":"'Environment 2003'!K15","v":4.506789003479299},{"$f":"'Security 2003'!J16","v":1.8448242897845055},null,3.4166807609482288,17,null,{"$f":"SUM(IF(ROUND(J13,1)<ROUND($J$3:$J$23,1),1))+1","v":17},null,"Mexico",{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J13<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF13)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J13,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG13)","v":{"$error":"#REF!"}},"Mexico",11,11,"Spain",4.7552605418791511,0,-11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C13:$I13*$C$33:$I$33)/SUM(IF($C13:$I13>0,$C13:$I13*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.697516051955936},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6000777125341197},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.457666777389095},{"$f":"VLOOKUP($W13,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W13,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[3,"Netherlands",null,{"$f":"'Trade 2003'!F16","v":5.3302929403925816},null,null,{"$f":"'Environment 2003'!K16","v":5.5232814107700658},{"$f":"'Security 2003'!J17","v":11.874804827066724},null,7.5761263927431237,3,null,{"$f":"SUM(IF(ROUND(J14,1)<ROUND($J$3:$J$23,1),1))+1","v":3},null,"Netherlands",{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J14<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF14)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J14,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG14)","v":{"$error":"#REF!"}},"Netherlands",12,12,"Russia",4.2085447708303647,0,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.12185958399999,227.19256985600001,null,1,1,null,{"$f":"ABS(SUM($C14:$I14*$C$33:$I$33)/SUM(IF($C14:$I14>0,$C14:$I14*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.94771227842238648},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.9743645877834943},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2864679046244836},{"$f":"VLOOKUP($W14,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W14,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[12,"Russia",null,{"$f":"'Trade 2003'!F17","v":2.8431368352671593},null,null,{"$f":"'Environment 2003'!K17","v":5.923093763350483},{"$f":"'Security 2003'!J18","v":3.8594037138734505},null,4.2085447708303647,12,null,{"$f":"SUM(IF(ROUND(J15,1)<ROUND($J$3:$J$23,1),1))+1","v":12},null,"Russia",{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J15<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF15)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J15,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG15)","v":{"$error":"#REF!"}},"Russia",13,13,"Turkey",4.1037103858401975,0,-13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.973324288,2112.780107776,null,1,1,null,{"$f":"ABS(SUM($C15:$I15*$C$33:$I$33)/SUM(IF($C15:$I15>0,$C15:$I15*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2996686862171791},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.6617512388004758},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.1422904608225428},{"$f":"VLOOKUP($W15,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W15,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[20,"Saudi Arabia",null,{"$f":"'Trade 2003'!F18","v":0.78809680396888071},null,null,{"$f":"'Environment 2003'!K18","v":-0.34641534007861086},{"$f":"'Security 2003'!J19","v":0.87194278011898718},null,0.43787474800308573,20,null,{"$f":"SUM(IF(ROUND(J16,1)<ROUND($J$3:$J$23,1),1))+1","v":20},null,"Saudi Arabia",{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J16<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF16)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J16,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG16)","v":{"$error":"#REF!"}},"Saudi Arabia",14,14,"Brazil",3.7895178312197166,0,-14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4135.2940748800002,5068.9962147839997,null,0,0,null,{"$f":"ABS(SUM($C16:$I16*$C$33:$I$33)/SUM(IF($C16:$I16>0,$C16:$I16*$C$33:$I$33)))","v":0.79132103631796613},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.89007560702387833},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.2461362797679665},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.65330594442787182},{"$f":"VLOOKUP($W16,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W16,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[19,"South Korea",null,{"$f":"'Trade 2003'!F19","v":1.1679401824293301},null,null,{"$f":"'Environment 2003'!K19","v":1.7605352920246464},{"$f":"'Security 2003'!J20","v":1.912250833160662},null,1.6135754358715459,19,null,{"$f":"SUM(IF(ROUND(J17,1)<ROUND($J$3:$J$23,1),1))+1","v":19},null,"South Korea",{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J17<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF17)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J17,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG17)","v":{"$error":"#REF!"}},"South Korea",15,15,"Japan",3.6848614706799552,0,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C17:$I17*$C$33:$I$33)/SUM(IF($C17:$I17>0,$C17:$I17*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0317145974109674},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.90495707376912071},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.74818979949986719},{"$f":"VLOOKUP($W17,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W17,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[11,"Spain",null,{"$f":"'Trade 2003'!F20","v":5.0925481558678083},null,null,{"$f":"'Environment 2003'!K20","v":4.8002331376023593},{"$f":"'Security 2003'!J21","v":4.373000332167285},null,4.7552605418791511,11,null,{"$f":"SUM(IF(ROUND(J18,1)<ROUND($J$3:$J$23,1),1))+1","v":11},null,"Spain",{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J18<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF18)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J18,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG18)","v":{"$error":"#REF!"}},"Spain",16,15,"Indonesia",3.6510938777676096,0,-15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672.42872012800001,792.12825804800002,null,1,1,null,{"$f":"ABS(SUM($C18:$I18*$C$33:$I$33)/SUM(IF($C18:$I18>0,$C18:$I18*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.0501109520140921},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.3242531681332541},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.27672975762026336},{"$f":"VLOOKUP($W18,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W18,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[6,"Sweden",null,{"$f":"'Trade 2003'!F21","v":5.242187593105573},null,null,{"$f":"'Environment 2003'!K21","v":6.0953186881462234},{"$f":"'Security 2003'!J22","v":8.7724333396419212},null,6.7033132069645731,6,null,{"$f":"SUM(IF(ROUND(J19,1)<ROUND($J$3:$J$23,1),1))+1","v":6},null,"Sweden",{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J19<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF19)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J19,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG19)","v":{"$error":"#REF!"}},"Sweden",17,17,"Mexico",3.4166807609482288,0,-17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.129916416,126.679261184,null,0,0,null,{"$f":"ABS(SUM($C19:$I19*$C$33:$I$33)/SUM(IF($C19:$I19>0,$C19:$I19*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.2994763298602943},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":1.5022630011597664},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.61494142992816847},{"$f":"VLOOKUP($W19,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W19,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[10,"Switzerland",null,{"$f":"'Trade 2003'!F22","v":6.7337287215133053},null,null,{"$f":"'Environment 2003'!K22","v":5.1362453032771693},{"$f":"'Security 2003'!J23","v":2.9232391323256093},null,4.9310710523720278,10,null,{"$f":"SUM(IF(ROUND(J20,1)<ROUND($J$3:$J$23,1),1))+1","v":10},null,"Switzerland",{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J20<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF20)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J20,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG20)","v":{"$error":"#REF!"}},"Switzerland",18,18,"China",3.1691519317438916,0,-18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271.344795648,381.766238208,null,0,1,null,{"$f":"ABS(SUM($C20:$I20*$C$33:$I$33)/SUM(IF($C20:$I20>0,$C20:$I20*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.41735271669533874},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":2.3502868130708023},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.40151240197775012},{"$f":"VLOOKUP($W20,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W20,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[13,"Turkey",null,{"$f":"'Trade 2003'!F23","v":3.8990060586515374},null,null,{"$f":"'Environment 2003'!K23","v":4.9852537164014272},{"$f":"'Security 2003'!J24","v":3.4268713824676285},null,4.1037103858401975,13,null,{"$f":"SUM(IF(ROUND(J21,1)<ROUND($J$3:$J$23,1),1))+1","v":13},null,"Turkey",{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J21<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF21)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J21,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG21)","v":{"$error":"#REF!"}},"Turkey",19,19,"South Korea",1.6135754358715459,0,-19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C21:$I21*$C$33:$I$33)/SUM(IF($C21:$I21>0,$C21:$I21*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.38931339414311},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.58684509734154877},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.63741694438688734},{"$f":"VLOOKUP($W21,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W21,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[2,"United Kingdom",null,{"$f":"'Trade 2003'!F24","v":5.0421363003825199},null,null,{"$f":"'Environment 2003'!K24","v":6.3844964929702055},{"$f":"'Security 2003'!J25","v":15.404997636270428},null,8.9438768098743839,2,null,{"$f":"SUM(IF(ROUND(J22,1)<ROUND($J$3:$J$23,1),1))+1","v":2},null,"United Kingdom",{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J22<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF22)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J22,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG22)","v":{"$error":"#REF!"}},"United Kingdom",20,20,"Saudi Arabia",0.43787474800308573,0,-20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264.94648319999999,232.87368908799999,null,1,1,null,{"$f":"ABS(SUM($C22:$I22*$C$33:$I$33)/SUM(IF($C22:$I22>0,$C22:$I22*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.20787919321184389},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-9.137524863581567E-2},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.22999555479124181},{"$f":"VLOOKUP($W22,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W22,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[7,"United States",null,{"$f":"'Trade 2003'!F25","v":7.9883511636928102},null,null,{"$f":"'Environment 2003'!K25","v":3.0882740742294787},{"$f":"'Security 2003'!J26","v":8.7071130122963467},null,6.5945794167395455,7,null,{"$f":"SUM(IF(ROUND(J23,1)<ROUND($J$3:$J$23,1),1))+1","v":7},null,"United States",{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J23<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF23)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J23,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG23)","v":{"$error":"#REF!"}},"United States",21,21,"India",-4.8685053323359577,0,-21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"ABS(SUM($C23:$I23*$C$33:$I$33)/SUM(IF($C23:$I23>0,$C23:$I23*$C$33:$I$33)))","v":1},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*C$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*D$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":-13.605801671532033},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*E$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*F$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*G$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":4.0689678901342869},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*H$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0.79953744220167045},{"$f":"VLOOKUP($W23,$B$3:$I$23,COLUMN()-(COLUMN($BI$2)-1),FALSE)*I$33/SUM($C$33:$I$33)*VLOOKUP($W23,$B$3:$BI$23,(COLUMN($BI$2)-1),FALSE)","v":0}]
[null,"EU",null,{"$f":"'Trade 2003'!G32","v":0},null,null,{"$f":"'Environment 2003'!K32","v":0},{"$f":"'Security 2003'!J27","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J24<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,{"$f":"(SUM(IF(ROUND($J24,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF24)","v":{"$error":"#REF!"}},null,"EU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Europe",null,{"$f":"'Trade 2003'!G33","v":0},null,null,{"$f":"'Environment 2003'!K33","v":0},{"$f":"'Security 2003'!J28","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,null,null,null,null,{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF($J25<$J$3:$J$25*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BF$3:BF$25),1))+1)*(1-BF25)","v":{"$error":"#REF!"}},{"$f":"(SUM(IF(ROUND($J25,1)<ROUND($J$3:$J$25,1)*(1-BG$3:BG$25),1))+1)*(1-BG25)","v":{"$error":"#REF!"}},"Europe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(IF(#REF!<$J$3:$J$25*(1-BF$3:BF$25),1))+1)*(1-#REF!)","v":{"$error":"#REF!"}}]
[null,"Average",{"$f":"AVERAGE(C3:C23)","v":{"$error":"#DIV/0!"}},3.4102703445686933,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},4.7760538587444286,5.7264042397799315,{"$error":"#DIV/0!"},4.6375761476976853,null,null,null,null,null,null,null,null,null,null,1]
[null,"Standard dev.",{"$f":"STDEVP(C3:C23)","v":{"$error":"#DIV/0!"}},6.1819844627421165,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.7566568069390371,4.6563977068043441,{"$error":"#DIV/0!"},3.0289456383287483,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"Lowest",{"$f":"MIN(C3:C23)","v":0},-22.743849613318929,0,0,-0.34641534007861086,0.83018927286079003,0,-4.8685053323359577,null,null,null,null,null,null,null,null,null,null,4]
[null,"Highest",{"$f":"MAX(C3:C23)","v":0},8.04074500095596,0,0,7.050860439212407,16.186510729598709,0,8.9891057807957466,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Weight",0,1,0,0,1,1,0,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]

{"sheet":"Trade 2012","index":11,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9],[130,0,130,8]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":3.1948424958363746E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":8.3355506172136096},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP[],6,FALSE)","v":0.11257113114274064},{"$f":"D5/$D$27*Standard_mean","v":5.4820877343432448},{"$f":"C5*$C$29+E5*$E$29","v":8.3355506172136096}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.12658781216435724},3.4050268174461218,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP[],6,FALSE)","v":6.019341781919875E-2},2.931351885381738,{"$f":"C6*$C$29+E6*$E$29","v":3.4050268174461218}]
[{"$f":"'Index 2012'!B5","v":"Canada"},5.5307651343883268E-2,7.1185813928961172,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP[],6,FALSE)","v":9.4339770267937703E-2},4.5942409230199166,7.1185813928961172]
[{"$f":"'Index 2012'!B6","v":"China"},0.16717866269475484,1.2903242554217587,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP[],6,FALSE)","v":9.6963469240528025E-2},4.7220121180877559,1.2903242554217587]
[{"$f":"'Index 2012'!B7","v":"France"},7.0406155532230438E-2,6.331979361339215,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP[],6,FALSE)","v":0.10142435862272699},4.9392524240006983,6.331979361339215]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.1697034592449901E-2,6.264727130350229,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP[],6,FALSE)","v":0.10142435862272699},4.9392524240006983,6.264727130350229]
[{"$f":"'Index 2012'!B9","v":"India"},0.24055449269182599,-2.5324105150474741,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP[],6,FALSE)","v":7.4351859428679973E-2},3.6208521000178715,-2.5324105150474741]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.4554137196188155E-2,6.1158777685570564,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP[],6,FALSE)","v":0.15582949706073393},7.5887216004102083,6.1158777685570564]
[{"$f":"'Index 2012'!B11","v":"Italy"},6.8726973975266045E-2,6.4194613799275526,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP[],6,FALSE)","v":0.10142435862272699},4.9392524240006983,6.4194613799275526]
[{"$f":"'Index 2012'!B12","v":"Japan"},8.8259801764594081E-2,5.401839910312388,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP[],6,FALSE)","v":4.532073822599645E-2},2.2070690826147756,5.401839910312388]
[{"$f":"'Index 2012'!B13","v":"Mexico"},8.7264922163676137E-2,5.4536711583270474,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP[],6,FALSE)","v":0.10442414744764066},5.0853387727451791,5.4536711583270474]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},6.4150172508912084E-2,6.6579036313291962,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP[],6,FALSE)","v":0.10142435862272699},4.9392524240006983,6.6579036313291962]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.12197938258246309,3.6451168307470816,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP[],6,FALSE)","v":0.2093701135307261},10.196089527335833,3.6451168307470816]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},5.0703663334007151E-2,7.358440009130911,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP[],6,FALSE)","v":0.12743915187671825},6.206143655895171,7.358440009130911]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.15892406271960735,1.7203724925942765,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP[],6,FALSE)","v":0.12248433219792612},5.9648494989363465,1.7203724925942765]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.1037743115652197E-2,6.2990749047103858,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP[],6,FALSE)","v":0.10142435862272699},4.9392524240006983,6.2990749047103858]
[{"$f":"'Index 2012'!B19","v":"Sweden"},6.5966938155208016E-2,6.5632537553936636,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP[],6,FALSE)","v":0.10142435862272699},4.9392524240006983,6.5632537553936636]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},0.16100672907803146,1.6118697185343156,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP[],6,FALSE)","v":6.563786543521645E-2},3.1964903733143046,1.6118697185343156]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.13594239844031711,2.9176714822915697,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP[],6,FALSE)","v":0.11431195208561673},5.5668637603256785,2.9176714822915697]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},7.0827587600821446E-2,6.3100235889539764,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP[],6,FALSE)","v":0.10142435862272699},4.9392524240006983,6.3100235889539764]
[{"$f":"'Index 2012'!B23","v":"United States"},3.2407296753234983E-2,8.3116443095709993,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP[],6,FALSE)","v":6.2899232013255785E-2},3.0631219995670782,8.3116443095709993]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":5},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":4.9999999999999991},{"$f":"AVERAGE(F5:F25)","v":5}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
[{"$f":"A5","v":"Australia"},{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":4.3168562123797544E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":8.0370360930576146E-2},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":8.0370360930576146E-2},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":8.5034164434830251E-2},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.6242869007880618E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":3.1948424958363746E-2},null,2.3492585794775149E-3,1.6345649301640428E-2,0,0,0,1.6111527774485518E-2,0,1.6128596590178488E-4,2.0000944983566513E-2,0,6.3648982958839761E-3,2.9221005213242481E-2,3.3264572502839712E-3,1.0900300496622314E-2,1.0364056403989502E-3,0,2.2373375790726128E-2,6.2810211207566011E-2,1.6270726995409553E-2,2.0600829411812953E-2,5.1897899590480703E-3,2.8814245250220194E-2,6.2508044299670945E-3,2.7801125022919169E-2,1.4236619106870712E-3,0.10118333796632453,0,5.4538353559736037E-3,0,1.5695161089883052E-2,0,0,0,1.9108614703958699E-3,0,8.5324219913213373E-2,7.8832576918872969E-3,7.3382429504933811E-3,5.8019967297904818E-3,0.13576651608993676,0,2.0084698613929693E-2,1.6089277800783054E-2]
[{"$f":"A6","v":"Brazil"},9.6549173506196295E-2,0.20875527653660142,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.20875527653660142},0.32545959945746405,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.10521344457404769},0.12658781216435724,null,5.9131386864711401E-2,0.1472246408322132,6.9581902519001027E-3,8.2976446020450983E-2,6.0310930712039135E-2,8.8412620344502008E-2,0,8.1424108379991769E-2,0.21185193300541519,0,7.8272033531120666E-2,7.8237340205821779E-2,7.7314968080978166E-2,0.10955462928929234,3.5247642106354123E-2,0,0,0.21685174488939202,0.1185229892226267,0.16539405375251084,0.10219990214805641,0.15293263302136864,5.5028621070530179E-2,9.7461380428122121E-2,2.4175681978874767E-2,0.25888482291177195,0,4.2370738102063162E-2,8.5215300334104724E-2,7.1490055958124063E-2,4.9448560180358602E-3,8.3296966753973564E-2,0.11906763776279107,0.15388953250282464,7.9040521087364021E-2,0.15387513110970769,6.28036777111661E-2,8.1804421176362427E-2,8.707836732327294E-2,0.18802348543161049,4.7077378264817803E-2,0.12409524205357703,5.9576901177100072E-2]
["Canada",0.28336116741418071,9.6939726328753251E-2,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":9.6939726328753251E-2},0.40776984776426062,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.7425673962780122E-2},5.5307651343883268E-2,null,4.9730029224862991E-2,4.1600138990527717E-2,0,5.3568912516607656E-2,8.1451841349808485E-2,1.024138241563923E-2,0,4.9337509747507686E-3,1.4080989014549286,0,1.7281410501812065E-3,1.4105272666776289E-3,2.907233086260124E-3,6.0481154804831912E-2,2.1043264461435237E-3,1.1629710914134077E-2,6.2891829166340915E-3,8.1613572126333064E-2,5.6203734113962605E-3,1.5615943593100326E-2,0.47810007074139593,1.3412452899090415E-2,1.6570792784213922E-3,8.7687267274380708E-3,1.0611577454883446E-4,2.398115503484163E-2,1.3054587304825729E-7,0,0,2.0927851677253326E-4,3.3208808895058657E-3,0,0,2.4468590649983111E-2,0,7.1992208108543135E-2,4.6029760092986816E-2,4.3150303957845443E-2,1.247366778674818E-2,9.769035836119179E-2,0.38661278291060253,1.1890288110574337E-2,0]
["China",0.20740512843404688,0.13833568611032043,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.13833568611032043},0.37443234528909031,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.14490342468078937},0.16717866269475484,null,0.10707616581367109,0.2023829573306809,3.9676644550332998E-2,0.11909111685916679,0.40593629619892319,0.60939517552126976,4.6215272545045184E-2,7.6489337019135795E-2,0.10277527294631283,0,3.8177809693527749E-2,3.6869716075339863E-2,9.3890722309807495E-2,0.14573174448003959,3.7980830788485909E-2,0,4.9913473289737616E-2,0.14552405083188755,6.2041057957669087E-2,0.1310564549039312,0.10287755207604311,9.0793521242116107E-2,3.3541704012009829E-2,0.107931887664498,1.2008883368733498E-2,0.17562618926314941,6.2467134135081457E-5,5.0007112791513438E-2,0.65221059276683935,2.706506080740036E-2,5.1488223225077463E-2,0.37373425131069904,0.6373313904447544,0.41537621552592396,0.19999790252890989,8.5621286439495306E-2,4.6685600385865E-2,9.7815693093985065E-2,0.10651753119875489,0.14401088520031452,0.64945517927869933,1.9085229360785765E-2,0.31087345426477381]
["France",0.23317227309710009,0.12643866423604089,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.12643866423604089},0.38909292808041984,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},7.0406155532230438E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025739E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.3895912389271538E-2,9.2978544032597064E-3,0.20570929777889438,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656326E-4,7.1602095149278858E-2,0,0,0.16006283959872544,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572335,0.5604456901487026,1.6282798347574585,6.2117544232022461E-2,1.3385452306623441E-2,4.7720687379282603E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Germany",0.23317227309710004,0.13722507278587837,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.13722507278587837},0.40239442803037662,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.615429751189235E-2},7.1697034592449901E-2,null,3.3418778752298386E-2,0.14362538850888504,0.11364733179253952,0.70941459531600615,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.37353648341033097,0,1.375014382465089E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967016,2.8007259455280504E-3,0,0,5.6958277234098541E-2,1.3895912389271532E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242557E-2,8.5077041340656326E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572313,0.56044569014870238,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282589E-2,0.18177093424009441,8.1321257116728024E-2,5.9199533751928081E-2,1.056700478063825E-2,1.8731685035566976E-3]
["India",0.47550987400741723,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.16450204702387392},0.71823426868557561,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1892143641521303},0.24055449269182599,null,0.21933246844704637,0.53713796133736136,0.29849642120729325,0.2357064291556546,0.50897288729275414,0.13186231880471469,0.23111178994848219,0.36374422206679852,0.46927570386617667,0,3.2958690169600888E-2,0.19144392070794788,0.24514572117751676,0.41267831070691269,0.13213232565956309,0.1000000014848455,0.15000000244328168,0.14724640805641012,0.13836575677423307,0.14488890451507908,0.56823826664526411,0.14969752817900561,0.1494536865123787,0.14379463434351727,0.10220774365972725,0.54865030681190907,9.9867945134271399E-2,0.30372910721489499,0.79990350679392774,0.136480750789963,0.13774185809948941,0.10204729553628999,0.73113954902626066,0.87510497433603374,0.30000000150472517,0.14753853792699057,0.11655738818247893,0.62040153364298201,0.42190081097283144,0.14569959109751834,0.99767192243166292,0.14660042415096447,0.17614212581759375]
["Indonesia",5.0479733339225993E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.7463400701943028E-2},6.8824681851799019E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.5169928336249386E-2},7.4554137196188155E-2,null,2.0653775790654576E-2,0.39614723511025407,1.5040626103389913E-2,5.4126277992252662E-2,3.3855559240711021E-2,5.7072041783998002E-2,4.9829694709065599E-2,3.9008036625977072E-2,5.0915758798149593E-2,0,1.0120944540396463E-2,5.0096398940688937E-2,3.8599621149087202E-2,8.3445258190953692E-2,1.9678882312867348E-2,4.9065567417730244E-2,4.9362822801370367E-2,0.14743694495002188,4.098067583278716E-2,9.1789772678964904E-2,6.1440786183015399E-2,8.3643546023161305E-2,3.6833990500871917E-2,8.1152714606677209E-2,1.8159071227130726E-2,0.24166982054839031,5.0118865589798382E-5,4.9662386140367956E-2,0.10098191310040999,4.3837943830220862E-2,3.6714184959147189E-2,1.7696766235573535E-3,9.1838297876485647E-2,0.15694201924182868,4.9998868705367759E-2,7.6502647356729375E-2,1.526045992174938E-2,1.6346459727717106E-2,3.812501083220058E-2,0.12782714810857762,1.3674692081673762E-2,6.4545848660351998E-2,3.8288003736295081E-2]
["Italy",0.23317227309710009,0.11240765322894486,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.11240765322894486},0.37179027434294865,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.8726973975266045E-2,null,3.3418778752298393E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909121E-2,0,2.7994817926739666E-2,0.37353648341033091,0,1.3750143824650899E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009444,8.1321257116728038E-2,5.9199533751928067E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Japan",0.72328940307647083,-2.6715110142550014E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-2.6715110142550014E-3},0.71868561645540296,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.0502814788046844E-2},8.8259801764594081E-2,null,5.4111466509587237E-2,6.6245740575929593E-2,0.16278592061983954,0.3333090765516396,0.21028966403016089,9.9792840597271761E-3,8.8015691616549513E-6,3.0642218216934778E-2,0.7662706370274962,0,0,1.4982681769008536E-3,3.3410132787960491E-2,0.11724130428558975,7.8382890457183111E-3,2.5336995573778453E-2,0,0.1483153168212458,1.3040956884664175E-3,6.6632214340850843E-3,0.15505276851873173,7.5364086986226533E-3,5.3642450197666511E-3,4.0320228410765033E-3,1.2710063951100704E-3,0,0,5.3294349518569019E-2,4.7699999809265137,2.0080823378306048E-5,3.3631653800227624E-3,0,4.7699999809265137,0.43672145064784279,0,4.9291423577877157E-2,0,2.4753632408524524E-2,0.19132505502355474,8.27632610979466E-2,1.0534512619209278,1.0715415446364283E-2,0.25566473836994508]
["Mexico",0.16317509198569316,7.0320091084248526E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":7.0320091084248526E-2},0.24496967040105622,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.03151109036462E-2},8.7264922163676137E-2,null,9.3035002462321756E-2,0.25242069638654407,2.8303842195561448E-2,8.9502931227297841E-2,0.20553229786417263,5.4700435817376748E-2,3.5331211839217849E-2,0.15588803224559919,0.12997500775794602,2.8880480829954945E-2,1.2431340098561871E-2,6.328058443208201E-2,0.11389126566789298,8.6529380348613794E-2,7.1853653194002248E-2,0,5.788994483697454E-3,0.272805043012954,4.4068861934171026E-2,8.2513860164755842E-2,9.2186445153040641E-2,6.5104627507990551E-2,4.9676271789823784E-2,0.10114738814629325,5.2832443538583601E-2,9.8663066517442249E-2,7.5279141513218212E-2,1.1125634888666365E-2,0.1422010440777545,4.020991546449907E-2,2.2325823759869749E-2,5.3027285798963195E-2,0.18613257301609828,0.72173511651799349,7.0487676546113986E-2,0.13471350775514332,3.5830041838033864E-2,9.9523339099149608E-2,0.15115154142677137,0.16786712675493035,0.57787434506664059,5.3960593140870282E-2,7.2482752219511143E-2]
["Netherlands",0.23317227309710004,7.416452729335643E-2,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":7.416452729335643E-2},0.32462991180262035,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.4150172508912084E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253952,0.70941459531600626,9.6286139472086404E-2,2.3855386557909117E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271537E-2,9.2978544032597064E-3,0.20570929777889441,2.3171821151954181E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278858E-2,0,0,0.16006283959872541,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572313,0.5604456901487026,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282582E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Russia",0.128341180659273,0.19577484767915609,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":0.19577484767915609},0.3492420034329613,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":9.7553621323344247E-2},0.12197938258246309,null,7.2692076008481349E-2,0.3894413223729225,2.8991965137494347E-2,0.15380197495521195,1.9756605213129431E-2,8.5280529219015105E-2,4.7898758179882407E-2,3.0907522649668114E-2,0.12530801508742001,0,5.9203459802583208E-2,6.3608998410540907E-2,6.6950379538201585E-2,0.11959809223641331,9.7236435918868741E-2,5.3584282066749173E-2,5.0020268672180374E-2,0.13411697651358193,6.0576135492138937E-2,0.15233533932041163,0.25774586677818656,0.11285932714949971,9.5237137928329052E-2,0.12187944626521439,4.100127583147227E-2,9.6536190304272726E-2,5.3884756329216653E-2,7.9987632404421062E-3,0.13387558002306027,0.11013166130373801,4.9075219083683654E-2,2.8082458635818627E-3,0.11350890217879639,0.51375126682549022,3.2185957145221024E-2,0.12487832870927021,0.11354614780544765,6.661363299164999E-2,8.699153902110919E-2,0.20377816406495919,4.0881294898530658E-2,0.16893022044988462,5.9224926299034829E-2]
["Saudi Arabia",5.2541399730610776E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":1.8176631615120301E-2},7.1673057013177388E-2,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":4.8449912137091988E-2},5.0703663334007151E-2,null,3.3997939139438112E-2,0.29809801869308106,8.2304530552659207E-3,2.8747695334066747E-2,2.6109654641919265E-3,4.0087969962165605E-2,4.995324967803122E-2,0.3260090843144724,4.85280915812598E-2,4.999999996420252E-2,7.8654854105886067E-3,4.8022349377001713E-2,2.0394390813163084E-2,4.695794265079184E-2,4.7660499380463871E-2,4.1496689233837723E-2,5.000000184452795E-2,4.6756695494640801E-2,4.2510867796239304E-2,4.6851423701039091E-2,3.3300864804672925E-2,4.8500928937924008E-2,4.3577116215492206E-2,4.7589917074075602E-2,4.5347754117247542E-2,4.9301329851875089E-2,3.7438101518658062E-2,2.5350244856847975E-2,0,4.3797933284273505E-2,4.5570375110305435E-2,4.7725107299062881E-2,0,4.3675202424168147E-3,4.6818928002940269E-2,4.7620203521132096E-2,2.0818377381675055E-2,3.7464399984062931E-2,8.2417879514496226E-3,4.7630346099676785E-2,0,4.8262635616603461E-2,4.2720633050222362E-2]
["South Korea",0.84401014432876431,-6.3553511770664262E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-6.3553511770664262E-4},0.84283821112463619,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.5418249717195194E-2},0.15892406271960735,null,0.31884624148484292,0.29642672699620237,0.14510597516951723,0.32373505430501814,3.9365664740892301,5.3639880518717674E-2,1.5998399283548685E-4,0.27581090613229714,0.68573477269128125,4.7982980400865058E-2,1.6592797199167463E-2,5.2586601733609559E-3,0.15171428061388759,0.31831656324039237,2.6915693768739316E-2,2.8111395938471236E-2,4.8718300680871428E-2,8.9890836977495572E-2,5.328551694880021E-2,3.912122058389695E-2,0.24889804430956303,6.7713287946621792E-2,3.3721908990735183E-2,6.9239205821749361E-2,1.0935682538300259E-2,7.5961121175184804E-2,2.928511840892958E-2,3.3893458957862963,3.1500000953674316,1.9007585691270602E-3,4.0708792617760677E-2,1.8567363079425453E-3,3.1500000953674316,0.16757818839843472,2.7547817559261407E-2,9.2584744507449551E-2,2.102977013676742E-2,0.26084600010087355,0.8364111774548898,0.11286490183805804,1.9133060919255176E-2,4.349076120481938E-2,6.7479088186067987E-2]
["Spain",0.23317227309710009,0.13171612354244044,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.13171612354244044},0.39560094456946993,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},7.1037743115652197E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271538E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656315E-4,7.1602095149278885E-2,0,0,0.16006283959872539,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022488E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566974E-3]
["Sweden",0.23317227309710004,8.9345172099017045E-2,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":8.9345172099017045E-2},0.34335026206469643,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},6.5966938155208016E-2,null,3.3418778752298386E-2,0.14362538850888515,0.11364733179253954,0.70941459531600604,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650903E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967012,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889435,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872541,1.5849053117539757E-4,1.0092766397229946E-3,0,0.32138567508572324,0.56044569014870271,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.7720687379282603E-2,0.18177093424009449,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Switzerland",0.8368354194910208,0.13246258831107438,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.13246258831107438},1.0801473934582595,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.2219210269699815E-2},0.16100672907803146,null,0.61139365548580404,0.19720658840139021,0.81310147108757735,2.6303227212497653,0.29798007666009341,1.9664148112172139E-2,3.964873029001119E-3,3.5992563959671445E-2,1.1203665967704468,0,1.2822164294051172E-3,5.9894660303243521E-3,2.6730351589935638E-3,0.14263356028489441,8.7040810167295993E-3,0,1.5431688001977481E-2,6.82274813209394E-3,4.1824644524512027E-3,6.4743636418360499E-3,1.1580129358199998,1.7854483367299022E-2,5.3695302832035847E-3,2.5055957551216177E-2,7.04188118357231E-3,1.6308282655156259E-2,7.9240464299421705E-6,0.12210809017800599,2.4543989645653247E-3,3.4074662116165208E-2,1.4333835111634097E-3,0,6.5670901485215729E-3,0.78129489845671496,0.41258600018849778,0.87095284931668771,2.4269061846791942E-3,0.45084322339725458,0.32735785604251927,4.9869895255975571E-2,0.68514033555317533,2.0804056266778597E-2,1.2969214694316377E-2]
["Turkey",0.68921197029563586,0.12628164577042433,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.12628164577042433},0.90252843795966986,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.3551165267877371E-2},0.13594239844031711,null,9.2469980169025107E-2,0.17189884427899632,0.62694953068786752,1.6058957456550518,0.93809067933444912,2.7977670755503781E-2,0,0.27707569795863812,1.263837035565615,0,9.7649240402112088E-3,3.3418213711011724E-2,0.18488522992384296,0.26922701303157476,1.5880475346260151E-2,0,0,5.4312682151237669E-2,1.0670806854349919E-2,0.17958579812832431,0.88022411942862366,1.9568993685833931E-2,1.9981483088358322E-2,2.0389821307283534E-2,3.7767874447113122E-3,7.1036962453979793E-2,0,0.1265873044378259,0.34096537055352744,1.2981219311687293E-4,1.0877545383811225E-3,0,0.44124762589881794,0.8837314706026741,0.19300000177031848,5.1930751649645675E-2,1.6123020841235555E-2,0.19664722414418162,0.39175842656453258,8.6186146016465154E-2,0.23845064686256592,8.842864285313539E-3,7.4674110166659776E-4]
["United Kingdom",0.23317227309710004,0.12996009285620391,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.12996009285620391},0.39343545621649523,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},7.0827587600821446E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739652E-2,0.37353648341033091,0,1.3750143824650894E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967014,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271542E-2,9.2978544032597064E-3,0.20570929777889438,2.317182115195417E-2,1.9265632786873918E-2,2.646064876524255E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872547,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572313,0.56044569014870271,1.6282798347574585,6.2117544232022502E-2,1.3385452306623441E-2,4.7720687379282596E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["United States",5.680132489115336E-2,0.11278312536268253,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.11278312536268253},0.17599068119980132,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.6975223251032297E-2},3.2407296753234983E-2,null,3.7894122554703175E-3,5.3460286897551515E-2,1.3300004875603879E-3,3.6429408909105197E-2,2.6212006150437435E-3,1.6337068524664943E-2,0,7.5625612134496478E-2,0.17094175019505847,0,3.8864672144972232E-3,1.8290481049981874E-3,1.301446400720449E-3,3.3799498669348005E-2,3.7173215513051296E-3,0,0,9.1471347351568949E-2,9.6696326199204406E-3,1.1983066493296501E-2,2.3988161354861273E-2,1.4236392832245362E-2,1.1647329702286741E-2,2.7295432095693233E-2,6.5990484287632635E-4,1.2211772293181747E-2,0,6.5010357716199507E-2,2.310094260664888E-2,2.2330009552597017E-4,0,3.5471405911132341E-2,3.8955931217946341E-2,0.21386788109254862,2.9114349111685764E-3,7.977966907372909E-2,5.007643115262507E-3,2.2605553278977085E-2,3.1045864668447758E-2,9.3839530237464039E-2,1.8240935736972618E-2,3.4080890695685705E-3,6.5910145250819589E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.23317227309710009},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.10521344457404769},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2008-2010 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2008-2010"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,616.64448740656042,123.08869256353285,1.9349029280959199E-5,513.95268752187621,0,36778.785497320911,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":996.70953340554604},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":996.70953340554604},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":2.7100120896546454E-2},"Australia",2450.4472313333331,15755.725531000002,{"$f":"I69/(1+B36)+O69-P69","v":23315.420904791783},{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.10509984963770126},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.2216405413042755},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":8.0370360930576146E-2}]
["Brazil",3653.1859381240433,367.05389065401874,3114.8366004480354,62.484801468493231,-1.1882362081809105E-4,0,-3603.7819114217668,141413.74082686484,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":49.404026702276497},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3544.3752331587366},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":3593.7792598610131},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":2.5413225326249844E-2},"Brazil",71.721994333333328,11199.476971999999,117834.76147264167,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":6.0866584220977446E-4},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.5978088029680451},0.20875527653660142]
["Canada",3615.278376192844,1.3158020180333281,451.41146382522447,1873.3209090473867,175.69859539857802,289.72847219847262,-3605.0580276035575,38603.428631738025,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":10.220348589286459},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2558.7617086891696},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":2568.9820572784561},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":6.6548028201991183E-2},"Canada",9899.4557440000008,22175.485230000002,17803.911852352412,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.55602700272255035},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":1.5983027901988187},9.6939726328753251E-2]
["China",40031.596513239143,0,21581.243501168181,15886.365137120783,2552.1209827471321,5620.6765650968155,-42663.568434863664,740847.58872373262,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":-2631.9719216245212},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41554.007412210936},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":38922.035490586415},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":5.2537169699962027E-2},"China",23367.197624333334,814.45624133333331,636139.32576713338,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":3.6732829865775633E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.4677618124832077},0.13833568611032043]
["France",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"France",56497.133229000057,33793.989066999908,389221.98459092184,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.14515401355958707},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.077445551185487},0.12658986223802327]
["Germany",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Germany",56497.133229000057,33793.989066999908,389221.98459092184,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.14515401355958707},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.077445551185487},0.12658986223802327]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",64.943969666666675,762.58392966666668,-697.63995999999997,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":-9.3090954346518054E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.9351274356474653},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",903.28353966666657,27.240345666666666,876.04319399999986,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":1.0310947517807743},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":-0.11194110641078732},{"$error":"#DIV/0!"}]
["Italy",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Italy",56497.133229000057,33793.989066999908,389221.98459092184,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.14515401355958707},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.077445551185487},0.12658986223802327]
["Japan",39.827513971273547,1.6648723572062949,1.7033301858467524,1.5638588099898396,9.5921076421971414E-7,3.3405965479803683,-39.855272613692819,87.318871654463763,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":-2.7758642419271951E-2},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":6.6023601066384527},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":6.5746014642191808},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":7.5294164247060397E-2},"Japan",30438.493379333333,414.62148666666667,30074.5417752172,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":1.0121016508526173},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":-4.3565943069422186E-2},-2.6715110142550014E-3]
["Mexico",1436.3864174160954,143.88680275064959,3030.6814660180844,68.767600358788101,304.49506928399541,1126.8143762215102,-1430.7314633578942,44242.234414503153,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":5.6549540582011559},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3958.9905918802751},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":3964.6455459384761},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":8.961223587384673E-2},"Mexico",13678.832243666666,6466.4384763333337,45248.141540246717,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.30230705125203428},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":2.5116946154926767},7.0320091084248526E-2]
["Netherlands",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Netherlands",56497.133229000057,33793.989066999908,389221.98459092184,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.14515401355958707},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.077445551185487},0.12658986223802327]
["Russia",11476.791297234447,376.58861603931058,5121.4351146335266,139.96957313442678,7.5857753209823946E-4,0,-10330.672723535086,74319.783160507082,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":1146.1185736993611},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":5637.9936830960296},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":6784.1122567953907},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":9.1282724037876531E-2},"Russia",673.63278800000001,94.618768000000003,66445.424317179029,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":1.0138136597403542E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.5635027082493473},0.19577484767915609]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",9396.7476456666682,850.56484866666653,8546.1827970000013,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":1.0995257027459375},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":-0.35829252988537513},{"$error":"#DIV/0!"}]
["South Korea",15.221359903120652,0,0.6529457862363709,0.55971732803855767,1.0118810694279843E-7,0.59952969354316565,-15.14187895959852,34.486644869594585,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":7.9480943522131753E-2},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.5124280116405648},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":1.5919089551626966},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":4.6160157393745641E-2},"South Korea",7192.710535000002,361.99349799999999,6849.4190191857606,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":1.0501198006506325},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":-0.18043128234227696},-6.3553511770664262E-4]
["Spain",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Spain",56497.133229000057,33793.989066999908,389221.98459092184,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.14515401355958707},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.077445551185487},0.12658986223802327]
["Sweden",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"Sweden",56497.133229000057,33793.989066999908,389221.98459092184,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.14515401355958707},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.077445551185487},0.12658986223802327]
["Switzerland",2341.0190828809418,268.97432937940044,192.25629762445942,1158.3682794783981,90.76057218272426,1135.8243185142462,-2342.1936823169617,6569.8217265190806,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":-1.1745994360198893},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2232.8913518307431},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":2231.7167523947232},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.3396921324952244},"Switzerland",2378.1495573333336,735.23254966666673,5219.6238028457083,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.45561704198620223},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":1.959778648849672},0.13246258831107438]
["Turkey",15055.074439365135,1224.459105862913,667.57982931139634,1345.172314465507,7.7049494875984959E-5,292.73950748206028,-11427.647762469251,66356.811519288793,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":3627.4266768958842},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3383.5810419055942},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":7011.0077188014784},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.1056561874851913},"Turkey",4363.1347306666657,4724.3111119999994,38921.52625525491,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.11210081285231167},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.1964370737316781},0.12628164577042433]
["United Kingdom",27473.946378549012,1388.6104605026956,15664.555040915644,21236.527039474458,248.92963357315929,48525.277663746114,-26957.958082156794,451980.87158464669,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":515.98829639221731},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62676.796189552435},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":63192.784485944649},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":0.13981296213795619},"United Kingdom",56497.133229000057,33793.989066999908,389221.98459092184,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.14515401355958707},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.077445551185487},0.12658986223802327]
["United States",2996.597127278646,767.24881998697913,9512.7340494791661,8275.9504597981777,1.5894571940104166E-4,6370.5549151102705,-2969.4677937825522,312576.98958333331,{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Transfers to producers from consumers]]","v":27.12933349609375},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":21741.210866292313},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013[[#This Row],[Other trade-distorting subsidies]]","v":21768.340199788407},{"$f":"Table_Query_from_developmentdataSQL_2013[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013[[#This Row],[Total value of production (at farm gate)]]","v":6.964153128739807E-2},"United States",28121.584369666671,75994.434571999998,247903.64271181735,{"$f":"Table_Query_from_developmentdataSQL_201339[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339[[#This Row],[Apparent consumption]]","v":0.11343756010216198},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339[[#This Row],[Import share of consumption]])","v":3.1916247836322169},0.11278312536268253]
[]
["Note: EU data are for the EU27.",null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2010"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",708.3,223.95414118400001,1.5314114280045033E-2,{"$f":"B101/$B$129","v":1.7852237011571306E-2},{"$f":"E101*$L$74/1000","v":1.1281325660642301},{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.1266646844509414E-2},{"$f":"G101*$I$74/1000","v":9.6121175764642413},{"$f":"F101/H101","v":0.11736566444281955},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.11689738355691914}]
["Belgium",576,266.908942336,6.9817411713302135E-3,{"$f":"B102/$B$129","v":1.4517702271163453E-2},{"$f":"E102*$L$74/1000","v":0.9174140308527412},{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.1555131891389457E-2},{"$f":"G102*$I$74/1000","v":5.2226985835457533},{"$f":"F102/H102","v":0.17565900389945494},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.13889776518652464}]
["Bulgaria",272.60000000000002,19.208374272,5.3569059818983078E-2,6.8707042345818713E-3,0.43417893196259949,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":6.3804700080553559E-3},2.8838503953605574,0.15055528978240068,0.13063482053400466]
["Cyprus",33.1,12.309142528000001,null,8.3426379370748322E-4,5.2719452120183578E-2,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Czech Republic",563.4,77.651410944000006,2.4000296369194984E-2,1.4200127533981753E-2,0.8973455989278375,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.1556171917841336E-2},5.223168655607946,0.1718010001389457,0.13772387178355339]
["Germany",5446.1,2069.464088576,8.7874019518494606E-3,0.13726537906073488,8.6741815163665184,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.11276294892970815},50.966695939704493,0.17019313016932469,0.13722507278587837]
["Denmark",956.3,169.36253849600001,1.1873241513967514E-2,2.4102914378322238E-2,1.5231302737924937,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.2469088129048577E-2},5.6357893204331475,0.27026032862339699,0.16022336476647525]
["Estonia",61.7,8.3596400640000006,null,1.555108038421502E-3,9.8271607124330099E-2,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Spain",5159.7,712.33870233599998,2.6801645755767822E-2,0.13004685487590636,8.2180228732480707,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.11838482638502465},53.507677011900526,0.15358586528472012,0.13171612354244044]
["Finland",540.1,145.421959168,2.8941536322236061E-2,1.3612866313637815E-2,0.86023492719369032,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.6097542330607546E-2},11.79558992880521,7.2928520946033304E-2,9.0628797431927088E-2]
["France",8078.4,1484.698025984,2.2177370265126228E-2,0.20361077435306743,12.866731782709696,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.20417201576130797},92.281845636990198,0.13942863511121847,0.12643866423604089]
["Greece",2443.6999999999998,153.647284224,3.1138138845562935E-2,6.1591855972295363E-2,3.8921608805466037,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.9666449804776947E-2},13.408667839585256,0.29027200368526634,0.16344288956602826]
["Hungary",817.4,56.340037631999998,3.5269111394882202E-2,2.0602030966057304E-2,1.3018997028108172,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.2321389556358985E-2},5.5690323908170978,0.23377484838435286,0.15338942374680054]
["Ireland",1271.9000000000001,123.488034816,1.4311829581856728E-2,3.2057405414397215E-2,2.0257967115305582,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.0958928000000378E-2},4.9532258290735598,0.4089853322737475,0.17744176240359133]
["Italy",4134.7,1148.1046056959999,1.8899925053119659E-2,0.10421240204961724,6.5854718634840781,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0.13455182081862721},60.81484924690433,0.10828723486179323,0.11240765322894486]
["Lithuania",236.7,17.527068671999999,3.5062104463577271E-2,5.9658682770562313E-3,0.37699982830354833,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":3.8106170443547682E-3},1.7223260129827784,0.21888993457786088,0.15016597918032382]
["Luxembourg",34.700000000000003,26.516903935999999,2.9348051175475121E-3,8.7459074446071504E-4,5.5267824428107848E-2,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":4.8255866797304223E-4},0.21810728734118176,0.25339742244216384,0.15723533420707847]
["Latvia",91,11.220120575999999,4.1377708315849304E-2,2.2935953240900593E-3,0.14493867501319349,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.8788033270249124E-3},1.3011640368695008,0.1113915470349954,0.11398461104202218]
["Malta",3.4,4.6037821440000002,null,8.5694770350617602E-5,5.415291154339098E-3,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Netherlands",807,441.18543564800001,1.9597999751567841E-2,2.0339905786161298E-2,1.2853352828093096,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":5.3614338629685808E-2},24.232655503279783,5.3041454026173281E-2,7.416452729335643E-2]
["Poland",1847.1,251.08824064000001,3.5373110324144363E-2,4.6554944210184052E-2,2.9419365562293374,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":5.5074131891730591E-2},24.892454134192178,0.11818587835372586,0.11728530522616931]
["Portugal",636.6,124.941549568,2.4358587339520454E-2,1.604508553094211E-2,1.0139336320153736,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.8871526186656606E-2},8.5295688539775369,0.1188727882233523,0.11760802756822386]
["Romania",617.20000000000005,56.527458304,7.1433395147323608E-2,1.5556121253059173E-2,0.98303461778179158,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":2.5038527719981198E-2},11.316935582073437,8.6864028751649433E-2,0.10015649614796662]
["Sweden",702.5,302.83890688000002,1.8514648079872131E-2,1.7706051815090842E-2,1.1188947164480045,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":3.4767636588927869E-2},15.714306688401871,7.1202296011813104E-2,{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I124)))^(1/$S$74)-1","v":8.9345172099017045E-2}]
["Slovenia",83.5,26.082652159999999,2.457258477807045E-2,{"$f":"B125/$B$129","v":2.1045627424342854E-3},0.13299317981979844,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":3.9742083345866144E-3},1.7962661469254251,7.4038682991067847E-2,9.1441413653226444E-2]
["Slovakia",245.8,45.859209216000004,3.8610123097896576E-2,{"$f":"B126/$B$129","v":6.1952278094652381E-3},0.39149369580486776,{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":1.0979328667327018E-2},4.9624465404727633,7.8891267162662648E-2,9.4879781417349651E-2]
["United Kingdom",3306.8,1744.58011648,7.2440691292285919E-3,{"$f":"B127/$B$129","v":8.3345725469241863E-2},{"$f":"E127*$L$74/1000","v":5.2668484674025091},{"$f":"Table_Query_from_developmentdataSQL_2014[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014[Share of GDP from agriculture (% of GDP)])","v":7.8364892564495525E-2},35.419432442937882,{"$f":"F127/H127","v":0.14869940324107711},0.12996009285620391]
[]
["Total",{"$f":"SUM(B101:B127)","v":39675.700000000012},null,null,null,{"$f":"SUM(F101:F127)","v":63.192784485944628},{"$f":"SUM(G101:G127)","v":1},{"$f":"SUM(H102:H127)","v":442.36875400818229},{"$f":"F129/H129","v":0.14285092225292156},0.12776878129894209]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2010"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",71102542357,63383115030.180168,0.89143247103512524,563049463808,0.11257113114274064]
["Brazil",68664203871,55145080981.15844,0.80311250800722822,916131414016,6.019341781919875E-2]
["Canada",93921495413,82338285621.90181,0.87667136537633406,872784461824,9.4339770267937703E-2]
["China",424791195104,314744226302.16858,0.74093867747214237,3246008303616,9.6963469240528025E-2]
["France",1157075854783,980540364576.65222,0.84742963092989654,9667700914176,0.10142435862272699]
["Germany",1157075854783,980540364576.65222,0.84742963092989654,9667700914176,0.10142435862272699]
["India",87297342633,71630935217.063385,0.82053969865040977,963404759040,7.4351859428679973E-2]
["Indonesia",56097136463,42755074882.171036,0.76216145026174387,274370871296,0.15582949706073393]
["Italy",1157075854783,980540364576.65222,0.84742963092989654,9667700914176,0.10142435862272699]
["Japan",249176609586,227058356247.62363,0.91123463243550329,5010032164864,4.532073822599645E-2]
["Mexico",84101027008,72311556634.706772,0.85981775975016606,692479262720,0.10442414744764066]
["Netherlands",1157075854783,980540364576.65222,0.84742963092989654,9667700914176,0.10142435862272699]
["Russia",94820071557,86753703749.914825,0.91492974351705514,414355718144,0.2093701135307261]
["Saudi Arabia",36625188176,32969316795.33503,0.90018149905204814,258706341888,0.12743915187671825]
["South Korea",107082556096,98012685004.056046,0.91530019993347211,800205897728,0.12248433219792612]
["Spain",1157075854783,980540364576.65222,0.84742963092989654,9667700914176,0.10142435862272699]
["Sweden",1157075854783,980540364576.65222,0.84742963092989654,9667700914176,0.10142435862272699]
["Switzerland",22578743894,19346674476.502842,0.85685344443115641,294748684288,6.563786543521645E-2]
["Turkey",47620083535,44481197897.64679,0.93408483554956012,389121146880,0.11431195208561673]
["United Kingdom",1157075854783,980540364576.65222,0.84742963092989654,9667700914176,0.10142435862272699]
["United States",827055020438,729496407371.86292,0.88204096383518593,11597858734080,6.2899232013255785E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2011","index":12,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":3.3137341525630547E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":8.2736104292653554},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP78[],6,FALSE)","v":7.7924893073160112E-2},{"$f":"D5/$D$27*Standard_mean","v":3.7948548280526735},{"$f":"C5*$C$29+E5*$E$29","v":8.2736104292653554}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.12291280871637533},3.5964871861091474,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP78[],6,FALSE)","v":3.2244109327117812E-2},1.5702519327346585,{"$f":"C6*$C$29+E6*$E$29","v":3.5964871861091474}]
[{"$f":"'Index 2012'!B5","v":"Canada"},5.6114360126748301E-2,7.0765534701588333,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP78[],6,FALSE)","v":6.2182152464967527E-2},3.0282010304312634,7.0765534701588333]
[{"$f":"'Index 2012'!B6","v":"China"},0.16719711624310157,1.2893628622640063,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP78[],6,FALSE)","v":5.9351907930774259E-2},2.8903712983446321,1.2893628622640063]
[{"$f":"'Index 2012'!B7","v":"France"},7.0685258177620169E-2,6.3174386687555151,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP78[],6,FALSE)","v":6.8438333284032024E-2},3.3328700142450467,6.3174386687555151]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.1069152621677928E-2,6.297438531931876,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP78[],6,FALSE)","v":6.8438333284032024E-2},3.3328700142450467,6.297438531931876]
[{"$f":"'Index 2012'!B9","v":"India"},0.23904506039889661,-2.4537720954196418,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP78[],6,FALSE)","v":4.9233079903857134E-2},2.3975957310284266,-2.4537720954196418]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.4440055306175729E-2,6.12182120807452,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP78[],6,FALSE)","v":8.2469739787791929E-2},4.0161837618195433,6.12182120807452]
[{"$f":"'Index 2012'!B11","v":"Italy"},6.7871934328390185E-2,6.4640072445313663,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP78[],6,FALSE)","v":6.8438333284032024E-2},3.3328700142450467,6.4640072445313663]
[{"$f":"'Index 2012'!B12","v":"Japan"},8.8329461061548861E-2,5.398210799519827,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP78[],6,FALSE)","v":3.1000903553430798E-2},1.5097092069575462,5.398210799519827]
[{"$f":"'Index 2012'!B13","v":"Mexico"},8.7211815361838682E-2,5.4564379170531909,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP78[],6,FALSE)","v":6.483221327044221E-2},3.1572560171714708,5.4564379170531909]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},6.5131928733304784E-2,6.6067560851241254,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP78[],6,FALSE)","v":6.8438333284032024E-2},3.3328700142450467,6.6067560851241254]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.11414883775778424,4.0530726381868423,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP78[],6,FALSE)","v":0.11773165545664829},5.7333994761447986,4.0530726381868423]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},5.0584689131361139E-2,7.3646383284039185,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP78[],6,FALSE)","v":4.7780395898293811E-2},2.326851650481903,7.3646383284039185]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.15895260384248588,1.7188855568714323,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP78[],6,FALSE)","v":8.2363647127746742E-2},4.0110171683560729,1.7188855568714323]
[{"$f":"'Index 2012'!B18","v":"Spain"},6.9925561168535669E-2,6.3570173716030975,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP78[],6,FALSE)","v":6.8438333284032024E-2},3.3328700142450467,6.3570173716030975]
[{"$f":"'Index 2012'!B19","v":"Sweden"},6.4891928193647863E-2,6.6192596357880777,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP78[],6,FALSE)","v":6.8438333284032024E-2},3.3328700142450467,6.6192596357880777]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},0.16037679703148966,1.6446879249851898,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP78[],6,FALSE)","v":4.4408316750913501E-2},2.162635180900125,1.6446879249851898]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.13637360954550595,2.8952062415537991,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP78[],6,FALSE)","v":7.6648240329770481E-2},3.7326832723926566,2.8952062415537991]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},6.8913884760205699E-2,6.4097236998686968,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP78[],6,FALSE)","v":6.8438333284032024E-2},3.3328700142450467,6.4097236998686968]
[{"$f":"'Index 2012'!B23","v":"United States"},3.2257336480593882E-2,8.3194569414476955,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP78[],6,FALSE)","v":4.2304534875539597E-2},2.0601833649003649,8.3194569414476955]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":5.0393476498131839},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":3.1295849533062596},{"$f":"AVERAGE(F5:F25)","v":5.0393476498131839}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":4.3168562123797544E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":9.2568559201902989E-2},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":9.2568559201902989E-2},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":9.7285020574144454E-2},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.6242869007880618E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":3.3137341525630547E-2},null,2.3492585794775149E-3,1.6345649301640428E-2,0,0,0,1.6111527774485518E-2,0,1.6128596590178488E-4,2.0000944983566513E-2,0,6.3648982958839761E-3,2.9221005213242481E-2,3.3264572502839712E-3,1.0900300496622314E-2,1.0364056403989502E-3,0,2.2373375790726128E-2,6.2810211207566011E-2,1.6270726995409553E-2,2.0600829411812953E-2,5.1897899590480703E-3,2.8814245250220194E-2,6.2508044299670945E-3,2.7801125022919169E-2,1.4236619106870712E-3,0.10118333796632453,0,5.4538353559736037E-3,0,1.5695161089883052E-2,0,0,0,1.9108614703958699E-3,0,8.5324219913213373E-2,7.8832576918872969E-3,7.3382429504933811E-3,5.8019967297904818E-3,0.13576651608993676,0,2.0084698613929693E-2,1.6089277800783054E-2]
["Brazil",9.6549173506196295E-2,0.17422145024617963,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.17422145024617963},0.28759156078069537,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.10521344457404769},0.12291280871637533,null,5.9131386864711401E-2,0.1472246408322132,6.9581902519001027E-3,8.2976446020450983E-2,6.0310930712039135E-2,8.8412620344502008E-2,0,8.1424108379991769E-2,0.21185193300541519,0,7.8272033531120666E-2,7.8237340205821779E-2,7.7314968080978166E-2,0.10955462928929234,3.5247642106354123E-2,0,0,0.21685174488939202,0.1185229892226267,0.16539405375251084,0.10219990214805641,0.15293263302136864,5.5028621070530179E-2,9.7461380428122121E-2,2.4175681978874767E-2,0.25888482291177195,0,4.2370738102063162E-2,8.5215300334104724E-2,7.1490055958124063E-2,4.9448560180358602E-3,8.3296966753973564E-2,0.11906763776279107,0.15388953250282464,7.9040521087364021E-2,0.15387513110970769,6.28036777111661E-2,8.1804421176362427E-2,8.707836732327294E-2,0.18802348543161049,4.7077378264817803E-2,0.12409524205357703,5.9576901177100072E-2]
["Canada",0.28336116741418071,0.10341686137912487,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":0.10341686137912487},0.41608235136400484,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.7425673962780122E-2},5.6114360126748301E-2,null,4.9730029224862991E-2,4.1600138990527717E-2,0,5.3568912516607656E-2,8.1451841349808485E-2,1.024138241563923E-2,0,4.9337509747507686E-3,1.4080989014549286,0,1.7281410501812065E-3,1.4105272666776289E-3,2.907233086260124E-3,6.0481154804831912E-2,2.1043264461435237E-3,1.1629710914134077E-2,6.2891829166340915E-3,8.1613572126333064E-2,5.6203734113962605E-3,1.5615943593100326E-2,0.47810007074139593,1.3412452899090415E-2,1.6570792784213922E-3,8.7687267274380708E-3,1.0611577454883446E-4,2.398115503484163E-2,1.3054587304825729E-7,0,0,2.0927851677253326E-4,3.3208808895058657E-3,0,0,2.4468590649983111E-2,0,7.1992208108543135E-2,4.6029760092986816E-2,4.3150303957845443E-2,1.247366778674818E-2,9.769035836119179E-2,0.38661278291060253,1.1890288110574337E-2,0]
["China",0.20740512843404688,0.13849317210287859,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.13849317210287859},0.37462249468416142,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.14490342468078937},0.16719711624310157,null,0.10707616581367109,0.2023829573306809,3.9676644550332998E-2,0.11909111685916679,0.40593629619892319,0.60939517552126976,4.6215272545045184E-2,7.6489337019135795E-2,0.10277527294631283,0,3.8177809693527749E-2,3.6869716075339863E-2,9.3890722309807495E-2,0.14573174448003959,3.7980830788485909E-2,0,4.9913473289737616E-2,0.14552405083188757,6.2041057957669087E-2,0.1310564549039312,0.10287755207604311,9.0793521242116107E-2,3.3541704012009829E-2,0.107931887664498,1.2008883368733498E-2,0.17562618926314941,6.2467134135081457E-5,5.0007112791513438E-2,0.65221059276683935,2.706506080740036E-2,5.1488223225077463E-2,0.37373425131069904,0.6373313904447544,0.41537621552592396,0.19999790252890989,8.5621286439495306E-2,4.6685600385865E-2,9.7815693093985065E-2,0.10651753119875489,0.14401088520031452,0.64945517927869933,1.9085229360785765E-2,0.31087345426477381]
["France",0.23317227309710009,0.12877080769803362,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.12877080769803362},0.39196886273463383,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},7.0685258177620169E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025739E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.3895912389271538E-2,9.2978544032597064E-3,0.20570929777889438,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656326E-4,7.1602095149278858E-2,0,0,0.16006283959872544,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572335,0.5604456901487026,1.6282798347574585,6.2117544232022461E-2,1.3385452306623441E-2,4.7720687379282603E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Germany",0.23317227309710004,0.13197857707103422,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.13197857707103422},0.39592459498390808,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.615429751189235E-2},7.1069152621677928E-2,null,3.3418778752298386E-2,0.14362538850888504,0.11364733179253952,0.70941459531600615,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.37353648341033097,0,1.375014382465089E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967016,2.8007259455280504E-3,0,0,5.6958277234098541E-2,1.3895912389271532E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242557E-2,8.5077041340656326E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572313,0.56044569014870238,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282589E-2,0.18177093424009441,8.1321257116728024E-2,5.9199533751928081E-2,1.056700478063825E-2,1.8731685035566976E-3]
["India",0.47550987400741723,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.15396093137482439},0.70268074846234918,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1892143641521303},0.23904506039889661,null,0.21933246844704637,0.53713796133736136,0.29849642120729325,0.2357064291556546,0.50897288729275414,0.13186231880471469,0.23111178994848219,0.36374422206679863,0.46927570386617667,0,3.2958690169600888E-2,0.19144392070794788,0.24514572117751676,0.41267831070691269,0.13213232565956309,0.1000000014848455,0.15000000244328168,0.14724640805641012,0.13836575677423307,0.14488890451507908,0.56823826664526411,0.14969752817900561,0.1494536865123787,0.14379463434351727,0.10220774365972725,0.54865030681190907,9.9867945134271399E-2,0.30372910721489499,0.79990350679392774,0.136480750789963,0.13774185809948941,0.10204729553628999,0.73113954902626066,0.87510497433603374,0.30000000150472517,0.14753853792699057,0.11655738818247893,0.62040153364298201,0.42190081097283144,0.14569959109751834,0.99767192243166292,0.14660042415096447,0.17614212581759375]
["Indonesia",5.0479733339225993E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.6344364618470105E-2},6.7649157125235337E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.5169928336249386E-2},7.4440055306175729E-2,null,2.0653775790654576E-2,0.39614723511025407,1.5040626103389913E-2,5.4126277992252662E-2,3.3855559240711021E-2,5.7072041783998002E-2,4.9829694709065599E-2,3.9008036625977072E-2,5.0915758798149593E-2,0,1.0120944540396463E-2,5.0096398940688937E-2,3.8599621149087202E-2,8.3445258190953692E-2,1.9678882312867348E-2,4.9065567417730244E-2,4.9362822801370367E-2,0.14743694495002188,4.098067583278716E-2,9.1789772678964904E-2,6.1440786183015399E-2,8.3643546023161305E-2,3.6833990500871917E-2,8.1152714606677209E-2,1.8159071227130726E-2,0.24166982054839031,5.0118865589798382E-5,4.9662386140367956E-2,0.10098191310040999,4.3837943830220862E-2,3.6714184959147189E-2,1.7696766235573535E-3,9.1838297876485647E-2,0.15694201924182868,4.9998868705367759E-2,7.6502647356729375E-2,1.526045992174938E-2,1.6346459727717106E-2,3.812501083220058E-2,0.12782714810857762,1.3674692081673762E-2,6.4545848660351998E-2,3.8288003736295081E-2]
["Italy",0.23317227309710009,0.10526305909791644,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.10526305909791644},0.36297975895803214,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.7871934328390185E-2,null,3.3418778752298393E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909121E-2,0,2.7994817926739666E-2,0.37353648341033091,0,1.3750143824650899E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009444,8.1321257116728038E-2,5.9199533751928067E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Japan",0.72328940307647083,-2.2549909462157292E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-2.2549909462157292E-3},0.71940340107482381,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.0502814788046844E-2},8.8329461061548861E-2,null,5.4111466509587237E-2,6.6245740575929593E-2,0.16278592061983954,0.3333090765516396,0.21028966403016089,9.9792840597271761E-3,8.8015691616549513E-6,3.0642218216934778E-2,0.7662706370274962,0,0,1.4982681769008536E-3,3.3410132787960491E-2,0.11724130428558975,7.8382890457183111E-3,2.5336995573778453E-2,0,0.1483153168212458,1.3040956884664175E-3,6.6632214340850843E-3,0.15505276851873173,7.5364086986226533E-3,5.3642450197666511E-3,4.0320228410765033E-3,1.2710063951100704E-3,0,0,5.3294349518569019E-2,4.7699999809265137,2.0080823378306048E-5,3.3631653800227624E-3,0,4.7699999809265137,0.43672145064784279,0,4.9291423577877157E-2,0,2.4753632408524524E-2,0.19132505502355474,8.27632610979466E-2,1.0534512619209278,1.0715415446364283E-2,0.25566473836994508]
["Mexico",0.16317509198569316,6.9849633888200202E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":6.9849633888200202E-2},0.24442244630876742,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.03151109036462E-2},8.7211815361838682E-2,null,9.3035002462321756E-2,0.25242069638654407,2.8303842195561448E-2,8.9502931227297855E-2,0.20553229786417263,5.4700435817376748E-2,3.5331211839217849E-2,0.15588803224559919,0.12997500775794602,2.8880480829954945E-2,1.2431340098561871E-2,6.328058443208201E-2,0.11389126566789298,8.6529380348613794E-2,7.1853653194002248E-2,0,5.788994483697454E-3,0.272805043012954,4.4068861934171026E-2,8.2513860164755842E-2,9.2186445153040641E-2,6.5104627507990551E-2,4.9676271789823784E-2,0.10114738814629325,5.2832443538583601E-2,9.8663066517442249E-2,7.5279141513218212E-2,1.1125634888666365E-2,0.1422010440777545,4.020991546449907E-2,2.2325823759869745E-2,5.3027285798963195E-2,0.18613257301609828,0.72173511651799349,7.0487676546113986E-2,0.13471350775514332,3.5830041838033864E-2,9.9523339099149608E-2,0.15115154142677137,0.16786712675493035,0.57787434506664059,5.3960593140870282E-2,7.2482752219511143E-2]
["Netherlands",0.23317227309710004,8.2367947783301476E-2,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":8.2367947783301476E-2},0.33474614249537704,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.5131928733304784E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253952,0.70941459531600626,9.6286139472086404E-2,2.3855386557909117E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271537E-2,9.2978544032597064E-3,0.20570929777889441,2.3171821151954181E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278858E-2,0,0,0.16006283959872541,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572313,0.5604456901487026,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282582E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Russia",0.128341180659273,0.12426487660604679,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":0.12426487660604679},0.26855435824341867,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":9.7553621323344247E-2},0.11414883775778424,null,7.2692076008481349E-2,0.3894413223729225,2.8991965137494347E-2,0.15380197495521195,1.9756605213129431E-2,8.5280529219015105E-2,4.7898758179882407E-2,3.0907522649668114E-2,0.12530801508742001,0,5.9203459802583208E-2,6.3608998410540907E-2,6.6950379538201585E-2,0.11959809223641331,9.7236435918868741E-2,5.3584282066749173E-2,5.0020268672180374E-2,0.13411697651358193,6.0576135492138937E-2,0.15233533932041163,0.25774586677818656,0.11285932714949971,9.5237137928329052E-2,0.12187944626521439,4.100127583147227E-2,9.6536190304272726E-2,5.3884756329216653E-2,7.9987632404421062E-3,0.13387558002306027,0.11013166130373801,4.9075219083683654E-2,2.8082458635818627E-3,0.11350890217879639,0.51375126682549022,3.2185957145221024E-2,0.12487832870927021,0.11354614780544765,6.661363299164999E-2,8.6991539021109163E-2,0.20377816406495919,4.0881294898530658E-2,0.16893022044988462,5.9224926299034829E-2]
["Saudi Arabia",5.2541399730610776E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":1.7011892455750775E-2},7.0447120828053267E-2,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":4.8449912137091988E-2},5.0584689131361139E-2,null,3.3997939139438112E-2,0.29809801869308106,8.2304530552659207E-3,2.8747695334066747E-2,2.6109654641919265E-3,4.0087969962165605E-2,4.995324967803122E-2,0.3260090843144724,4.85280915812598E-2,4.999999996420252E-2,7.8654854105886067E-3,4.8022349377001713E-2,2.0394390813163084E-2,4.695794265079184E-2,4.7660499380463871E-2,4.1496689233837723E-2,5.000000184452795E-2,4.6756695494640801E-2,4.2510867796239304E-2,4.6851423701039091E-2,3.3300864804672925E-2,4.8500928937924008E-2,4.3577116215492206E-2,4.7589917074075602E-2,4.5347754117247542E-2,4.9301329851875089E-2,3.7438101518658062E-2,2.5350244856847975E-2,0,4.3797933284273505E-2,4.5570375110305435E-2,4.7725107299062881E-2,0,4.3675202424168147E-3,4.6818928002940269E-2,4.7620203521132096E-2,2.0818377381675055E-2,3.7464399984062931E-2,8.2417879514496226E-3,4.7630346099676785E-2,0,4.8262635616603461E-2,4.2720633050222362E-2]
["South Korea",0.84401014432876431,-4.7604902782427683E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-4.7604902782427683E-4},0.84313230509225856,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.5418249717195194E-2},0.15895260384248588,null,0.31884624148484292,0.29642672699620237,0.14510597516951723,0.32373505430501814,3.9365664740892301,5.3639880518717674E-2,1.5998399283548685E-4,0.27581090613229714,0.68573477269128125,4.7982980400865058E-2,1.6592797199167463E-2,5.2586601733609559E-3,0.15171428061388759,0.31831656324039237,2.6915693768739316E-2,2.8111395938471236E-2,4.8718300680871428E-2,8.9890836977495572E-2,5.328551694880021E-2,3.912122058389695E-2,0.24889804430956303,6.7713287946621792E-2,3.3721908990735183E-2,6.9239205821749361E-2,1.0935682538300259E-2,7.5961121175184804E-2,2.928511840892958E-2,3.3893458957862963,3.1500000953674316,1.9007585691270602E-3,4.0708792617760677E-2,1.8567363079425453E-3,3.1500000953674316,0.16757818839843472,2.7547817559261407E-2,9.2584744507449551E-2,2.102977013676742E-2,0.26084600010087355,0.8364111774548898,0.11286490183805804,1.9133060919255176E-2,4.349076120481938E-2,6.7479088186067987E-2]
["Spain",0.23317227309710009,0.12242288358445963,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.12242288358445963},0.38414077872605001,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},6.9925561168535669E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271538E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656315E-4,7.1602095149278885E-2,0,0,0.16006283959872539,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022488E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566974E-3]
["Sweden",0.23317227309710004,8.0362536159008124E-2,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":8.0362536159008124E-2},0.33227312448415192,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.4891928193647863E-2,null,3.3418778752298386E-2,0.14362538850888515,0.11364733179253954,0.70941459531600604,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650903E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967012,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889435,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872541,1.5849053117539757E-4,1.0092766397229946E-3,0,0.32138567508572324,0.56044569014870271,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.7720687379282603E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Switzerland",0.8368354194910208,0.12892881636484832,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.12892881636484832},1.0736564359830276,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.2219210269699815E-2},0.16037679703148966,null,0.61139365548580404,0.19720658840139021,0.81310147108757735,2.6303227212497653,0.29798007666009341,1.9664148112172139E-2,3.964873029001119E-3,3.5992563959671445E-2,1.1203665967704468,0,1.2822164294051172E-3,5.9894660303243521E-3,2.6730351589935638E-3,0.14263356028489441,8.7040810167295993E-3,0,1.5431688001977481E-2,6.82274813209394E-3,4.1824644524512027E-3,6.4743636418360499E-3,1.1580129358199998,1.7854483367299022E-2,5.3695302832035847E-3,2.5055957551216177E-2,7.04188118357231E-3,1.6308282655156259E-2,7.9240464299421705E-6,0.12210809017800599,2.4543989645653247E-3,3.4074662116165208E-2,1.4333835111634097E-3,0,6.5670901485215729E-3,0.78129489845671496,0.41258600018849778,0.87095284931668771,2.4269061846791942E-3,0.45084322339725458,0.32735785604251927,4.9869895255975571E-2,0.68514033555317533,2.0804056266778597E-2,1.2969214694316377E-2]
["Turkey",0.68921197029563586,0.12891204002790069,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.12891204002790069},0.90697173142599574,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.3551165267877371E-2},0.13637360954550595,null,9.2469980169025107E-2,0.17189884427899632,0.62694953068786752,1.6058957456550518,0.93809067933444912,2.7977670755503781E-2,0,0.27707569795863812,1.263837035565615,0,9.7649240402112088E-3,3.3418213711011724E-2,0.18488522992384296,0.26922701303157476,1.5880475346260151E-2,0,0,5.4312682151237669E-2,1.0670806854349919E-2,0.17958579812832431,0.88022411942862366,1.9568993685833931E-2,1.9981483088358322E-2,2.0389821307283534E-2,3.7767874447113122E-3,7.1036962453979793E-2,0,0.1265873044378259,0.34096537055352744,1.2981219311687293E-4,1.0877545383811225E-3,0,0.44124762589881794,0.8837314706026741,0.19300000177031848,5.1930751649645675E-2,1.6123020841235555E-2,0.19664722414418162,0.39175842656453258,8.6186146016465154E-2,0.23845064686256592,8.842864285313539E-3,7.4674110166659776E-4]
["United Kingdom",0.23317227309710004,0.11396945413722448,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.11396945413722448},0.37371624391913683,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.8913884760205699E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739652E-2,0.37353648341033091,0,1.3750143824650894E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967014,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271542E-2,9.2978544032597064E-3,0.20570929777889438,2.317182115195417E-2,1.9265632786873918E-2,2.646064876524255E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872547,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572313,0.56044569014870271,1.6282798347574585,6.2117544232022502E-2,1.3385452306623441E-2,4.7720687379282596E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["United States",5.680132489115336E-2,0.11132095514604101,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.11132095514604101},0.1744454577776382,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.6975223251032297E-2},3.2257336480593882E-2,null,3.7894122554703175E-3,5.3460286897551515E-2,1.3300004875603879E-3,3.6429408909105197E-2,2.6212006150437435E-3,1.6337068524664943E-2,0,7.5625612134496478E-2,0.17094175019505847,0,3.8864672144972232E-3,1.8290481049981874E-3,1.301446400720449E-3,3.3799498669348005E-2,3.7173215513051296E-3,0,0,9.1471347351568949E-2,9.6696326199204406E-3,1.1983066493296501E-2,2.3988161354861273E-2,1.4236392832245362E-2,1.1647329702286741E-2,2.7295432095693233E-2,6.5990484287632635E-4,1.2211772293181747E-2,0,6.5010357716199507E-2,2.310094260664888E-2,2.2330009552597017E-4,0,3.5471405911132341E-2,3.8955931217946341E-2,0.21386788109254862,2.9114349111685764E-3,7.977966907372909E-2,5.007643115262507E-3,2.2605553278977085E-2,3.1045864668447758E-2,9.3839530237464039E-2,1.8240935736972618E-2,3.4080890695685705E-3,6.5910145250819589E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.23317227309710009},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.10521344457404769},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2007-2009 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2007-2009"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,739.1714339781696,61.590499563518627,1.1657574177566999E-5,672.94791952296771,0,33493.468666084787,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1137.2358991319591},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":1137.2358991319591},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":3.3953960112931357E-2},"Australia",2221.3167476666663,14355.202111666667,{"$f":"I69/(1+B36)+O69-P69","v":21215.618290055994},{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.10470195670459546},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.2230729558634565},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":9.2568559201902989E-2}]
["Brazil",3072.7676649689943,544.78249831322728,2926.1404550585671,69.618421820588267,-1.0543300137885649E-4,0,-2909.1249308915499,124611.5056622243,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":163.6427340774444},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3540.5413224758818},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":3704.1840565533262},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":2.9725859075918713E-2},"Brazil",965.71365800000012,17461.732372333332,97143.669019670633,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":9.941086925638486E-3},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.5642120870677019},0.17422145024617963]
["Canada",3053.4342217682793,1.3158020180333281,490.3124812459593,1765.2436160083598,208.30092254525186,615.59373257351501,-3042.3063020997452,36790.363155755949,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":11.127919668534105},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2668.8192268317357},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":2679.9471465002698},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":7.2843726362646272E-2},"Canada",9330.6090553333343,21050.603338333334,16947.19940331368,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.55056937923967098},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":1.6179502347371846},0.10341686137912487]
["China",16262.001308854369,0,20928.439548577688,13146.964935447448,1839.3572113554089,4311.8295053644924,-18994.66016053663,656303.69735309307,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-2732.6588516822612},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":37150.997842385092},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":34418.338990702832},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":5.2442701647901394E-2},"China",20603.406381000004,3620.4126106666668,560548.43166464719,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":3.6755800600163244E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.4676791178394124},0.13849317210287859]
["France",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"France",65438.642224666663,37892.585320666585,398019.87870210264,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.16441048733056901},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.0081222456099517},0.11947354045293723]
["Germany",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Germany",65438.642224666663,37892.585320666585,398019.87870210269,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.16441048733056898},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.0081222456099517},0.11947354045293723]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",1252.3937239999998,3168.4018286666669,-1916.0081046666671,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":-0.65364740417832523},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":5.9531306550419716},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",2661.2487489999999,334.04367933333327,2327.2050696666665,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":1.1435385663632898},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":-0.51673883890784322},{"$error":"#DIV/0!"}]
["Italy",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Italy",65438.642224666663,37892.585320666585,398019.87870210264,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.16441048733056901},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.0081222456099517},0.11947354045293723]
["Japan",35.053995142913642,1.5745015274703895,1.5292801962834828,0.54328861004462092,2.1795495599760538E-6,2.740491888271043,-35.070069798985777,79.849704220638955,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-1.6074656072134985E-2},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":5.0173173677087952},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":5.0012427116366602},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":6.263320272066801E-2},"Japan",28839.242833666667,378.46449200000001,28507.113974020751,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":1.0116507360214926},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":-4.1942649677373288E-2},-2.2549909462157292E-3]
["Mexico",1594.0765057964238,158.14405086481241,2890.7358939613318,69.03855129709693,327.85630608656169,1115.9662291947409,-1599.2868697296344,43277.707801503428,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-5.2103639332106013},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3839.8297637638925},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":3834.6193998306817},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":8.8604956099303175E-2},"Mexico",13202.638242666668,5832.8494299999993,44576.317820799639,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.29618054806012306},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":2.5337500269835571},6.9849633888200202E-2]
["Netherlands",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Netherlands",65438.642224666663,37892.585320666585,398019.87870210269,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.16441048733056898},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.0081222456099517},0.11947354045293723]
["Russia",11444.02976213271,375.97278742545979,4275.5666443421933,58.027400582537702,4.1561785719277988E-4,0,-10619.435523786467,74379.087604522778,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":824.59423834624249},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4709.5670401591187},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":5534.1612785053612},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":7.4404801897151054E-2},"Russia",4964.4702409999991,1730.6277633333336,69152.811739308061,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":7.1789853747596485E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.3415565265086529},0.12426487660604679]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",8375.4857783333337,711.42273966666653,7664.0630386666671,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":1.0928257943700883},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":-0.33417285973231792},{"$error":"#DIV/0!"}]
["South Korea",16.992237121846959,0,0.69776670850961731,0.60804467935351969,4.0043042346950343E-8,0.66213127331483679,-16.912756178324827,34.902270376935917,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":7.9480943522131753E-2},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.6368770445420764},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":1.7163579880642081},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":4.9176112886868531E-2},"South Korea",9826.065951999999,510.50341099999997,9334.489915387976,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":1.0526623351750219},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":-0.189584406630079},-4.7604902782427683E-4]
["Spain",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Spain",65438.642224666663,37892.585320666585,398019.87870210264,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.16441048733056901},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.0081222456099517},0.11947354045293723]
["Sweden",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"Sweden",65438.642224666663,37892.585320666585,398019.87870210269,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.16441048733056898},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.0081222456099517},0.11947354045293723]
["Switzerland",2192.5200210336848,257.03982540391127,197.9906065376158,1048.6534952314248,83.657427379773154,1101.9691094253988,-2237.7878086375299,6383.8547990258094,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-45.267787603845136},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2096.4971955755377},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":2051.2294079716926},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.32131517281450617},"Switzerland",3379.8875563333331,1051.07107,5804.2801731097716,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.58230951220993243},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":1.5036857560442434},0.12892881636484832]
["Turkey",13143.250369248557,1225.4229734849912,871.02819479638219,1154.0513051554506,3.4985974153329046E-5,713.55344435966617,-10257.03907813996,59586.926232501777,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":2886.2112911085969},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3607.2792131096444},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":6493.4905042182418},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.108975087570071},"Turkey",3830.8980473333336,4153.2213073333332,34952.661336559089,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.10960247090902824},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.2054311047274986},0.12891204002790069]
["United Kingdom",35870.793917580682,1466.3244370492648,15628.069713180352,21858.021080618306,270.91273820753577,46818.57155890658,-36158.169817032824,456858.04494973616,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":-287.37589945214131},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62497.157379404984},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":62209.781479952842},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":0.1361687337404712},"United Kingdom",65438.642224666663,37892.585320666585,398019.87870210269,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.16441048733056898},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.0081222456099517},0.11947354045293723]
["United States",6212.8371175130205,771.453358968099,9248.5237630208339,7289.3257242838545,6.2052408854166663E-4,6353.3902587890625,-6188.0315958658857,304693.77083333331,{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Transfers to producers from consumers]]","v":24.80552164713481},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":20485.998285929363},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380[[#This Row],[Other trade-distorting subsidies]]","v":20510.8038075765},{"$f":"Table_Query_from_developmentdataSQL_201380[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380[[#This Row],[Total value of production (at farm gate)]]","v":6.7316124486167639E-2},"United States",26995.421409333339,69501.931957333334,245810.47359726083,{"$f":"Table_Query_from_developmentdataSQL_20133981[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981[[#This Row],[Apparent consumption]]","v":0.10982209591916331},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981[[#This Row],[Import share of consumption]])","v":3.2046404546910119},0.11132095514604101]
[]
["Note: EU data are for the EU27.",null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2009"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",775.4,218.887602176,1.5281358733773232E-2,{"$f":"B101/$B$129","v":1.6847292352884936E-2},{"$f":"E101*$L$74/1000","v":1.0480663758018525},{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":2.2679206003553023E-2},{"$f":"G101*$I$74/1000","v":10.361177715795552},{"$f":"F101/H101","v":0.10115320908009151},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.10276608961218381}]
["Belgium",895.6,260.99595673599998,6.7238099873065948E-3,{"$f":"B102/$B$129","v":1.9458905121542108E-2},{"$f":"E102*$L$74/1000","v":1.2105342354502697},{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":1.1898546781719133E-2},{"$f":"G102*$I$74/1000","v":5.4359468204391774},{"$f":"F102/H102","v":0.22269059566562666},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.14623596660600824}]
["Bulgaria",227.9,19.170033664000002,4.8406887799501419E-2,4.9516351911561484E-3,0.30804014321026851,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":6.2917976706517911E-3},2.8744583830332813,0.10716458621509356,0.10599701666123806]
["Cyprus",38.799999999999997,12.18190336,null,8.4301643447502641E-4,5.2443868172700379E-2,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Czech Republic",557.4,75.871100928000004,2.2670991718769073E-2,1.2110756715886076E-2,0.75340752885214424,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":1.1662498888014169E-2},5.328106441206625,0.14140249207962979,0.12158989740100123]
["Germany",6375.8,1995.8114549760001,8.1758536398410797E-3,0.13852845832283181,8.6178251210181198,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":0.1106362202883534},50.545047301565475,0.17049791386289215,0.13197857707103422]
["Denmark",1075.4000000000001,167.19632793599999,9.1052204370498657E-3,2.3365460660681535E-2,1.4535602018794329,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":1.0321953793166333E-2},4.7156676300074842,0.30824059622648298,0.16215632304211569]
["Estonia",54.7,8.1079208959999995,null,1.1884793547882462E-3,7.393504095481214E-2,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Spain",6216.1,713.36414412800002,2.6492832228541374E-2,0.13505862006031477,8.4019672409361572,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":0.12813989887302032},58.541743679184961,0.14352095979545534,0.12242288358445963]
["Finland",612.4,140.190711808,2.6869649067521095E-2,1.3305754238982118E-2,0.82774806363303377,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":2.5540297180384235E-2},11.668290237265602,7.0939961794009326E-2,8.3473866159644805E-2]
["France",9495.4,1463.045586944,1.7606083303689957E-2,0.20630871783283933,12.834420253790185,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":0.17464868579957715},79.789657147435562,0.16085318213706201,0.12877080769803362]
["Greece",2659.5,159.24758118400001,3.1138138845562935E-2,5.7783562048616829E-2,3.5947027681777488,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":3.3620967472911323E-2},15.360009468992937,0.23402998386389873,0.14878340024662373]
["Hungary",972,55.640002559999999,3.371863067150116E-2,2.1118865317260975E-2,1.3137999964913603,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":1.2720429690223004E-2},5.8114306391958594,0.22607169870191443,0.14701281550655043]
["Ireland",1336.9,124.020514816,9.8050376400351524E-3,2.9047130702310901E-2,1.8070156536103903,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":8.2449401243192503E-3},3.7667672259241272,0.47972586178777282,0.18049478831602461]
["Italy",5156,1130.720395264,1.8811745569109917E-2,0.11202558598333084,6.9690872241866799,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":0.14422117619482366},65.888604596718565,0.10577075151070599,0.10526305909791644]
["Lithuania",234.8,17.296984064,3.3602695912122726E-2,5.1015530622354702E-3,0.31736650121005289,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":3.9408437708253075E-3},1.8004061805915961,0.17627494541580019,0.13380104136051219]
["Luxembourg",35.5,25.825286144,2.8367745690047741E-3,7.7131658308926391E-4,4.7983436085846994E-2,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":4.96723467139892E-4},0.22693211207818559,0.21144401136721946,0.14353919177141994]
["Latvia",110.3,11.258795008,3.2950151711702347E-2,2.3965132144998821E-3,0.149086563387857,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":2.5153246190063321E-3},1.1491462878531729,0.12973680110508776,0.11675248457600373]
["Malta",3.6,4.4634081280000002,1.8301390111446381E-2,7.8218019693559164E-5,4.8659259129309636E-3,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":5.5385411859258887E-4},0.25303270980756948,1.9230422488189309E-2,3.1101157509038524E-2]
["Netherlands",1193.3,433.85513574399999,1.7279848456382751E-2,2.5927100805645597E-2,1.6129192755279218,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":5.0831085394926E-2},23.222590296198977,6.9454753107017569E-2,8.2367947783301476E-2]
["Poland",2037.2,241.56096102399999,3.6512799561023712E-2,4.4262708255477422E-2,2.7535734082841552,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":5.9802121762088843E-2},27.32108043207398,0.100785670432402,0.10256289282109576]
["Portugal",732.8,123.236974592,2.4381468072533607E-2,1.5921712453177819E-2,0.99048625249883604,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":2.0372559329797934E-2},9.3073676260339901,0.10641959061854497,0.10560583507686316]
["Romania",598.29999999999995,55.996669951999998,7.1575172245502472E-2,1.2999400328515678E-2,0.80868985380738756,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":2.7174985046682604E-2},12.415110539965729,6.5137547604116608E-2,7.9053037912988788E-2]
["Sweden",776,286.75230924800002,1.7672149464488029E-2,1.686032868950053E-2,1.0488773634540078,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":3.4359039213582195E-2},15.697203481468481,6.6819377393704069E-2,8.0362536159008124E-2]
["Slovenia",104.4,25.727727615999999,2.4553790688514709E-2,{"$f":"B125/$B$129","v":2.2683225711132159E-3},0.14111185147499797,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":4.2831638615730911E-3},1.9567978679976448,7.2113657615231933E-2,8.4335795523462265E-2]
["Slovakia",274.10000000000002,43.992371200000001,3.9457336068153381E-2,{"$f":"B126/$B$129","v":5.9554331105568245E-3},0.37048619242621589,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":1.176927859022525E-2},5.3768896071990948,6.890344037009305E-2,8.1953026436656584E-2]
["United Kingdom",3475.6,1708.8285245439999,7.1873422712087631E-3,{"$f":"B127/$B$129","v":7.5515152568592842E-2},4.6977811397174598,{"$f":"Table_Query_from_developmentdataSQL_201482[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482[Share of GDP from agriculture (% of GDP)])","v":8.327440206484292E-2},38.044580521702407,{"$f":"F127/H127","v":0.12348095511363638},0.11396945413722448]
[]
["Total",{"$f":"SUM(B101:B127)","v":46025.200000000012},null,null,null,{"$f":"SUM(F101:F127)","v":62.209781479952824},{"$f":"SUM(G101:G127)","v":0.99999999999999978},{"$f":"SUM(H102:H127)","v":446.49686723394041},{"$f":"F129/H129","v":0.13932859566371433},0.1207613942079826]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2009"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",59848111875,42907181150.632393,0.71693458333738613,550622265344,7.7924893073160112E-2]
["Brazil",45311038020,27481570026.848888,0.6065093899353774,852297383936,3.2244109327117812E-2]
["Canada",73607795677,52581158719.145248,0.71434225458778577,845598883840,6.2182152464967527E-2]
["China",324079473597,174507959328.78198,0.53847273137016538,2940224929792,5.9351907930774259E-2]
["France",976529044648,647922791256.97449,0.66349566846782826,9467249714688,6.8438333284032024E-2]
["Germany",976529044648,647922791256.97449,0.66349566846782826,9467249714688,6.8438333284032024E-2]
["India",69435377070,43592453684.226486,0.62781330675686475,885430157312,4.9233079903857134E-2]
["Indonesia",41315478084,21325406749.409157,0.5161602319124009,258584625152,8.2469739787791929E-2]
["Italy",976529044648,647922791256.97449,0.66349566846782826,9467249714688,6.8438333284032024E-2]
["Japan",197272097569,149341862447.36188,0.75703489894269749,4817339023360,3.1000903553430798E-2]
["Mexico",63562282343,42546729178.777473,0.66937069611791666,656259088384,6.483221327044221E-2]
["Netherlands",976529044648,647922791256.97449,0.66349566846782826,9467249714688,6.8438333284032024E-2]
["Russia",63765250945,46891066407.4226,0.73537021673243252,398287667200,0.11773165545664829]
["Saudi Arabia",16865526632,11912928362.153416,0.70634784327162869,249326698496,4.7780395898293811E-2]
["South Korea",83768215747,62082455889.117996,0.74112186030823224,753760403456,8.2363647127746742E-2]
["Spain",976529044648,647922791256.97449,0.66349566846782826,9467249714688,6.8438333284032024E-2]
["Sweden",976529044648,647922791256.97449,0.66349566846782826,9467249714688,6.8438333284032024E-2]
["Switzerland",18837681021,12743430628.92745,0.67648616699270148,286960451584,4.4408316750913501E-2]
["Turkey",35420097977,27361396459.342049,0.77248223528656357,356973576192,7.6648240329770481E-2]
["United Kingdom",976529044648,647922791256.97449,0.66349566846782826,9467249714688,6.8438333284032024E-2]
["United States",664548407344,476351466863.26221,0.71680476786799574,11260056829952,4.2304534875539597E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2010","index":13,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":3.3988610946808023E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":8.2292609859200159},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP7883[],6,FALSE)","v":8.3861777683572072E-2},{"$f":"D5/$D$27*Standard_mean","v":4.0839744448901509},{"$f":"C5*$C$29+E5*$E$29","v":8.2292609859200159}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.12106788531232013},3.6926040252074701,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP7883[],6,FALSE)","v":4.1327487147235831E-2},2.0126022371917855,{"$f":"C6*$C$29+E6*$E$29","v":3.6926040252074701}]
[{"$f":"'Index 2012'!B5","v":"Canada"},5.6391841744728229E-2,7.0620972298783435,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP7883[],6,FALSE)","v":6.9664415618886477E-2},3.392578847770737,7.0620972298783435]
[{"$f":"'Index 2012'!B6","v":"China"},0.16690693161424744,1.3044809041399308,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP7883[],6,FALSE)","v":6.8294592171941726E-2},3.3258699834244281,1.3044809041399308]
[{"$f":"'Index 2012'!B7","v":"France"},7.0688644492735653E-2,6.3172622484746643,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP7883[],6,FALSE)","v":8.2092653911061603E-2},3.9978201028722404,6.3172622484746643]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.0930783549211091E-2,6.3046472853387892,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP7883[],6,FALSE)","v":8.2092653911061603E-2},3.9978201028722404,6.3046472853387892]
[{"$f":"'Index 2012'!B9","v":"India"},0.23880224125315688,-2.4411217009860531,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP7883[],6,FALSE)","v":5.3702012023894512E-2},2.6152277092467546,-2.4411217009860531]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.4421703196440869E-2,6.1227773164823951,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP7883[],6,FALSE)","v":0.1046283201881498},5.0952817560400101,6.1227773164823951]
[{"$f":"'Index 2012'!B11","v":"Italy"},6.8747618030242541E-2,6.4183858657321391,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP7883[],6,FALSE)","v":8.2092653911061603E-2},3.9978201028722404,6.4183858657321391]
[{"$f":"'Index 2012'!B12","v":"Japan"},8.8333650834225536E-2,5.3979925206984216,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP7883[],6,FALSE)","v":3.5468456799953002E-2},1.7272740355833629,5.3979925206984216]
[{"$f":"'Index 2012'!B13","v":"Mexico"},8.7194970129451876E-2,5.457315520148982,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP7883[],6,FALSE)","v":6.9238414001377493E-2},3.3718330471516147,5.457315520148982]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},6.5184000985195889E-2,6.6040432243920737,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP7883[],6,FALSE)","v":8.2092653911061603E-2},3.9978201028722404,6.6040432243920737]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.11005726459444402,4.2662354603047481,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP7883[],6,FALSE)","v":0.17402758121991108},8.4749478730330772,4.2662354603047481]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},5.0565550005752885E-2,7.365635438773122,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP7883[],6,FALSE)","v":6.1483586559331796E-2},2.9941816549125071,7.365635438773122]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.15892905954107511,1.7201121681363807,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP7883[],6,FALSE)","v":0.11322205270900483},5.51378688401166,1.7201121681363807]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.0927960353143568E-2,6.3047943682374985,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP7883[],6,FALSE)","v":8.2092653911061603E-2},3.9978201028722404,6.3047943682374985]
[{"$f":"'Index 2012'!B19","v":"Sweden"},6.6064728998275396E-2,6.5581590470129587,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP7883[],6,FALSE)","v":8.2092653911061603E-2},3.9978201028722404,6.5581590470129587]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},0.15999694520417404,1.664477449518863,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP7883[],6,FALSE)","v":3.8698341185649576E-2},1.8845657798736646,1.664477449518863]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.13652608723418991,2.8872624573093661,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP7883[],6,FALSE)","v":9.9436252602965375E-2},4.8424338923321377,2.8872624573093661]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},6.9632222039208769E-2,6.3722997566781538,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP7883[],6,FALSE)","v":8.2092653911061603E-2},3.9978201028722404,6.3722997566781538]
[{"$f":"'Index 2012'!B23","v":"United States"},3.191545971381101E-2,8.337268040874422,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP7883[],6,FALSE)","v":4.8794347943498483E-2},2.3762299770013415,8.337268040874422]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":5.0450471243939381},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":3.7950251829794723},{"$f":"AVERAGE(F5:F25)","v":5.0450471243939381}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":4.3168562123797544E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":0.10130252209528945},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":0.10130252209528945},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.10605668672950586},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.6242869007880618E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":3.3988610946808023E-2},null,2.3492585794775149E-3,1.6345649301640428E-2,0,0,0,1.6111527774485518E-2,0,1.6128596590178488E-4,2.0000944983566513E-2,0,6.3648982958839761E-3,2.9221005213242481E-2,3.3264572502839712E-3,1.0900300496622314E-2,1.0364056403989502E-3,0,2.2373375790726128E-2,6.2810211207566011E-2,1.6270726995409553E-2,2.0600829411812953E-2,5.1897899590480703E-3,2.8814245250220194E-2,6.2508044299670945E-3,2.7801125022919169E-2,1.4236619106870712E-3,0.10118333796632453,0,5.4538353559736037E-3,0,1.5695161089883052E-2,0,0,0,1.9108614703958699E-3,0,8.5324219913213373E-2,7.8832576918872969E-3,7.3382429504933811E-3,5.8019967297904818E-3,0.13576651608993676,0,2.0084698613929693E-2,1.6089277800783054E-2]
["Brazil",9.6549173506196295E-2,0.15688479593915772,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.15688479593915772},0.26858106682896787,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.10521344457404769},0.12106788531232013,null,5.9131386864711401E-2,0.1472246408322132,6.9581902519001027E-3,8.2976446020450983E-2,6.0310930712039135E-2,8.8412620344502008E-2,0,8.1424108379991769E-2,0.21185193300541519,0,7.8272033531120666E-2,7.8237340205821779E-2,7.7314968080978166E-2,0.10955462928929234,3.5247642106354123E-2,0,0,0.21685174488939202,0.1185229892226267,0.16539405375251084,0.10219990214805641,0.15293263302136864,5.5028621070530179E-2,9.7461380428122121E-2,2.4175681978874767E-2,0.25888482291177195,0,4.2370738102063162E-2,8.5215300334104724E-2,7.1490055958124063E-2,4.9448560180358602E-3,8.3296966753973564E-2,0.11906763776279107,0.15388953250282464,7.9040521087364021E-2,0.15387513110970769,6.28036777111661E-2,8.1804421176362427E-2,8.707836732327294E-2,0.18802348543161049,4.7077378264817803E-2,0.12409524205357703,5.9576901177100072E-2]
["Canada",0.28336116741418071,0.10564478544766986,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":0.10564478544766986},0.4189415825975229,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.7425673962780122E-2},5.6391841744728229E-2,null,4.9730029224862991E-2,4.1600138990527717E-2,0,5.3568912516607656E-2,8.1451841349808485E-2,1.024138241563923E-2,0,4.9337509747507686E-3,1.4080989014549286,0,1.7281410501812065E-3,1.4105272666776289E-3,2.907233086260124E-3,6.0481154804831912E-2,2.1043264461435237E-3,1.1629710914134077E-2,6.2891829166340915E-3,8.1613572126333064E-2,5.6203734113962605E-3,1.5615943593100326E-2,0.47810007074139593,1.3412452899090415E-2,1.6570792784213922E-3,8.7687267274380708E-3,1.0611577454883446E-4,2.398115503484163E-2,1.3054587304825729E-7,0,0,2.0927851677253326E-4,3.3208808895058657E-3,0,0,2.4468590649983111E-2,0,7.1992208108543135E-2,4.6029760092986816E-2,4.3150303957845443E-2,1.247366778674818E-2,9.769035836119179E-2,0.38661278291060253,1.1890288110574337E-2,0]
["China",0.20740512843404688,0.13601668284230506,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.13601668284230506},0.37163236885043305,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.14490342468078937},0.16690693161424744,null,0.10707616581367109,0.2023829573306809,3.9676644550332998E-2,0.11909111685916679,0.40593629619892319,0.60939517552126976,4.6215272545045184E-2,7.6489337019135795E-2,0.10277527294631283,0,3.8177809693527749E-2,3.6869716075339863E-2,9.3890722309807495E-2,0.14573174448003959,3.7980830788485909E-2,0,4.9913473289737616E-2,0.14552405083188755,6.2041057957669087E-2,0.1310564549039312,0.10287755207604311,9.0793521242116107E-2,3.3541704012009829E-2,0.107931887664498,1.2008883368733498E-2,0.17562618926314941,6.2467134135081457E-5,5.0007112791513438E-2,0.65221059276683935,2.706506080740036E-2,5.1488223225077463E-2,0.37373425131069904,0.6373313904447544,0.41537621552592396,0.19999790252890989,8.5621286439495306E-2,4.6685600385865E-2,9.7815693093985065E-2,0.10651753119875489,0.14401088520031452,0.64945517927869933,1.9085229360785765E-2,0.31087345426477381]
["France",0.23317227309710009,0.12879910328314281,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.12879910328314281},0.39200375606564153,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},7.0688644492735653E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025739E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.3895912389271538E-2,9.2978544032597064E-3,0.20570929777889438,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656326E-4,7.1602095149278858E-2,0,0,0.16006283959872544,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572335,0.5604456901487026,1.6282798347574585,6.2117544232022461E-2,1.3385452306623441E-2,4.7720687379282603E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Germany",0.23317227309710004,0.13082238406095037,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.13082238406095037},0.39449880982152408,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.615429751189235E-2},7.0930783549211091E-2,null,3.3418778752298386E-2,0.14362538850888504,0.11364733179253952,0.70941459531600615,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.37353648341033097,0,1.375014382465089E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967016,2.8007259455280504E-3,0,0,5.6958277234098541E-2,1.3895912389271532E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242557E-2,8.5077041340656326E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572313,0.56044569014870238,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282589E-2,0.18177093424009441,8.1321257116728024E-2,5.9199533751928081E-2,1.056700478063825E-2,1.8731685035566976E-3]
["India",0.47550987400741723,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.15226520463766946},0.7001786869180584,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1892143641521303},0.23880224125315688,null,0.21933246844704637,0.53713796133736136,0.29849642120729325,0.2357064291556546,0.50897288729275414,0.13186231880471469,0.23111178994848219,0.36374422206679852,0.46927570386617667,0,3.2958690169600888E-2,0.19144392070794788,0.24514572117751676,0.41267831070691269,0.13213232565956309,0.1000000014848455,0.15000000244328168,0.14724640805641012,0.13836575677423307,0.14488890451507908,0.56823826664526411,0.14969752817900561,0.1494536865123787,0.14379463434351727,0.10220774365972725,0.54865030681190907,9.9867945134271399E-2,0.30372910721489499,0.79990350679392774,0.136480750789963,0.13774185809948941,0.10204729553628999,0.73113954902626066,0.87510497433603374,0.30000000150472517,0.14753853792699057,0.11655738818247893,0.62040153364298201,0.42190081097283144,0.14569959109751834,0.99767192243166292,0.14660042415096447,0.17614212581759375]
["Indonesia",5.0479733339225993E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.6164347676263683E-2},6.746005297578983E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.5169928336249386E-2},7.4421703196440869E-2,null,2.0653775790654576E-2,0.39614723511025407,1.5040626103389913E-2,5.4126277992252662E-2,3.3855559240711021E-2,5.7072041783998002E-2,4.9829694709065599E-2,3.9008036625977072E-2,5.0915758798149593E-2,0,1.0120944540396463E-2,5.0096398940688937E-2,3.8599621149087202E-2,8.3445258190953692E-2,1.9678882312867348E-2,4.9065567417730244E-2,4.9362822801370367E-2,0.14743694495002188,4.098067583278716E-2,9.1789772678964904E-2,6.1440786183015399E-2,8.3643546023161305E-2,3.6833990500871917E-2,8.1152714606677209E-2,1.8159071227130726E-2,0.24166982054839031,5.0118865589798382E-5,4.9662386140367956E-2,0.10098191310040999,4.3837943830220862E-2,3.6714184959147189E-2,1.7696766235573535E-3,9.1838297876485647E-2,0.15694201924182868,4.9998868705367759E-2,7.6502647356729375E-2,1.526045992174938E-2,1.6346459727717106E-2,3.812501083220058E-2,0.12782714810857762,1.3674692081673762E-2,6.4545848660351998E-2,3.8288003736295081E-2]
["Italy",0.23317227309710009,0.11258015212366224,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.11258015212366224},0.37200299519705404,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.8747618030242541E-2,null,3.3418778752298393E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909121E-2,0,2.7994817926739666E-2,0.37353648341033091,0,1.3750143824650899E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009444,8.1321257116728038E-2,5.9199533751928067E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Japan",0.72328940307647083,-2.2299386635105112E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-2.2299386635105112E-3},0.71944657340813256,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.0502814788046844E-2},8.8333650834225536E-2,null,5.4111466509587237E-2,6.6245740575929593E-2,0.16278592061983954,0.3333090765516396,0.21028966403016089,9.9792840597271761E-3,8.8015691616549513E-6,3.0642218216934778E-2,0.7662706370274962,0,0,1.4982681769008536E-3,3.3410132787960491E-2,0.11724130428558975,7.8382890457183111E-3,2.5336995573778453E-2,0,0.1483153168212458,1.3040956884664175E-3,6.6632214340850843E-3,0.15505276851873173,7.5364086986226533E-3,5.3642450197666511E-3,4.0320228410765033E-3,1.2710063951100704E-3,0,0,5.3294349518569019E-2,4.7699999809265137,2.0080823378306048E-5,3.3631653800227624E-3,0,4.7699999809265137,0.43672145064784279,0,4.9291423577877157E-2,0,2.4753632408524524E-2,0.19132505502355474,8.27632610979466E-2,1.0534512619209278,1.0715415446364283E-2,0.25566473836994508]
["Mexico",0.16317509198569316,6.9700407037377232E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":6.9700407037377232E-2},0.24424886935283463,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.03151109036462E-2},8.7194970129451876E-2,null,9.3035002462321756E-2,0.25242069638654407,2.8303842195561448E-2,8.9502931227297841E-2,0.20553229786417263,5.4700435817376748E-2,3.5331211839217849E-2,0.15588803224559919,0.12997500775794602,2.8880480829954945E-2,1.2431340098561871E-2,6.328058443208201E-2,0.11389126566789298,8.6529380348613794E-2,7.1853653194002248E-2,0,5.788994483697454E-3,0.272805043012954,4.4068861934171026E-2,8.2513860164755842E-2,9.2186445153040641E-2,6.5104627507990551E-2,4.9676271789823784E-2,0.10114738814629325,5.2832443538583601E-2,9.8663066517442249E-2,7.5279141513218212E-2,1.1125634888666365E-2,0.1422010440777545,4.020991546449907E-2,2.2325823759869749E-2,5.3027285798963195E-2,0.18613257301609828,0.72173511651799349,7.0487676546113986E-2,0.13471350775514332,3.5830041838033864E-2,9.9523339099149608E-2,0.15115154142677137,0.16786712675493035,0.57787434506664059,5.3960593140870282E-2,7.2482752219511143E-2]
["Netherlands",0.23317227309710004,8.2803056385118756E-2,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":8.2803056385118756E-2},0.33528270635892432,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.5184000985195889E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253952,0.70941459531600626,9.6286139472086404E-2,2.3855386557909117E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271537E-2,9.2978544032597064E-3,0.20570929777889441,2.3171821151954181E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278858E-2,0,0,0.16006283959872541,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572313,0.5604456901487026,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282582E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Russia",0.128341180659273,8.6899880286525955E-2,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":8.6899880286525955E-2},0.22639389418092115,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":9.7553621323344247E-2},0.11005726459444402,null,7.2692076008481349E-2,0.3894413223729225,2.8991965137494347E-2,0.15380197495521195,1.9756605213129431E-2,8.5280529219015105E-2,4.7898758179882407E-2,3.0907522649668114E-2,0.12530801508742001,0,5.9203459802583208E-2,6.3608998410540907E-2,6.6950379538201585E-2,0.11959809223641331,9.7236435918868741E-2,5.3584282066749173E-2,5.0020268672180374E-2,0.13411697651358193,6.0576135492138937E-2,0.15233533932041163,0.25774586677818656,0.11285932714949971,9.5237137928329052E-2,0.12187944626521439,4.100127583147227E-2,9.6536190304272726E-2,5.3884756329216653E-2,7.9987632404421062E-3,0.13387558002306027,0.11013166130373801,4.9075219083683654E-2,2.8082458635818627E-3,0.11350890217879639,0.51375126682549022,3.2185957145221024E-2,0.12487832870927021,0.11354614780544765,6.661363299164999E-2,8.6991539021109163E-2,0.20377816406495919,4.0881294898530658E-2,0.16893022044988462,5.9224926299034829E-2]
["Saudi Arabia",5.2541399730610776E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":1.6824523357439787E-2},7.0249907095050856E-2,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":4.8449912137091988E-2},5.0565550005752885E-2,null,3.3997939139438112E-2,0.29809801869308106,8.2304530552659207E-3,2.8747695334066747E-2,2.6109654641919265E-3,4.0087969962165605E-2,4.995324967803122E-2,0.3260090843144724,4.85280915812598E-2,4.999999996420252E-2,7.8654854105886067E-3,4.8022349377001713E-2,2.0394390813163084E-2,4.695794265079184E-2,4.7660499380463871E-2,4.1496689233837723E-2,5.000000184452795E-2,4.6756695494640801E-2,4.2510867796239304E-2,4.6851423701039091E-2,3.3300864804672925E-2,4.8500928937924008E-2,4.3577116215492206E-2,4.7589917074075602E-2,4.5347754117247542E-2,4.9301329851875089E-2,3.7438101518658062E-2,2.5350244856847975E-2,0,4.3797933284273505E-2,4.5570375110305435E-2,4.7725107299062881E-2,0,4.3675202424168147E-3,4.6818928002940269E-2,4.7620203521132096E-2,2.0818377381675055E-2,3.7464399984062931E-2,8.2417879514496226E-3,4.7630346099676785E-2,0,4.8262635616603461E-2,4.2720633050222362E-2]
["South Korea",0.84401014432876431,-6.0761317780533286E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-6.0761317780533286E-4},0.84288969946506365,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.5418249717195194E-2},0.15892905954107511,null,0.31884624148484292,0.29642672699620237,0.14510597516951723,0.32373505430501814,3.9365664740892301,5.3639880518717674E-2,1.5998399283548685E-4,0.27581090613229714,0.68573477269128125,4.7982980400865058E-2,1.6592797199167463E-2,5.2586601733609559E-3,0.15171428061388759,0.31831656324039237,2.6915693768739316E-2,2.8111395938471236E-2,4.8718300680871428E-2,8.9890836977495572E-2,5.328551694880021E-2,3.912122058389695E-2,0.24889804430956303,6.7713287946621792E-2,3.3721908990735183E-2,6.9239205821749361E-2,1.0935682538300259E-2,7.5961121175184804E-2,2.928511840892958E-2,3.3893458957862963,3.1500000953674316,1.9007585691270602E-3,4.0708792617760677E-2,1.8567363079425453E-3,3.1500000953674316,0.16757818839843472,2.7547817559261407E-2,9.2584744507449551E-2,2.102977013676742E-2,0.26084600010087355,0.8364111774548898,0.11286490183805804,1.9133060919255176E-2,4.349076120481938E-2,6.7479088186067987E-2]
["Spain",0.23317227309710009,0.13079879382144677,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.13079879382144677},0.39446971899225258,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},7.0927960353143568E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271538E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656315E-4,7.1602095149278885E-2,0,0,0.16006283959872539,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022488E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566974E-3]
["Sweden",0.23317227309710004,9.0162298984302724E-2,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":9.0162298984302724E-2},0.34435792028323298,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},6.6064728998275396E-2,null,3.3418778752298386E-2,0.14362538850888515,0.11364733179253954,0.70941459531600604,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650903E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967012,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889435,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872541,1.5849053117539757E-4,1.0092766397229946E-3,0,0.32138567508572324,0.56044569014870271,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.7720687379282603E-2,0.18177093424009449,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Switzerland",0.8368354194910208,0.12679793615568968,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.12679793615568968},1.0697423597401525,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.2219210269699815E-2},0.15999694520417404,null,0.61139365548580404,0.19720658840139021,0.81310147108757735,2.6303227212497653,0.29798007666009341,1.9664148112172139E-2,3.964873029001119E-3,3.5992563959671445E-2,1.1203665967704468,0,1.2822164294051172E-3,5.9894660303243521E-3,2.6730351589935638E-3,0.14263356028489441,8.7040810167295993E-3,0,1.5431688001977481E-2,6.82274813209394E-3,4.1824644524512027E-3,6.4743636418360499E-3,1.1580129358199998,1.7854483367299022E-2,5.3695302832035847E-3,2.5055957551216177E-2,7.04188118357231E-3,1.6308282655156259E-2,7.9240464299421705E-6,0.12210809017800599,2.4543989645653247E-3,3.4074662116165208E-2,1.4333835111634097E-3,0,6.5670901485215729E-3,0.78129489845671496,0.41258600018849778,0.87095284931668771,2.4269061846791942E-3,0.45084322339725458,0.32735785604251927,4.9869895255975571E-2,0.68514033555317533,2.0804056266778597E-2,1.2969214694316377E-2]
["Turkey",0.68921197029563586,0.12984215623289019,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.12984215623289019},0.90854289485323014,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.3551165267877371E-2},0.13652608723418991,null,9.2469980169025107E-2,0.17189884427899632,0.62694953068786752,1.6058957456550518,0.93809067933444912,2.7977670755503781E-2,0,0.27707569795863812,1.263837035565615,0,9.7649240402112088E-3,3.3418213711011724E-2,0.18488522992384296,0.26922701303157476,1.5880475346260151E-2,0,0,5.4312682151237669E-2,1.0670806854349919E-2,0.17958579812832431,0.88022411942862366,1.9568993685833931E-2,1.9981483088358322E-2,2.0389821307283534E-2,3.7767874447113122E-3,7.1036962453979793E-2,0,0.1265873044378259,0.34096537055352744,1.2981219311687293E-4,1.0877545383811225E-3,0,0.44124762589881794,0.8837314706026741,0.19300000177031848,5.1930751649645675E-2,1.6123020841235555E-2,0.19664722414418162,0.39175842656453258,8.6186146016465154E-2,0.23845064686256592,8.842864285313539E-3,7.4674110166659776E-4]
["United Kingdom",0.23317227309710004,0.11997178201338365,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.11997178201338365},0.38111814823005408,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.9632222039208769E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739652E-2,0.37353648341033091,0,1.3750143824650894E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967014,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271542E-2,9.2978544032597064E-3,0.20570929777889438,2.317182115195417E-2,1.9265632786873918E-2,2.646064876524255E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872547,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572313,0.56044569014870271,1.6282798347574585,6.2117544232022502E-2,1.3385452306623441E-2,4.7720687379282596E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["United States",5.680132489115336E-2,0.10798752544931078,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.10798752544931078},0.17092268485770212,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.6975223251032297E-2},3.191545971381101E-2,null,3.7894122554703175E-3,5.3460286897551515E-2,1.3300004875603879E-3,3.6429408909105197E-2,2.6212006150437435E-3,1.6337068524664943E-2,0,7.5625612134496478E-2,0.17094175019505847,0,3.8864672144972232E-3,1.8290481049981874E-3,1.301446400720449E-3,3.3799498669348005E-2,3.7173215513051296E-3,0,0,9.1471347351568949E-2,9.6696326199204406E-3,1.1983066493296501E-2,2.3988161354861273E-2,1.4236392832245362E-2,1.1647329702286741E-2,2.7295432095693233E-2,6.5990484287632635E-4,1.2211772293181747E-2,0,6.5010357716199507E-2,2.310094260664888E-2,2.2330009552597017E-4,0,3.5471405911132341E-2,3.8955931217946341E-2,0.21386788109254862,2.9114349111685764E-3,7.977966907372909E-2,5.007643115262507E-3,2.2605553278977085E-2,3.1045864668447758E-2,9.3839530237464039E-2,1.8240935736972618E-2,3.4080890695685705E-3,6.5910145250819589E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.23317227309710009},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.10521344457404769},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2006-2008 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2006-2008"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,770.79293177702118,59.524335602676253,1.5693548669081031E-6,737.94730007988255,0,32189.178807996359,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1199.2909182043163},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":1199.2909182043163},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":3.7257580423468002E-2},"Australia",1975.5107613333332,13775.493918,{"$f":"I69/(1+B36)+O69-P69","v":20250.836869786632},{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":9.755205545508637E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.2488126003616893},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":0.10130252209528945}]
["Brazil",1796.0122043031008,529.01357401203779,3060.2427098516127,56.604624440020672,2.3950732231284743E-5,0,-1671.8932417825815,108011.2801682211,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":124.11896252051929},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3645.8609202790376},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":3769.9798827995569},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":3.4903575598104558E-2},"Brazil",1624.9776163333333,21867.865324000002,78258.194394157341,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":2.0764312656498654E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.5252484744366046},0.15688479593915772]
["Canada",2962.8500645535046,0.76220109657291901,532.37953837034866,1613.3965182105524,242.39573228285019,810.90908054162992,-2953.1022879649067,34351.959326547934,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":9.7477765885978442},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2673.1906640897137},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":2682.9384406783115},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":7.8101467668101221E-2},"Canada",9012.5828453333306,19366.379688333331,16413.383120659822,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.54909964503229258},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":1.6232412778837468},0.10564478544766986]
["China",8131.3638955640627,0,18736.862598178119,9948.7140916747867,1040.8717923142933,3427.4859792531133,-10294.09090107259,550776.67709257628,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-2162.7270055085273},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":30919.755575636605},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":28757.028570128077},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":5.2211776144788544E-2},"China",18168.709482666665,5641.9932506666664,468692.30980282597,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":3.8764684426569863E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.4604471360643485},0.13601668284230506]
["France",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"France",59619.304725666705,33527.994042000035,411340.55907073512,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.14493903752246912},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.0782194649191115},0.12216562581929113]
["Germany",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Germany",59619.304725666705,33527.994042000035,411340.55907073518,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.14493903752246912},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.0782194649191115},0.12216562581929113]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",1935.6211206666667,4923.0210063333325,-2987.3998856666658,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":-0.64792836404447907},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":5.9325421105601244},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",3806.207324333333,562.24547699999994,3243.961847333333,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":1.1733206194956294},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":-0.62395423018426577},{"$error":"#DIV/0!"}]
["Italy",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Italy",59619.304725666705,33527.994042000035,411340.55907073512,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.14493903752246912},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.0782194649191115},0.12216562581929113]
["Japan",33.578025122202959,1.7063620120304011,1.3561740067074022,0.31148726634001517,8.3269642615816047E-7,2.1367762218900643,-33.577892608615933,74.543634677858734,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":1.3251358702603966E-4},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.4424118123710636},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":4.4425443259580897},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":5.959656173403137E-2},"Japan",27296.970249666669,342.62475499999999,26997.602091350185,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":1.0110886943700974},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":-3.9919299732350665E-2},-2.2299386635105112E-3]
["Mexico",1603.1489440898695,269.95066520439991,2642.4000432863099,61.488618697669075,296.48166826648526,1132.5507291661772,-1598.5168723373499,42921.397468641888,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":4.6320717525195505},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3688.3555259047098},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":3692.9875976572293},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":8.6040711986493532E-2},"Mexico",12501.814180333333,5461.2765879999997,43940.740979055969,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.28451532454339429},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":2.5757448316437808},6.9700407037377232E-2]
["Netherlands",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Netherlands",59619.304725666705,33527.994042000035,411340.55907073518,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.14493903752246912},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.0782194649191115},0.12216562581929113]
["Russia",10246.326537418354,338.11345115532919,3168.3024926404091,75.39025260666466,3.3611060268796993E-4,0,-9475.1035602068059,68564.155177695691,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":771.22297721154791},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3581.8063644577041},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":4353.0293416692521},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":6.3488412135869463E-2},"Russia",8490.0345956666679,2426.4923306666665,66828.988348989136,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.12704119582554013},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.1426516950280554},8.6899880286525955E-2]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",7787.6270650000006,819.56253466666669,6968.064530333334,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":1.1176169553394564},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":-0.42342103922204294},{"$error":"#DIV/0!"}]
["South Korea",18.577841946586464,0,0.7231336115949466,0.857118472298391,-3.0564879511266974E-7,0.7538092479348667,-18.498517259584307,36.388410190106967,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":7.9324687002156224E-2},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.9571565550363734},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":2.0364812420385299},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":5.5965106235726522E-2},"South Korea",9181.359923,473.98348133333337,8727.1097442745831,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":1.052050471695217},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":-0.18738169810278135},-6.0761317780533286E-4]
["Spain",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Spain",59619.304725666705,33527.994042000035,411340.55907073512,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.14493903752246912},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.0782194649191115},0.12216562581929113]
["Sweden",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"Sweden",59619.304725666705,33527.994042000035,411340.55907073518,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.14493903752246912},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.0782194649191115},0.12216562581929113]
["Switzerland",2164.7896915344572,262.05785357916801,194.17817409276407,918.45180880533201,77.785059214420627,1076.9523633089448,-2212.6970355375565,6000.1340452593258,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-47.907344003099297},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1952.0565477389468},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":1904.1492037358475},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.31735111072065225},"Switzerland",3240.9059796666666,965.19703733333336,5542.2694526494597,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.58476153268177256},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":1.4948584823456188},0.12679793615568968]
["Turkey",12813.962056225324,1295.1666491421499,970.80835036678798,793.1267077860158,1.0979933603517538E-4,1340.420392318905,-10950.270060039627,56505.35081802433,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":1863.6919961856966},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3729.3119583540742},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":5593.0039545397703},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":9.8981846383930219E-2},"Turkey",3167.0404896666664,3767.6122106666667,32850.144833024358,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":9.6408722267879624E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.2529285998356334},0.12984215623289019]
["United Kingdom",39004.845530132676,1362.9433493681911,15811.405977656248,21826.622581955024,288.95345171427215,46418.325183543471,-39746.193683333317,475078.69134243054,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":-741.34815320064081},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62354.611226608336},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":61613.263073407696},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":0.12969064745738651},"United Kingdom",59619.304725666705,33527.994042000035,411340.55907073518,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.14493903752246912},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.0782194649191115},0.12216562581929113]
["United States",6352.8271891276045,1154.1441548665364,9203.0520833333339,5598.0301513671875,6.40869140625E-4,6790.5538533528643,-6325.4734903971357,291925.81770833331,{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Transfers to producers from consumers]]","v":27.35369873046875},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":19350.503636678062},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_20138085[[#This Row],[Other trade-distorting subsidies]]","v":19377.857335408531},{"$f":"Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_20138085[[#This Row],[Total value of production (at farm gate)]]","v":6.6379388734877795E-2},"United States",27157.775700333335,61958.668243333326,241434.39485919985,{"$f":"Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Apparent consumption]]","v":0.11248511512276971},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_2013398186[[#This Row],[Import share of consumption]])","v":3.1950535855580293},0.10798752544931078]
[]
["Note: EU data are for the EU27.",null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2008"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",745.5,227.55745791999999,1.7122009769082069E-2,{"$f":"B101/$B$129","v":1.7353998286714589E-2},{"$f":"E101*$L$74/1000","v":1.0692364618148125},{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":2.3327289542520693E-2},{"$f":"G101*$I$74/1000","v":11.082298188426696},{"$f":"F101/H101","v":9.6481473755274147E-2},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.1057050918304161}]
["Belgium",854.5,268.627116032,6.7042871378362179E-3,{"$f":"B102/$B$129","v":1.9891336735073931E-2},{"$f":"E102*$L$74/1000","v":1.2255701631398486},{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.0782536124739565E-2},{"$f":"G102*$I$74/1000","v":5.1225531514937543},{"$f":"F102/H102","v":0.23924986757481825},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.15422919566522908}]
["Bulgaria",178.3,20.285749247999998,7.157135009765625E-2,4.1505270214905587E-3,0.25572751326838505,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":8.6925806431697224E-3},4.1296598363456152,6.1924595100472331E-2,8.1759455939415693E-2]
["Cyprus",28.1,12.388313088,2.0833451300859451E-2,6.5412119632016089E-4,4.0302541350766233E-2,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.545225478285829E-3},0.73410369805301301,5.4900338273266402E-2,7.5647288811462765E-2]
["Czech Republic",445.6,79.155216383999999,2.54379753023386E-2,1.0372825803568103E-2,0.63910364504987305,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.2055370097239759E-2},5.7272494494453339,0.11158997887053239,0.11380888038852288]
["Germany",5704,2103.6669337600001,9.00315772742033E-3,0.13277961935267607,8.1809856179633655,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":0.11339405998552478},53.871101623928183,0.15186222986629214,0.13082238406095037]
["Denmark",1061.3,177.55439104000001,9.6848281100392342E-3,2.4705296286640095E-2,1.5221739194152386,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.0295366231474931E-2},4.8911091161401608,0.31121242304577096,0.16621690977806192]
["Estonia",41.7,9.4167429120000001,2.8556494042277336E-2,9.7070654400536333E-4,5.9808397662880861E-2,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.6099932921347856E-3},0.76487350629748541,7.8193841426662428E-2,9.4140533990926256E-2]
["Spain",5933.2,740.94628044800004,2.6600107550621033E-2,0.13811501359454728,8.5097166669881226,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":0.1180017860349349},56.060134085546366,0.15179622392630221,0.13079879382144677]
["Finland",586,152.970330112,2.8555607423186302E-2,1.3641103951730045E-2,0.84047292638964466,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":2.6152732549232869E-2},12.424605954518137,6.764584160385477E-2,8.6375338941786506E-2]
["France",8989.7999999999993,1504.1044152320001,2.0597346127033234E-2,0.20926757048679651,12.893657873135881,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":0.18548454076689458},88.119752891787982,0.14631972344463373,0.12879910328314281]
["Greece",2627.6,164.598022144,3.2907482236623764E-2,6.1166151439532197E-2,3.7686461798317925,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":3.24293119008634E-2},15.406475058997692,0.24461443421678908,0.15529039308842663]
["Hungary",559.5,59.698692096000002,4.2832564562559128E-2,1.3024228090431673E-2,0.80246519166383301,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.5309371455609278E-2},7.2731561564060163,0.11033245738262357,0.11317704005557006]
["Ireland",1456.2,133.34753280000001,1.300041563808918E-2,3.3897910536705281E-2,2.0885608795368613,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.0379123702387066E-2},4.9309005058112501,0.42356581258847437,0.17847837515287202]
["Italy",5186.3,1190.8672389119999,2.0117886364459991E-2,0.12072842563968864,7.438472249376475,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":0.14343798129431892},68.144328442105063,0.10915761325164644,0.11258015212366224]
["Lithuania",173.9,20.287746047999999,3.7170428782701492E-2,4.0481023501806402E-3,0.24941679504975975,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":4.5149176854269732E-3},2.1449411855114415,0.11628141449029457,0.11610378886154726]
["Luxembourg",35.299999999999997,27.270324223999999,3.3771663438528776E-3,8.2172520391820918E-4,5.0629171163062203E-2,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":5.5139296374388607E-4},0.26195504763086963,0.19327427213544518,0.14359634765795226]
["Latvia",100.2,13.722705919999999,3.0458299443125725E-2,2.3324891057395062E-3,0.14371226488778566,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":2.5024411579550425E-3},1.188856470482718,0.12088277134870062,0.11826359840639844]
["Malta",2.6,4.6157271040000003,1.8696634098887444E-2,6.0523669410406348E-5,3.7290607655513243E-3,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":5.1668043762713163E-4},0.24546386615013199,1.5191892900727536E-2,2.7830973135452242E-2]
["Netherlands",1020.6,449.76186982399997,1.810922659933567E-2,2.3757868077023351E-2,1.4637997758929544,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":4.8764188650999421E-2},23.166826928692206,6.3185164735703736E-2,8.2803056385118756E-2]
["Poland",1453.3,237.74289920000001,3.7347868084907532E-2,3.3830403366978283E-2,2.0844015425291302,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":5.3160840231739948E-2},25.255582407959047,8.2532309445861429E-2,9.7084733944394097E-2]
["Portugal",737.2,126.928584704,2.4079909548163414E-2,1.7160788111289061E-2,1.0573321524478601,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.8299227426318874E-2},8.6935730182730833,0.12162227777065265,0.11860267144413283]
["Romania",474,61.198544896000001,7.139933854341507E-2,1.1033930500204849E-2,0.67983646264281838,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":2.6160964437575457E-2},12.428516749259211,5.4699726150615628E-2,7.5464938350765953E-2]
["Sweden",772.5,302.39241011199999,1.7734399065375328E-2,1.7982513315207269E-2,1.107961323610922,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":3.2107451053840441E-2},15.253565828999658,7.2636217395443139E-2,9.0162298984302724E-2]
["Slovenia",96,27.967309824000001,2.5156671181321144E-2,{"$f":"B125/$B$129","v":2.234720101307311E-3},0.13768839749727965,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":4.2123294721537726E-3},2.0011879731339652,6.8803330494562387E-2,8.7272777082282316E-2]
["Slovakia",200.3,46.264164352000002,4.2138468474149704E-2,{"$f":"B126/$B$129","v":4.6626503780401504E-3},0.28728110436151161,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":1.1671910133284575E-2},5.5450757915872897,5.1808327813545857E-2,7.2785610677636337E-2]
["United Kingdom",3494.9,1786.979155968,7.9111512750387192E-3,{"$f":"B127/$B$129","v":8.1355450854780437E-2},5.0125747959712781,{"$f":"Table_Query_from_developmentdataSQL_20148287[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_20148287[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_20148287[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_20148287[Share of GDP from agriculture (% of GDP)])","v":8.4640387250003529E-2},40.210844409448221,{"$f":"F127/H127","v":0.12465728759462431},0.11997178201338365]
[]
["Total",{"$f":"SUM(B101:B127)","v":42958.400000000001},null,null,null,{"$f":"SUM(F101:F127)","v":61.613263073407694},{"$f":"SUM(G101:G127)","v":1},{"$f":"SUM(H102:H127)","v":463.99639315400384},{"$f":"F129/H129","v":0.13278823711234711},0.12347036381492593]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2008"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",63806754351,45516904458.807617,0.71335558314751146,542761025536,8.3861777683572072E-2]
["Brazil",56852538272,35451844486.919907,0.62357540339373063,857827246080,4.1327487147235831E-2]
["Canada",84290696040,60586252681.482399,0.71877746332443737,869687230464,6.9664415618886477E-2]
["China",339663500301,183884113438.95074,0.54137142576696629,2692513529856,6.8294592171941726E-2]
["France",1228134159140,811823886408.97278,0.66102215329427183,9889117329408,8.2092653911061603E-2]
["Germany",1228134159140,811823886408.97278,0.66102215329427183,9889117329408,8.2092653911061603E-2]
["India",68527891353,43581331978.931702,0.63596487675997648,811540021248,5.3702012023894512E-2]
["Indonesia",50106445117,25871490869.827869,0.51633059997405906,247270440960,0.1046283201881498]
["Italy",1228134159140,811823886408.97278,0.66102215329427183,9889117329408,8.2092653911061603E-2]
["Japan",238695454635,182327561292.00342,0.76385016032587938,5140555235328,3.5468456799953002E-2]
["Mexico",73229442131,48462700028.331161,0.66179256072491088,699939487744,6.9238414001377493E-2]
["Netherlands",1228134159140,811823886408.97278,0.66102215329427183,9889117329408,8.2092653911061603E-2]
["Russia",104092457430,75188327752.913116,0.72232253526607049,432048340992,0.17402758121991108]
["Saudi Arabia",21297722349,15305300149.575832,0.71863553758341059,248933105664,6.1483586559331796E-2]
["South Korea",110110059554,85070501118.106644,0.77259517852123683,751359819776,0.11322205270900483]
["Spain",1228134159140,811823886408.97278,0.66102215329427183,9889117329408,8.2092653911061603E-2]
["Sweden",1228134159140,811823886408.97278,0.66102215329427183,9889117329408,8.2092653911061603E-2]
["Switzerland",18581285614,11317438017.149481,0.60907723245061152,292452794368,3.8698341185649576E-2]
["Turkey",47528007167,37295972240.571381,0.7847156753180049,375074193408,9.9436252602965375E-2]
["United Kingdom",1228134159140,811823886408.97278,0.66102215329427183,9889117329408,8.2092653911061603E-2]
["United States",794028389799,569354558801.54822,0.71704559448519767,11668453064704,4.8794347943498483E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2009","index":14,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":3.4262310677873532E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":8.2150017744241612},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP788388[],6,FALSE)","v":7.1755737234618047E-2},{"$f":"D5/$D$27*Standard_mean","v":3.4944238631115843},{"$f":"C5*$C$29+E5*$E$29","v":8.2150017744241612}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.1192859703781164},3.7854382483742919,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP788388[],6,FALSE)","v":2.5032585805317264E-2},1.219058831595246,{"$f":"C6*$C$29+E6*$E$29","v":3.7854382483742919}]
[{"$f":"'Index 2012'!B5","v":"Canada"},5.6477492981970509E-2,7.0576349708108443,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP788388[],6,FALSE)","v":6.5375510253226896E-2},3.1837139704246278,7.0576349708108443]
[{"$f":"'Index 2012'!B6","v":"China"},0.16635892457239843,1.3330309808262431,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP788388[],6,FALSE)","v":7.2582436399620365E-2},3.53468318454191,1.3330309808262431]
[{"$f":"'Index 2012'!B7","v":"France"},7.1259454681841181E-2,6.2875241731804028,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP788388[],6,FALSE)","v":7.4219939484569897E-2},3.6144277468095516,6.2875241731804028]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.141362169356083E-2,6.2794923785665162,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP788388[],6,FALSE)","v":7.4219939484569897E-2},3.6144277468095516,6.2794923785665162]
[{"$f":"'Index 2012'!B9","v":"India"},0.23915697493869367,-2.4596026203025678,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP788388[],6,FALSE)","v":4.4653211443139267E-2},2.1745612775363425,-2.4596026203025678]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.4448513732750909E-2,6.1213805408769755,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP788388[],6,FALSE)","v":6.5812613120416738E-2},3.2050003894429215,6.1213805408769755]
[{"$f":"'Index 2012'!B11","v":"Italy"},6.9315751674165343E-2,6.3887872331172328,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP788388[],6,FALSE)","v":7.4219939484569897E-2},3.6144277468095516,6.3887872331172328]
[{"$f":"'Index 2012'!B12","v":"Japan"},8.8274246604957168E-2,5.4010873628657414,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP788388[],6,FALSE)","v":3.2428663301974137E-2},1.5792395041627296,5.4010873628657414]
[{"$f":"'Index 2012'!B13","v":"Mexico"},8.7377997406834967E-2,5.4477801631080514,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP788388[],6,FALSE)","v":5.7581582090570391E-2},2.804158416979281,5.4477801631080514]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},6.5995127356905312E-2,6.5617851540642569,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP788388[],6,FALSE)","v":7.4219939484569897E-2},3.6144277468095516,6.5617851540642569]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.10716696596091303,4.4168142692106196,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP788388[],6,FALSE)","v":0.14045783018670047},6.8401386771410451,4.4168142692106196]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},5.0593510290944936E-2,7.364178763538237,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP788388[],6,FALSE)","v":8.924742184552828E-2},4.3462492706122102,7.364178763538237]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.15892516143929125,1.7203152514845166,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP788388[],6,FALSE)","v":9.7694256675268307E-2},4.7576006459077522,1.7203152514845166]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.1345996100972087E-2,6.2830155374074153,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP788388[],6,FALSE)","v":7.4219939484569897E-2},3.6144277468095516,6.2830155374074153]
[{"$f":"'Index 2012'!B19","v":"Sweden"},6.7189725751097593E-2,6.4995489542364959,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP788388[],6,FALSE)","v":7.4219939484569897E-2},3.6144277468095516,6.4995489542364959]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},0.15997187916961397,1.665783340053586,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP788388[],6,FALSE)","v":3.5076280206678703E-2},1.7081754756785203,1.665783340053586]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.1388615733468013,2.7655882770107043,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP788388[],6,FALSE)","v":8.9068272449898692E-2},4.3375248961262631,2.7655882770107043]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},7.2291233466905983E-2,6.2337705510781767,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP788388[],6,FALSE)","v":7.4219939484569897E-2},3.6144277468095516,6.2337705510781767]
[{"$f":"'Index 2012'!B23","v":"United States"},3.2227755096152874E-2,8.3209980727284698,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP788388[],6,FALSE)","v":4.8165072387309965E-2},2.3455849637276556,8.3209980727284698]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":5.0328263512695415},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":3.3729098854597601},{"$f":"AVERAGE(F5:F25)","v":5.0328263512695415}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":4.3168562123797544E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":0.10411066160504578},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":0.10411066160504578},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.10887694857375019},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.6242869007880618E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":3.4262310677873532E-2},null,2.3492585794775149E-3,1.6345649301640428E-2,0,0,0,1.6111527774485518E-2,0,1.6128596590178488E-4,2.0000944983566513E-2,0,6.3648982958839761E-3,2.9221005213242481E-2,3.3264572502839712E-3,1.0900300496622314E-2,1.0364056403989502E-3,0,2.2373375790726128E-2,6.2810211207566025E-2,1.6270726995409553E-2,2.0600829411812953E-2,5.1897899590480703E-3,2.8814245250220194E-2,6.2508044299670945E-3,2.7801125022919169E-2,1.4236619106870712E-3,0.10118333796632453,0,5.4538353559736037E-3,0,1.5695161089883052E-2,0,0,0,1.9108614703958699E-3,0,8.5324219913213373E-2,7.8832576918872969E-3,7.3382429504933811E-3,5.8019967297904818E-3,0.13576651608993676,0,2.0084698613929693E-2,1.6089277800783054E-2]
["Brazil",9.6549173506196295E-2,0.14014022911816815,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.14014022911816815},0.25021982592069247,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.10521344457404769},0.1192859703781164,null,5.9131386864711401E-2,0.1472246408322132,6.9581902519001027E-3,8.2976446020450983E-2,6.0310930712039135E-2,8.8412620344502008E-2,0,8.1424108379991769E-2,0.21185193300541519,0,7.8272033531120666E-2,7.8237340205821779E-2,7.7314968080978166E-2,0.10955462928929234,3.5247642106354123E-2,0,0,0.21685174488939202,0.1185229892226267,0.16539405375251084,0.10219990214805641,0.15293263302136864,5.5028621070530179E-2,9.7461380428122121E-2,2.4175681978874767E-2,0.25888482291177195,0,4.2370738102063162E-2,8.5215300334104724E-2,7.1490055958124063E-2,4.9448560180358602E-3,8.3296966753973564E-2,0.11906763776279107,0.15388953250282464,7.9040521087364021E-2,0.15387513110970769,6.28036777111661E-2,8.1804421176362427E-2,8.707836732327294E-2,0.18802348543161049,4.7077378264817803E-2,0.12409524205357703,5.9576901177100072E-2]
["Canada",0.28336116741418071,0.10633248668835704,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":0.10633248668835704},0.41982415166460352,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.7425673962780122E-2},5.6477492981970509E-2,null,4.9730029224862991E-2,4.1600138990527717E-2,0,5.3568912516607656E-2,8.1451841349808485E-2,1.024138241563923E-2,0,4.9337509747507686E-3,1.4080989014549286,0,1.7281410501812065E-3,1.4105272666776289E-3,2.907233086260124E-3,6.0481154804831912E-2,2.1043264461435237E-3,1.1629710914134077E-2,6.2891829166340915E-3,8.1613572126333064E-2,5.6203734113962605E-3,1.5615943593100326E-2,0.47810007074139593,1.3412452899090415E-2,1.6570792784213922E-3,8.7687267274380708E-3,1.0611577454883446E-4,2.398115503484163E-2,1.3054587304825729E-7,0,0,2.0927851677253326E-4,3.3208808895058657E-3,0,0,2.4468590649983111E-2,0,7.1992208108543135E-2,4.6029760092986816E-2,4.3150303957845443E-2,1.247366778674818E-2,9.769035836119179E-2,0.38661278291060253,1.1890288110574337E-2,0]
["China",0.20740512843404688,0.13133988945315522,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.13133988945315522},0.3659855845277471,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.14490342468078937},0.16635892457239843,null,0.10707616581367109,0.2023829573306809,3.9676644550332998E-2,0.11909111685916679,0.40593629619892319,0.60939517552126976,4.6215272545045184E-2,7.6489337019135795E-2,0.10277527294631283,0,3.8177809693527749E-2,3.6869716075339863E-2,9.3890722309807495E-2,0.14573174448003959,3.7980830788485909E-2,0,4.9913473289737616E-2,0.14552405083188755,6.2041057957669087E-2,0.1310564549039312,0.10287755207604311,9.0793521242116107E-2,3.3541704012009829E-2,0.107931887664498,1.2008883368733498E-2,0.17562618926314941,6.2467134135081457E-5,5.0007112791513438E-2,0.65221059276683935,2.706506080740036E-2,5.1488223225077463E-2,0.37373425131069904,0.6373313904447544,0.41537621552592396,0.19999790252890989,8.5621286439495306E-2,4.6685600385865E-2,9.7815693093985065E-2,0.10651753119875489,0.14401088520031452,0.64945517927869933,1.9085229360785765E-2,0.31087345426477381]
["France",0.23317227309710009,0.13356871501040657,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.13356871501040657},0.39788550900114195,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},7.1259454681841181E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025739E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.3895912389271538E-2,9.2978544032597064E-3,0.20570929777889438,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656326E-4,7.1602095149278858E-2,0,0,0.16006283959872544,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572335,0.5604456901487026,1.6282798347574585,6.2117544232022461E-2,1.3385452306623441E-2,4.7720687379282603E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Germany",0.23317227309710004,0.13485691343623984,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.13485691343623984},0.39947407958212677,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.615429751189235E-2},7.141362169356083E-2,null,3.3418778752298386E-2,0.14362538850888504,0.11364733179253952,0.70941459531600615,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.37353648341033108,0,1.375014382465089E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967016,2.8007259455280504E-3,0,0,5.6958277234098541E-2,1.3895912389271532E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954177E-2,1.9265632786873918E-2,2.6460648765242557E-2,8.5077041340656326E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572313,0.56044569014870238,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282589E-2,0.18177093424009441,8.1321257116728024E-2,5.9199533751928081E-2,1.056700478063825E-2,1.8731685035566976E-3]
["India",0.47550987400741723,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.15474248620993492},0.70383394033863289,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1892143641521303},0.23915697493869367,null,0.21933246844704637,0.53713796133736136,0.29849642120729325,0.2357064291556546,0.50897288729275414,0.13186231880471469,0.23111178994848219,0.36374422206679852,0.46927570386617667,0,3.2958690169600888E-2,0.19144392070794788,0.24514572117751676,0.41267831070691269,0.13213232565956309,0.1000000014848455,0.15000000244328168,0.14724640805641012,0.13836575677423307,0.14488890451507908,0.56823826664526411,0.14969752817900561,0.1494536865123787,0.14379463434351727,0.10220774365972725,0.54865030681190907,9.9867945134271399E-2,0.30372910721489499,0.79990350679392774,0.136480750789963,0.13774185809948941,0.10204729553628999,0.73113954902626066,0.87510497433603374,0.30000000150472517,0.14753853792699057,0.11655738818247893,0.62040153364298201,0.42190081097283144,0.14569959109751834,0.99767192243166292,0.14660042415096447,0.17614212581759375]
["Indonesia",5.0479733339225993E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.6427333830726143E-2},6.7736314601201553E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.5169928336249386E-2},7.4448513732750909E-2,null,2.0653775790654576E-2,0.39614723511025407,1.5040626103389913E-2,5.4126277992252662E-2,3.3855559240711021E-2,5.7072041783998002E-2,4.9829694709065599E-2,3.9008036625977072E-2,5.0915758798149593E-2,0,1.0120944540396463E-2,5.0096398940688937E-2,3.8599621149087202E-2,8.3445258190953692E-2,1.9678882312867348E-2,4.9065567417730244E-2,4.9362822801370367E-2,0.14743694495002188,4.098067583278716E-2,9.1789772678964904E-2,6.1440786183015399E-2,8.3643546023161305E-2,3.6833990500871917E-2,8.1152714606677209E-2,1.8159071227130726E-2,0.24166982054839031,5.0118865589798382E-5,4.9662386140367956E-2,0.10098191310040999,4.3837943830220862E-2,3.6714184959147189E-2,1.7696766235573535E-3,9.1838297876485647E-2,0.15694201924182868,4.9998868705367759E-2,7.6502647356729375E-2,1.526045992174938E-2,1.6346459727717106E-2,3.812501083220058E-2,0.12782714810857762,1.3674692081673762E-2,6.4545848660351998E-2,3.8288003736295081E-2]
["Italy",0.23317227309710009,0.11732739900612166,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.11732739900612166},0.37785716842604966,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.9315751674165343E-2,null,3.3418778752298393E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909121E-2,0,2.7994817926739666E-2,0.37353648341033091,0,1.3750143824650899E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872544,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009444,8.1321257116728038E-2,5.9199533751928067E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Japan",0.72328940307647083,-2.5851396876143129E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-2.5851396876143129E-3},0.71883445924733258,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.0502814788046844E-2},8.8274246604957168E-2,null,5.4111466509587237E-2,6.6245740575929593E-2,0.16278592061983954,0.3333090765516396,0.21028966403016089,9.9792840597271761E-3,8.8015691616549513E-6,3.0642218216934778E-2,0.7662706370274962,0,0,1.4982681769008536E-3,3.3410132787960491E-2,0.11724130428558975,7.8382890457183111E-3,2.5336995573778453E-2,0,0.1483153168212458,1.3040956884664175E-3,6.6632214340850843E-3,0.15505276851873173,7.5364086986226533E-3,5.3642450197666511E-3,4.0320228410765033E-3,1.2710063951100704E-3,0,0,5.3294349518569019E-2,4.7699999809265137,2.0080823378306048E-5,3.3631653800227624E-3,0,4.7699999809265137,0.43672145064784279,0,4.9291423577877157E-2,0,2.4753632408524524E-2,0.19132505502355474,8.27632610979466E-2,1.0534512619209278,1.0715415446364283E-2,0.25566473836994508]
["Mexico",0.16317509198569316,7.1321790678244179E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":7.1321790678244179E-2},0.24613482241844409,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.03151109036462E-2},8.7377997406834967E-2,null,9.3035002462321756E-2,0.25242069638654407,2.8303842195561448E-2,8.9502931227297841E-2,0.20553229786417263,5.4700435817376748E-2,3.5331211839217849E-2,0.15588803224559919,0.12997500775794602,2.8880480829954945E-2,1.2431340098561871E-2,6.328058443208201E-2,0.11389126566789298,8.6529380348613794E-2,7.1853653194002248E-2,0,5.788994483697454E-3,0.272805043012954,4.4068861934171026E-2,8.2513860164755842E-2,9.2186445153040641E-2,6.5104627507990551E-2,4.9676271789823784E-2,0.10114738814629325,5.2832443538583601E-2,9.8663066517442249E-2,7.5279141513218212E-2,1.1125634888666365E-2,0.1422010440777545,4.020991546449907E-2,2.2325823759869749E-2,5.3027285798963195E-2,0.18613257301609828,0.72173511651799349,7.0487676546113986E-2,0.13471350775514332,3.5830041838033864E-2,9.9523339099149608E-2,0.15115154142677137,0.16786712675493035,0.57787434506664059,5.3960593140870282E-2,7.2482752219511143E-2]
["Netherlands",0.23317227309710004,8.9580717205891114E-2,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":8.9580717205891114E-2},0.34364072975955717,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.5995127356905312E-2,null,3.3418778752298386E-2,0.14362538850888509,0.11364733179253952,0.70941459531600626,9.6286139472086404E-2,2.3855386557909117E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271537E-2,9.2978544032597064E-3,0.20570929777889441,2.3171821151954181E-2,1.9265632786873921E-2,2.6460648765242546E-2,8.5077041340656336E-4,7.1602095149278858E-2,0,0,0.16006283959872541,1.5849053117539754E-4,1.0092766397229948E-3,0,0.32138567508572313,0.5604456901487026,1.6282798347574587,6.2117544232022488E-2,1.3385452306623436E-2,4.7720687379282582E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["Russia",0.128341180659273,6.0505143227482794E-2,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":6.0505143227482794E-2},0.19661162540452937,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":9.7553621323344247E-2},0.10716696596091303,null,7.2692076008481349E-2,0.3894413223729225,2.8991965137494347E-2,0.15380197495521195,1.9756605213129431E-2,8.5280529219015105E-2,4.7898758179882407E-2,3.0907522649668114E-2,0.12530801508742001,0,5.9203459802583208E-2,6.3608998410540907E-2,6.6950379538201585E-2,0.11959809223641331,9.7236435918868741E-2,5.3584282066749173E-2,5.0020268672180374E-2,0.13411697651358193,6.0576135492138937E-2,0.15233533932041163,0.25774586677818656,0.11285932714949971,9.5237137928329052E-2,0.12187944626521439,4.100127583147227E-2,9.6536190304272726E-2,5.3884756329216653E-2,7.9987632404421062E-3,0.13387558002306027,0.11013166130373801,4.9075219083683654E-2,2.8082458635818627E-3,0.11350890217879639,0.51375126682549022,3.2185957145221024E-2,0.12487832870927021,0.11354614780544765,6.661363299164999E-2,8.699153902110919E-2,0.20377816406495913,4.0881294898530658E-2,0.16893022044988462,5.9224926299034829E-2]
["Saudi Arabia",5.2541399730610776E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":1.7098250252397272E-2},7.0538015984213276E-2,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":4.8449912137091988E-2},5.0593510290944936E-2,null,3.3997939139438112E-2,0.29809801869308106,8.2304530552659207E-3,2.8747695334066747E-2,2.6109654641919265E-3,4.0087969962165605E-2,4.995324967803122E-2,0.3260090843144724,4.85280915812598E-2,4.999999996420252E-2,7.8654854105886067E-3,4.8022349377001713E-2,2.0394390813163084E-2,4.695794265079184E-2,4.7660499380463871E-2,4.1496689233837723E-2,5.000000184452795E-2,4.6756695494640801E-2,4.2510867796239304E-2,4.6851423701039091E-2,3.3300864804672925E-2,4.8500928937924008E-2,4.3577116215492206E-2,4.7589917074075602E-2,4.5347754117247542E-2,4.9301329851875089E-2,3.7438101518658062E-2,2.5350244856847975E-2,0,4.3797933284273505E-2,4.5570375110305435E-2,4.7725107299062881E-2,0,4.3675202424168147E-3,4.6818928002940269E-2,4.7620203521132096E-2,2.0818377381675055E-2,3.7464399984062931E-2,8.2417879514496226E-3,4.7630346099676785E-2,0,4.8262635616603461E-2,4.2720633050222362E-2]
["South Korea",0.84401014432876431,-6.2939553773955215E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-6.2939553773955215E-4},0.84284953257237749,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.5418249717195194E-2},0.15892516143929125,null,0.31884624148484292,0.29642672699620237,0.14510597516951723,0.32373505430501814,3.9365664740892301,5.3639880518717674E-2,1.5998399283548685E-4,0.27581090613229714,0.68573477269128125,4.7982980400865058E-2,1.6592797199167463E-2,5.2586601733609559E-3,0.15171428061388759,0.31831656324039237,2.6915693768739316E-2,2.8111395938471236E-2,4.8718300680871428E-2,8.9890836977495572E-2,5.328551694880021E-2,3.912122058389695E-2,0.24889804430956303,6.7713287946621792E-2,3.3721908990735183E-2,6.9239205821749361E-2,1.0935682538300259E-2,7.5961121175184804E-2,2.928511840892958E-2,3.3893458957862963,3.1500000953674316,1.9007585691270602E-3,4.0708792617760677E-2,1.8567363079425453E-3,3.1500000953674316,0.16757818839843472,2.7547817559261407E-2,9.2584744507449551E-2,2.102977013676742E-2,0.26084600010087355,0.8364111774548898,0.11286490183805804,1.9133060919255176E-2,4.349076120481938E-2,6.7479088186067987E-2]
["Spain",0.23317227309710009,0.13429184325068477,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.13429184325068477},0.39877725069694669,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892364E-2},7.1345996100972087E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253952,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739659E-2,0.37353648341033091,0,1.3750143824650896E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967015,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271538E-2,9.2978544032597029E-3,0.20570929777889441,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656315E-4,7.1602095149278885E-2,0,0,0.16006283959872539,1.5849053117539751E-4,1.0092766397229946E-3,0,0.32138567508572324,0.5604456901487026,1.6282798347574585,6.2117544232022488E-2,1.3385452306623439E-2,4.772068737928261E-2,0.18177093424009449,8.132125711672801E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566974E-3]
["Sweden",0.23317227309710004,9.9562617702864564E-2,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":9.9562617702864564E-2},0.35595013268523901,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},6.7189725751097593E-2,null,3.3418778752298386E-2,0.14362538850888515,0.11364733179253954,0.70941459531600604,9.6286139472086404E-2,2.3855386557909114E-2,0,2.7994817926739659E-2,0.3735364834103308,0,1.3750143824650903E-2,2.4416219502025735E-3,4.2712922661541142E-2,0.11079593128967012,2.8007259455280513E-3,0,0,5.6958277234098541E-2,1.389591238927154E-2,9.2978544032597046E-3,0.20570929777889435,2.3171821151954174E-2,1.9265632786873918E-2,2.6460648765242553E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872541,1.5849053117539757E-4,1.0092766397229946E-3,0,0.32138567508572324,0.56044569014870271,1.6282798347574585,6.2117544232022474E-2,1.3385452306623439E-2,4.7720687379282603E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638245E-2,1.8731685035566974E-3]
["Switzerland",0.8368354194910208,0.1266573215446094,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.1266573215446094},1.0694840738420224,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.2219210269699815E-2},0.15997187916961397,null,0.61139365548580404,0.19720658840139021,0.81310147108757735,2.6303227212497653,0.29798007666009341,1.9664148112172139E-2,3.964873029001119E-3,3.5992563959671445E-2,1.1203665967704468,0,1.2822164294051172E-3,5.9894660303243521E-3,2.6730351589935638E-3,0.14263356028489441,8.7040810167295993E-3,0,1.5431688001977481E-2,6.82274813209394E-3,4.1824644524512027E-3,6.4743636418360499E-3,1.1580129358199998,1.7854483367299022E-2,5.3695302832035847E-3,2.5055957551216177E-2,7.04188118357231E-3,1.6308282655156259E-2,7.9240464299421705E-6,0.12210809017800599,2.4543989645653247E-3,3.4074662116165208E-2,1.4333835111634097E-3,0,6.5670901485215729E-3,0.78129489845671496,0.41258600018849778,0.87095284931668771,2.4269061846791942E-3,0.45084322339725458,0.32735785604251927,4.9869895255975571E-2,0.68514033555317533,2.0804056266778597E-2,1.2969214694316377E-2]
["Turkey",0.68921197029563586,0.14408865681023131,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.14408865681023131},0.93260825416329829,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.3551165267877371E-2},0.1388615733468013,null,9.2469980169025107E-2,0.17189884427899632,0.62694953068786752,1.6058957456550518,0.93809067933444912,2.7977670755503781E-2,0,0.27707569795863812,1.263837035565615,0,9.7649240402112088E-3,3.3418213711011724E-2,0.18488522992384296,0.26922701303157476,1.5880475346260151E-2,0,0,5.4312682151237669E-2,1.0670806854349919E-2,0.17958579812832431,0.88022411942862366,1.9568993685833931E-2,1.9981483088358322E-2,2.0389821307283534E-2,3.7767874447113122E-3,7.1036962453979793E-2,0,0.1265873044378259,0.34096537055352744,1.2981219311687293E-4,1.0877545383811225E-3,0,0.44124762589881794,0.8837314706026741,0.19300000177031848,5.1930751649645675E-2,1.6123020841235555E-2,0.19664722414418162,0.39175842656453258,8.618614601646514E-2,0.23845064686256592,8.842864285313539E-3,7.4674110166659776E-4]
["United Kingdom",0.23317227309710004,0.14219011716319341,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.14219011716319341},0.40851718309117824,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.6154297511892357E-2},7.2291233466905983E-2,null,3.3418778752298386E-2,0.14362538850888507,0.11364733179253955,0.70941459531600615,9.6286139472086391E-2,2.3855386557909111E-2,0,2.7994817926739652E-2,0.37353648341033091,0,1.3750143824650894E-2,2.4416219502025735E-3,4.2712922661541135E-2,0.11079593128967014,2.8007259455280508E-3,0,0,5.6958277234098548E-2,1.3895912389271542E-2,9.2978544032597064E-3,0.20570929777889438,2.317182115195417E-2,1.9265632786873918E-2,2.646064876524255E-2,8.5077041340656336E-4,7.1602095149278872E-2,0,0,0.16006283959872547,1.5849053117539751E-4,1.0092766397229948E-3,0,0.32138567508572313,0.56044569014870271,1.6282798347574585,6.2117544232022502E-2,1.3385452306623441E-2,4.7720687379282596E-2,0.18177093424009444,8.1321257116728024E-2,5.9199533751928081E-2,1.0567004780638248E-2,1.8731685035566976E-3]
["United States",5.680132489115336E-2,0.11103252529368812,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.11103252529368812},0.17414064472753354,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.6975223251032297E-2},3.2227755096152874E-2,null,3.7894122554703175E-3,5.3460286897551515E-2,1.3300004875603879E-3,3.6429408909105197E-2,2.6212006150437435E-3,1.6337068524664943E-2,0,7.5625612134496478E-2,0.17094175019505847,0,3.8864672144972232E-3,1.8290481049981874E-3,1.301446400720449E-3,3.3799498669348005E-2,3.7173215513051296E-3,0,0,9.1471347351568949E-2,9.6696326199204406E-3,1.1983066493296501E-2,2.3988161354861273E-2,1.4236392832245362E-2,1.1647329702286741E-2,2.7295432095693233E-2,6.5990484287632635E-4,1.2211772293181747E-2,0,6.5010357716199507E-2,2.310094260664888E-2,2.2330009552597017E-4,0,3.5471405911132341E-2,3.8955931217946341E-2,0.21386788109254862,2.9114349111685764E-3,7.977966907372909E-2,5.007643115262507E-3,2.2605553278977085E-2,3.1045864668447758E-2,9.3839530237464039E-2,1.8240935736972618E-2,3.4080890695685705E-3,6.5910145250819589E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.23317227309710009},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.10521344457404769},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2005-2007 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2005-2007"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,692.23955169111957,39.971735715585446,1.1283685329299185,670.39455311992776,0,30333.575072292919,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1067.9727482331339},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":1067.9727482331339},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":3.5207612214777612E-2},"Australia",1635.9511156666667,12607.927314666667,{"$f":"I69/(1+B36)+O69-P69","v":19231.216035262743},{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":8.5067481570949746E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.2937570663445808},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":0.10411066160504578}]
["Brazil",1862.2105700346372,409.87421327991996,2933.7657815984353,45.798756500828951,2.9275108702069918E-5,0,-1960.7617028375907,86783.01930768149,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-98.551132802953589},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3389.4387660167381},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":3290.8876332137843},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":3.7920870459072581E-2},"Brazil",2139.8457836666666,25409.10876233333,55872.668276631579,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":3.8298614504538434E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.4621249877836617},0.14014022911816815]
["Canada",3012.1766911612813,0,525.56272492100879,1556.1594228196452,199.64820060437287,1063.6185346781335,-3004.7972700439182,29799.908650713638,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":7.3794211173631084},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2713.355515381907},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":2720.7349364992701},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":9.130010995634763E-2},"Canada",8187.6842773333337,15593.767260333332,15814.121435960949,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.5177451248549747},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":1.7361175505220912},0.10633248668835704]
["China",19265.249875980011,0,17416.648595515315,5793.9304426668386,462.60244897583408,2793.0788838751082,-22481.77618639532,451490.47059133928,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-3216.5263104153091},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":24838.419704607626},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":21621.893394192317},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":4.7890032686344543E-2},"China",15016.633770333334,7601.3173820000002,381349.84752363112,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":3.9377579059875718E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.4582407153844477},0.13133988945315522]
["France",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"France",48888.588231666654,26159.700372666655,385004.30820635275,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.1269819251099486},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1428650696041851},0.12676064469963233]
["Germany",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Germany",48888.588231666654,26159.700372666655,385004.30820635281,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.12698192510994857},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1428650696041851},0.12676064469963233]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",2505.8011499999998,6307.781653666666,-3801.9805036666662,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":-0.65907785365637228},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":5.9726802731629398},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",4760.4115663333332,781.41355099999998,3978.9980153333331,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":1.1963845038345762},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":-0.70698421380447429},{"$error":"#DIV/0!"}]
["Italy",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Italy",48888.588231666654,26159.700372666655,385004.30820635275,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.1269819251099486},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1428650696041851},0.12676064469963233]
["Japan",34.570346927057564,1.8673559330817737,1.2780715219845213,0.19489933490498837,5.6969081420392346E-8,1.7756043238079187,-34.563071533977116,73.018682805548579,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":7.2753930804481115E-3},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.2281289803597835},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":4.2354043734402316},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":5.8004392995136163E-2},"Japan",24119.403758666667,289.07386466666668,23872.701583093658,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":1.0103340702649137},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":-3.7202652953689429E-2},-2.5851396876143129E-3]
["Mexico",1675.7321053365847,337.21394580506109,2115.4309794762635,42.125219076034149,248.42716185637889,1137.48828688033,-1622.8081848438958,38766.810113567808,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":52.923920492688922},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3187.7278687257131},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":3240.651789218402},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":8.3593459965493055E-2},"Mexico",10282.123787333332,4774.4968193333334,38836.065980038809,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.26475708926383529},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":2.6468744786501928},7.1321790678244179E-2]
["Netherlands",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Netherlands",48888.588231666654,26159.700372666655,385004.30820635281,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.12698192510994857},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1428650696041851},0.12676064469963233]
["Russia",6792.6775947115211,241.91758627261297,2045.3460337946806,70.946628072711121,1.1490386238602474E-4,0,-6188.2034255272711,52800.747977839055,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":604.47416918425006},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2358.210305591936},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":2962.6844747761861},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":5.6110653508538388E-2},"Russia",11021.438901666666,3018.3041149999995,54798.154664420639,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.20112792062362403},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":2.8759394857549534},6.0505143227482794E-2]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",6465.5885913333332,889.60684800000001,5575.9817433333328,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":1.1595426400137729},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":-0.57435350404958263},{"$error":"#DIV/0!"}]
["South Korea",20.120545898610526,0,0.6425305653363238,1.149249463382841,-6.259944561163687E-8,0.72874074419391244,-20.120498225402596,36.159670062163961,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":4.7673207930643002E-5},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2.1561503695163982},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":2.1561980427243288},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":5.9629914736984521E-2},"South Korea",7383.9397533333322,476.26188866666666,6927.2871223344564,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":1.0659208464922105},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":-0.23731504737195791},-6.2939553773955215E-4]
["Spain",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Spain",48888.588231666654,26159.700372666655,385004.30820635275,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.1269819251099486},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1428650696041851},0.12676064469963233]
["Sweden",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"Sweden",48888.588231666654,26159.700372666655,385004.30820635281,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.12698192510994857},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1428650696041851},0.12676064469963233]
["Switzerland",2252.6242258696598,259.7073404907531,188.31681026138926,840.27198704843647,73.991321824733575,1060.6785202748517,-2332.2033987429609,5564.2907199427527,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-79.579172873301104},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1855.6310588503716},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":1776.0518859770705},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.31918747156966359},"Switzerland",2904.5473750000001,859.6146819999999,5074.2137384866965,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.57241328897316712},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":1.5393121596965984},0.1266573215446094]
["Turkey",12811.80971499053,1139.8179949602534,773.78869282334688,373.92156329608173,-1.3246897469463393E-4,1632.9422358727618,-11125.003590177359,50747.141417442377,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":1686.8061248131708},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3103.9993027815754},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":4790.8054275947461},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":9.4405424498415019E-2},"Turkey",1950.4377860000004,3482.7716150000001,28509.568732560056,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":6.8413444071935572E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.3537116013410317},0.14408865681023131]
["United Kingdom",41259.58742262709,1282.119374587154,15289.064040133968,20242.655491162936,298.7062693695774,43731.210137903254,-43333.639000864212,446748.00359695242,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":-2074.0515782371222},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":58828.79710952047},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":56754.745531283348},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":0.12703972949924228},"United Kingdom",48888.588231666654,26159.700372666655,385004.30820635281,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.12698192510994857},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1428650696041851},0.12676064469963233]
["United States",9035.00390625,2820.7136128743491,9174.21484375,3254.3450927734375,1.0884602864583333E-3,8096.0476277669268,-8828.1944986979161,264039.546875,{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Transfers to producers from consumers]]","v":206.80940755208394},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":19297.297907511394},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Other trade-distorting subsidies]]","v":19504.107315063477},{"$f":"Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_2013808590[[#This Row],[Total value of production (at farm gate)]]","v":7.3868129020449327E-2},"United States",25861.180764999997,48345.749097333341,227363.28921288223,{"$f":"Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Apparent consumption]]","v":0.11374387155696868},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_201339818691[[#This Row],[Import share of consumption]])","v":3.1905220623949129},0.11103252529368812]
[]
["Note: EU data are for the EU27.",null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2007"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",747.1,224.424148992,1.7461603507399559E-2,{"$f":"B101/$B$129","v":1.7646961562173002E-2},{"$f":"E101*$L$74/1000","v":1.0015488128614671},{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":2.2445779496125758E-2},{"$f":"G101*$I$74/1000","v":10.027607179071591},{"$f":"F101/H101","v":9.9879143147108787E-2},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.1135667071782791}]
["Belgium",814.6,266.08122265600002,8.8247228413820267E-3,{"$f":"B102/$B$129","v":1.9241353083316995E-2},{"$f":"E102*$L$74/1000","v":1.0920380979212303},{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.3449194809037673E-2},{"$f":"G102*$I$74/1000","v":6.0084009309240765},{"$f":"F102/H102","v":0.18175186883763392},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.14552250596525806}]
["Bulgaria",0.2,19.101458432000001,5.583663284778595E-2,4.7241230256118333E-6,2.6811640017707593E-4,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":6.108952257138517E-3},2.7291622249457288,9.8241283616772764E-5,2.3138399881061922E-4]
["Cyprus",27.5,11.95475968,2.2153252735733986E-2,6.4956691602162701E-4,3.6866005024347941E-2,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.5169083249640537E-3},0.67767576581728817,5.440065424191011E-2,8.0792818512472442E-2]
["Czech Republic",351.6,77.251985407999996,2.4634275585412979E-2,8.3050082790256021E-3,0.47134863151129952,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.0900098633933722E-2},4.8695973037197584,9.6794170464824386E-2,0.11183328717237284]
["Germany",5646.2,2081.1241226239999,9.6187852323055267E-3,0.13336671713604764,7.5691940933990303,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":0.11465663549802937},51.222623007888089,0.14777052889762016,0.13485691343623984]
["Denmark",1083.5,178.95713996800001,1.1768835596740246E-2,2.5592936491252105E-2,1.452520597959309,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.2063227241194369E-2},5.3892226869399567,0.26952320999451251,0.16392902561227474]
["Estonia",38.4,9.9189934080000004,3.3763796091079712E-2,9.0703162091747183E-4,5.1478348833998572E-2,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.9182263519033165E-3},0.85696379315987181,6.0070622872155546E-2,8.5925698784094173E-2]
["Spain",5902,734.62939647999997,2.8789488598704338E-2,0.13940887048580519,7.9121149692255113,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":0.1211387911903285},54.118513122427345,0.14619978474513259,0.13429184325068477]
["Finland",590.79999999999995,152.52257177600001,3.006671741604805E-2,1.3955059417657354E-2,0.79201584612308229,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":2.6266434124753574E-2},11.734477006844523,6.7494771659709477E-2,9.2105116510681206E-2]
["France",9189.9,1505.3186662400001,2.2177370265126228E-2,0.2170710909653509,12.319814529936549,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":0.1912139076431682},85.424431499557443,0.14421886471671017,0.13356871501040657]
["Greece",2681,164.856610816,3.5853657871484756E-2,6.3326869158326624E-2,3.594100344373703,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":3.3854844209976975E-2},15.124584062893058,0.23763300395093423,0.15835595969426874]
["Hungary",473.2,59.169628160000002,4.0244210511445999E-2,1.1177275078597596E-2,0.63436340281896164,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.3639022146418442E-2},6.0932059149270597,0.10410995651154774,0.11585709711957382]
["Ireland",1398.5,137.43213772799999,1.4261709526181221E-2,3.3033430256590744E-2,1.8748039282382039,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.1226409278038892E-2},5.0153759325261786,0.37381124634736801,0.17689411932285393]
["Italy",5031.1000000000004,1204.7974400000001,2.0460939034819603E-2,0.11883767677077847,6.7446021046544349,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":0.14119541033380106},63.07876768367813,0.10692349188678944,0.11732739900612166]
["Lithuania",168.2,19.710724096,3.9404779672622681E-2,3.9729874645395508E-3,0.22548589254892082,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":4.4486932902697215E-3},1.9874448460431555,0.11345516983671032,0.12058862619518607]
["Luxembourg",36.799999999999997,27.066318848000002,3.9902743883430958E-3,8.6923863671257713E-4,4.933341763258197E-2,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":6.1860430315334436E-4},0.27636023745024052,0.17851127241654871,0.14461882322574171]
["Latvia",54.8,14.330842111999999,3.5803627222776413E-2,1.2944097090176422E-3,7.346389364851881E-2,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":2.9388655664325499E-3},1.3129323246435682,5.5954059679704064E-2,8.2237451676144158E-2]
["Malta",2,4.3804943359999999,2.4587225168943405E-2,4.7241230256118328E-5,2.6811640017707595E-3,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":6.1689837192211773E-4},0.27559811607841633,9.7285280462798378E-3,2.0738585045510627E-2]
["Netherlands",1128,441.79170918400001,2.0778095349669456E-2,2.6644053864450738E-2,1.5121764969987082,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":5.2578026243149965E-2},23.489128257195418,6.4377718936226749E-2,8.9580717205891114E-2]
["Poland",1209.5,226.14925312,4.3278783559799194E-2,2.8569133997387558E-2,1.6214339300708667,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":5.6059753754299717E-2},25.044583071870157,6.4741901488950968E-2,8.9880733228843601E-2]
["Portugal",733.1,126.939226112,2.4508118629455566E-2,1.7316272950380174E-2,0.98278066484907201,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.7819142568977174E-2},7.9606663685000223,0.12345457268977987,0.12520581662173003]
["Romania",6.9,55.926980608000001,8.7766379117965698E-2,1.6298224438360823E-4,9.2500158061091207E-3,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":2.8114511196357828E-2},12.560101749077026,7.3646026050615829E-4,1.7225506459264128E-3]
["Sweden",771.3,304.25880985600003,1.714620552957058E-2,1.8218580448272032E-2,1.0339908972828933,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":2.988079650312853E-2},13.349186183659468,7.7457223463448702E-2,9.9562617702864564E-2]
["Slovenia",49.6,26.998265856,2.5074757635593414E-2,{"$f":"B125/$B$129","v":1.1715825103517346E-3},6.6492867243914844E-2,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":3.8775159774359978E-3},1.7322725218348176,3.8384761292343195E-2,6.3930735789710535E-2]
["Slovakia",157.6,43.690610688,4.0622971951961517E-2,{"$f":"B126/$B$129","v":3.7226089441821241E-3},0.21127572333953584,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":1.0165781960116855E-2},4.5415427956841183,4.6520694143918156E-2,7.2975215961562645E-2]
["United Kingdom",4042.5,1806.9069496320001,6.8880617618560791E-3,{"$f":"B127/$B$129","v":9.5486336655179166E-2},5.4193027385791472,{"$f":"Table_Query_from_developmentdataSQL_2014828792[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_2014828792[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_2014828792[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_2014828792[Share of GDP from agriculture (% of GDP)])","v":7.1287568725943884E-2},31.847579009595972,{"$f":"F127/H127","v":0.17016372694911161},0.14219011716319341]
[]
["Total",{"$f":"SUM(B101:B127)","v":42335.9},null,null,null,{"$f":"SUM(F101:F127)","v":56.754745531283326},{"$f":"SUM(G101:G127)","v":1.0000000000000004},{"$f":"SUM(H102:H127)","v":436.72039641788092},{"$f":"F129/H129","v":0.12995670913656365},0.12798938481530731]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2007"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",52160563484,37508853921.020615,0.71910369473915425,522729684992,7.1755737234618047E-2]
["Brazil",32759106083,20419165158.336685,0.62331264798867636,815703392256,2.5032585805317264E-2]
["Canada",78090218200,56467342692.185532,0.7231039174146594,863738462208,6.5375510253226896E-2]
["China",322122604204,178311316046.17313,0.55355108185220281,2456673058816,7.2582436399620365E-2]
["France",1095523304793,732533248673.37537,0.66866058026194897,9869763486208,7.4219939484569897E-2]
["Germany",1095523304793,732533248673.37537,0.66866058026194897,9869763486208,7.4219939484569897E-2]
["India",53019984744,34534496815.560318,0.6513486750761166,773393350656,4.4653211443139267E-2]
["Indonesia",24197125739,15350387447.04183,0.63438887794431975,233243852800,6.5812613120416738E-2]
["Italy",1095523304793,732533248673.37537,0.66866058026194897,9869763486208,7.4219939484569897E-2]
["Japan",215838056774,168666795378.89087,0.78145067602929141,5201163976704,3.2428663301974137E-2]
["Mexico",60414218998,39829412810.545113,0.65927216259906718,691704037376,5.7581582090570391E-2]
["Netherlands",1095523304793,732533248673.37537,0.66866058026194897,9869763486208,7.4219939484569897E-2]
["Russia",77668465510,57658671919.6828,0.74236913966401341,410505216000,0.14045783018670047]
["Saudi Arabia",29616394710,21315279988.542603,0.7197121795971162,238833565696,8.924742184552828E-2]
["South Korea",91248812201,71754353494.552795,0.78635931541217841,734478729216,9.7694256675268307E-2]
["Spain",1095523304793,732533248673.37537,0.66866058026194897,9869763486208,7.4219939484569897E-2]
["Sweden",1095523304793,732533248673.37537,0.66866058026194897,9869763486208,7.4219939484569897E-2]
["Switzerland",16286693935,10047611667.163961,0.61692150090520881,286450319360,3.5076280206678703E-2]
["Turkey",42579122374,33188552666.738152,0.77945600604966925,372619247616,8.9068272449898692E-2]
["United Kingdom",1095523304793,732533248673.37537,0.66866058026194897,9869763486208,7.4219939484569897E-2]
["United States",776273520106,562127138323.66626,0.72413540300448209,11670845915136,4.8165072387309965E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2008","index":15,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":6.0680787230663925E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":6.8386517024016822},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP78838893[],6,FALSE)","v":6.2330039351426801E-2},{"$f":"D5/$D$27*Standard_mean","v":3.0354029558103428},{"$f":"C5*$C$29+E5*$E$29","v":6.8386517024016822}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.14055454349933494},2.6773879000239598,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP78838893[],6,FALSE)","v":2.1660838169761536E-2},1.0548585062672287,{"$f":"C6*$C$29+E6*$E$29","v":2.6773879000239598}]
[{"$f":"'Index 2012'!B5","v":"Canada"},3.9901188626546034E-2,7.9212274511669918,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP78838893[],6,FALSE)","v":6.0948018001834539E-2},2.9681000672962945,7.9212274511669918]
[{"$f":"'Index 2012'!B6","v":"China"},0.36692091089662554,-9.1158495127450205,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP78838893[],6,FALSE)","v":7.1153800182762461E-2},3.4651102043135751,-9.1158495127450205]
[{"$f":"'Index 2012'!B7","v":"France"},8.8663299430985665E-2,5.3808184846034068,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP78838893[],6,FALSE)","v":6.2902098232644282E-2},3.0632615812341908,5.3808184846034068]
[{"$f":"'Index 2012'!B8","v":"Germany"},9.1016898421606818E-2,5.2582006593938253,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP78838893[],6,FALSE)","v":6.2902098232644282E-2},3.0632615812341908,5.2582006593938253]
[{"$f":"'Index 2012'!B9","v":"India"},0.32932487852807912,-7.1571710191229947,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP78838893[],6,FALSE)","v":3.6951698747923867E-2},1.7995062536262287,-7.1571710191229947]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},8.3245272158810502E-2,5.663086926970891,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP78838893[],6,FALSE)","v":5.338352206089815E-2},2.5997176055289559,5.663086926970891]
[{"$f":"'Index 2012'!B11","v":"Italy"},8.5985014504675036E-2,5.5203518011388377,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP78838893[],6,FALSE)","v":6.2902098232644282E-2},3.0632615812341908,5.5203518011388377]
[{"$f":"'Index 2012'!B12","v":"Japan"},6.2350268333830401E-2,6.751675058158332,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP78838893[],6,FALSE)","v":3.1751467312813669E-2},1.5462608195902559,6.751675058158332]
[{"$f":"'Index 2012'!B13","v":"Mexico"},0.12341852219514547,3.570140519921293,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP78838893[],6,FALSE)","v":6.0539954786539181E-2},2.9482278467305187,3.570140519921293]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},8.0911330460566741E-2,5.7846806463534248,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP78838893[],6,FALSE)","v":6.2902098232644282E-2},3.0632615812341908,5.7846806463534248]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.14890662686063408,2.2422609723644005,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP78838893[],6,FALSE)","v":0.10110868998516379},4.9238797156647776,2.2422609723644005]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},7.5519541180876684E-2,6.0655821415097622,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP78838893[],6,FALSE)","v":7.1753899731082482E-2},3.4943343787518568,6.0655821415097622]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.17096017443062414,1.0933150168452133,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP78838893[],6,FALSE)","v":8.4288883084078808E-2},4.1047739985023535,1.0933150168452133]
[{"$f":"'Index 2012'!B18","v":"Spain"},8.7359158622085542E-2,5.4487616263160028,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP78838893[],6,FALSE)","v":6.2902098232644282E-2},3.0632615812341908,5.4487616263160028]
[{"$f":"'Index 2012'!B19","v":"Sweden"},8.3766638026685422E-2,5.635924802449221,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP78838893[],6,FALSE)","v":6.2902098232644282E-2},3.0632615812341908,5.635924802449221]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},0.11377855548231405,4.0723636081068388,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP78838893[],6,FALSE)","v":3.021369581161374E-2},1.4713730735103021,4.0723636081068388]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.11052562999721366,4.2418345545770206,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP78838893[],6,FALSE)","v":7.1779731917473569E-2},3.4955923772344892,4.2418345545770206]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},8.9407259864971722E-2,5.342059626012432,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP78838893[],6,FALSE)","v":6.2902098232644282E-2},3.0632615812341908,5.342059626012432]
[{"$f":"'Index 2012'!B23","v":"United States"},3.9233796644298387E-2,7.9559972457461106,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP78838893[],6,FALSE)","v":4.7513933437382756E-2},2.313875227718849,7.9559972457461106]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":3.8662523910567446},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":2.8887544809135886},{"$f":"AVERAGE(F5:F25)","v":3.8662523910567446}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":4.2924293879782601E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":0.10034810484642431},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":0.10034810484642431},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.10507127138867323},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.5909781052162148E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":6.0680787230663925E-2},null,1.0501359759705004E-4,1.0004330582174733E-2,0,0,0,0.19466151425001454,0,5.3658502627705062E-5,2.6716917721070085E-2,null,3.3294349571824492E-3,1.1506198199442907E-2,2.2146579501281576E-4,9.6730479834629991E-3,8.2466322480756663E-5,0,0.25017041660747025,3.3046316812465934E-2,2.0759035692897592E-2,1.0316328423978493E-2,2.470539824872739E-3,2.6937959940893579E-2,4.2889034440041609E-3,0.15506960935450417,8.1901112692815302E-4,4.1192632678354928E-2,0,3.893799397372956E-3,0,1.0867340577251807E-2,0,0,0,2.1567514983403908E-3,0,0.30280069400643755,6.2424384777538186E-3,3.5935150085698087E-3,5.7999161148782133E-3,0.1394243709569809,0,2.4512157307755619E-2,6.2017505121778086E-3]
["Brazil",5.0388418734570499E-2,0.14414099066960273,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.14414099066960273},0.20179244599884893,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13397280832060396},0.14055454349933494,null,3.1534946895578779E-2,0.10643687608308409,7.3704711492474729E-3,4.2254196534712844E-2,2.787655747526219E-2,0.25746991568391386,0,5.775595004223491E-2,7.8873620583164439E-2,0,5.1344072829129457E-2,4.0455333620379549E-2,6.077591573082021E-2,6.9501722123746321E-2,3.2375233096917332E-2,0,0,7.7439460364536195E-2,8.5768133571709912E-2,0.3271177677263622,5.4325666945577708E-2,7.2215332288444803E-2,2.5584189462133221E-2,0.11126825688514776,2.0864547880241044E-2,0.11913043422235529,0,2.7799467153150598E-2,6.5589013519804631E-2,4.129714904566098E-2,5.607590764513332E-4,7.1559978879307026E-2,7.6957214844616414E-2,9.3657159903736298E-2,0.11711271102400539,1.1800417172180488,3.2891377496914252E-2,3.5919222780566827E-2,5.4827211561216928E-2,0.12355471361222323,2.142732884309877E-2,6.6129323831350756E-2,5.4738088846419092E-2]
["Canada",8.6549935564685543E-2,0.10256808393855499,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":0.10256808393855499},0.19799528055911564,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.2909531434656058E-2},3.9901188626546034E-2,null,2.9619959132806101E-2,3.2901730777602931E-2,0,1.6088534033301811E-2,1.7121531127837628E-2,5.7773325941662901E-2,0,2.6606985404860235E-3,0.39756428366997087,0,9.7005359335738961E-4,6.8534409636027203E-4,1.5643681228533247E-3,4.2196575689131495E-2,1.4296908140255156E-3,5.2217199686212705E-3,4.2654650103861026E-2,3.2900268675563747E-2,5.437027655787215E-3,1.1923823534121475E-2,0.17816612356039666,6.0395155073931723E-3,7.0227543534386028E-4,5.04479651312439E-3,4.7741757446846831E-5,1.2425744347347152E-2,3.1770586695958275E-6,0,0,9.9326591783491057E-5,3.5682870564952618E-4,0,0,1.3024454257341894E-2,0,0.19773743966611765,1.3487701839092384E-2,1.2362012914370937E-2,1.1489802468219595E-2,6.8706382884935718E-2,7.4125846969203824E-2,6.3017888861140511E-3,0]
["China",8.2661335965034374E-2,0.1276698860601686,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.1276698860601686},0.22088458536944011,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.38261662191648793},0.36692091089662554,null,4.0848566713411034E-2,0.15336319299291057,2.3892016074371282E-2,6.4411923223657727E-2,6.8158984401683748E-2,2.5362598149914497,1.3313969162911915E-2,6.7036258721020078E-2,5.5638435337624068E-2,0,1.4962394191769977E-2,1.489394804126625E-2,7.7669781092425089E-2,7.9310364925364293E-2,3.0752604391469141E-2,1.2704435534538601E-2,0.31884044879802803,3.3666190094631149E-2,4.0545113238394576E-2,0.17643060915722195,6.0669713096648439E-2,4.0604333680773479E-2,1.42410845010832E-2,0.13812353769719721,6.5473430630004171E-3,0.12240166612495797,9.661228322424274E-5,3.0475586141784729E-2,0.4243545927078336,1.7454756345813702E-2,4.7306220222631777E-3,5.4501291580488317E-2,0.12928980551120203,0.13294628733063149,0.24959895360078818,0.51469410193502763,2.8673366572741502E-2,5.0145803221353209E-2,7.8282295543059432E-2,0.11179790323771593,0.17618207983466608,2.8859335354965689E-2,9.3319459872513083E-2]
["France",0.19450720292546886,0.14092296562075535,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.14092296562075535},0.36284070041707928,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.919522538489097E-2},8.8663299430985665E-2,null,3.435732586914491E-2,8.3203396134603841E-2,7.3297906887235587E-2,0.44299942988254909,0.15006854256531496,0.22435154155081813,0,2.3391163016435842E-2,0.22244363584586843,0,8.5957065675947419E-3,1.0604145043681238E-3,3.3074273729768844E-2,7.436551373102912E-2,1.2766901018416604E-3,0,0,2.6072552941622761E-2,9.1579869796783175E-3,4.1091369158944506E-2,0.11698428226986675,1.0644971552992754E-2,9.3463864879789506E-3,0.11100532172075198,5.8605784162466044E-4,3.7358000870902422E-2,0,0,0.44279983047844546,6.3698487012772652E-5,1.638160271636748E-4,0,0.60833908742881371,0.45227175518260487,2.6184265669612503,0.15601903922485308,7.2595085745948305E-3,2.3378525575844154E-2,0.11559914258093056,5.0186329768763978E-2,0.11057508981194145,6.457977978577693E-3,0]
["Germany",0.19485912755701051,0.14934910775689114,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.14934910775689114},0.37331027215282719,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.0676534810619763E-2},9.1016898421606818E-2,null,3.4388428726854735E-2,8.5917794224668664E-2,7.1783092630645973E-2,0.44139826065638965,0.15011371734449028,0.23091835241188671,0,2.2849255686645805E-2,0.22547428459540889,0,8.8570140172708946E-3,1.0997474925482028E-3,3.4086271798431295E-2,7.4409010084957775E-2,1.2643986185655904E-3,0,0,2.6145124458918412E-2,9.6374603584319998E-3,4.1757960921602381E-2,0.11647194412804948,1.0874609156764779E-2,9.5959212197406583E-3,0.11359050718441728,5.855052569918906E-4,4.034543553292827E-2,0,0,0.44267767604452757,6.3802958507921251E-5,1.6578200219776192E-4,0,0.60714727943693059,0.45621410369608129,2.6528709894574987,0.1575836052266536,7.3493255815202463E-3,2.707668286367064E-2,0.11484715061483849,5.1152794804122811E-2,0.11001909898889788,6.7884536872572432E-3,0]
["India",0.22293436680635065,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.11677902979499566},0.36574745566495337,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.32541024808750008},0.32932487852807912,null,0.10688312344635396,0.45343319156718037,9.8151316688366255E-2,0.11087275466678824,0.21228230896497535,1.5217479745880587,9.551204628823598E-2,0.21585556782792323,0.16660922734323644,0,2.0699081919059902E-2,7.3326509992497999E-2,0.17002286628083549,0.2334501899770702,6.8703837477819107E-2,4.4788367005083513E-2,1.0815384962596437,4.9403231092382073E-2,6.9558650912630554E-2,0.25402485386354767,0.27059995492166861,6.367168124946973E-2,5.0398646142263949E-2,0.22651395108100605,5.9566298487777981E-2,0.22727831572969706,3.723935385621914E-2,0.12189790318152011,0.48089752157234367,5.472886287513562E-2,1.6119543009090423E-2,8.2480949273923618E-2,0.37723907413792768,0.51962277454376304,0.61646178690459541,0.9421241481939352,9.7886215097031146E-2,0.2196305048677008,0.25427725293974629,9.8938854037136675E-2,0.40182775800667786,7.4635525855687737E-2,8.5855991965870002E-2]
["Indonesia",2.7076629737375742E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.4183468417840156E-2},4.1644138677957354E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.7716484145670889E-2},8.3245272158810502E-2,null,1.5655701396687746E-2,0.28947329215799683,5.6827719184029245E-3,2.3273176726237105E-2,2.2344985153162976E-3,0.10797068162592677,1.565005409137081E-2,2.3845865302469321E-2,1.7769601127182011E-2,0,9.9211752316273692E-3,2.4392734374377525E-2,3.5412302183262988E-2,4.8481585717649191E-2,1.8099256436113036E-2,2.0672909832378843E-2,0.31716302158342102,4.0336864726697737E-2,3.0089119913418023E-2,0.42593965326042954,1.9976393440937993E-2,4.0359308187181628E-2,1.4348028126395504E-2,4.837698139814272E-2,1.1561915348289846E-2,0.11857270833639251,7.8637158526772763E-5,1.5849488398589993E-2,9.0591695270240594E-2,1.7854908441652554E-2,3.0998552430629299E-3,1.5622782150752632E-3,8.1935272093531603E-2,9.9693870435026102E-2,6.2207190051178245E-2,0.69452485180440882,2.1976548129654966E-2,4.9414783261278114E-3,2.8344548840424911E-2,8.6591907228537365E-2,5.118523820674215E-3,3.2250315026761261E-2,3.2294473967168551E-2]
["Italy",0.19294225082473138,0.1197736076385334,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.1197736076385334},0.33582524791044155,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.9132653692967871E-2},8.5985014504675036E-2,null,3.4160884245750402E-2,8.3023411049870349E-2,7.2071366210931034E-2,0.44403280419006608,0.14819914511548177,0.22325593384072553,0,2.2959027408867582E-2,0.21741716589018195,0,8.4620652625713062E-3,1.0623432526136226E-3,3.3119233124628437E-2,7.4211048427546125E-2,1.2532880408628682E-3,0,0,2.8430324425750178E-2,9.1823357114074865E-3,4.1634738742578781E-2,0.11325563117930371,1.0657362924198117E-2,9.4532316915709701E-3,0.11174585314227428,5.8804078094737379E-4,3.6246022283240364E-2,0,0,0.44447058397027717,6.2791005046598341E-5,1.6419932339050306E-4,0,0.61024185149139087,0.44489557491934678,2.5886106628607837,0.15847016255272631,7.0246897845833243E-3,2.3877184236665117E-2,0.11647603866821359,5.2685640350416653E-2,0.10815976484024563,6.5891267459288385E-3,0]
["Japan",0.49687696962523725,-3.8543913357148574E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-3.8543913357148574E-3},0.49110742000288266,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.6268251917688537E-2},6.2350268333830401E-2,null,6.9321462279506349E-2,6.8797570921254728E-2,5.4664397960328938E-2,0.23110076956366427,0.1777207752986131,4.0085330945848754E-3,1.2619608482627378E-5,3.2073422689125844E-2,0.24972544586247314,null,0,7.0873793133063346E-4,2.3135720871064323E-2,7.7151256920743136E-2,3.3374913048024261E-3,1.0229720253043509E-2,0,5.4699179315034756E-2,3.8934387942656407E-4,2.2466611512436279E-3,0.19182086836879647,2.6335129689479767E-3,2.3732835740221921E-3,2.0680483004259995E-3,1.166628701969516E-3,0,0,4.6500461174547897E-2,3.3644843803732276,4.2540606639012671E-4,2.4739470095689719E-4,0,3.0366177343216356,0.8225827843763327,0,0.12145724922783337,0,1.2961481411823348E-2,0.12328182968166872,6.0262394922575409E-2,0.7830983356767921,6.2813453154290863E-3,6.3109406316248534E-2]
["Mexico",9.6096554676106075E-2,7.1916542952798812E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":7.1916542952798812E-2},0.17492402963088516,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1178828066276358},0.12341852219514547,null,5.8109789258939532E-2,0.14288459077953447,2.0784732110199548E-2,6.1231558178404276E-2,0.22064589432413123,0.30945020322115435,1.2562569736813287E-2,0.12515731005529562,0.11267410349245786,3.464530379355432E-4,2.2976309114236742E-2,3.6951996410766415E-2,0.13461206284370844,7.9028697420573793E-2,6.1378367211511513E-2,0,0.13003661671483929,0.11897741050484656,5.6681380423405647E-2,0.17462598243612232,0.15950063513718765,4.2387160152291374E-2,2.3143605776814763E-2,0.22442995107783059,3.9889194374439142E-2,5.2959777706197836E-2,3.8572206798902754E-2,4.9378494377065882E-3,9.0805791136613245E-2,2.1998368913695165E-2,8.0528239354071413E-3,4.1534090190603654E-2,9.1779736154530611E-2,3.0514996813110771E-3,0.23854864686518298,0.73410482936046051,3.6120046059071709E-2,5.5141389842663674E-2,0.15464418315324577,0.1542889048317993,0.25902635572943511,4.1980048835688774E-2,3.8072224588036226E-2]
["Netherlands",0.19004963044195522,9.0724026325953222E-2,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":9.0724026325953222E-2},0.29801572444336211,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.757735641818381E-2},8.0911330460566741E-2,null,3.3948558625682107E-2,8.1717734237237036E-2,7.1072521018201204E-2,0.43067774098208433,0.14598794517004676,0.21739881521586538,0,2.2483463181331393E-2,0.21296312132262951,0,8.3283991804545092E-3,1.0311563497708469E-3,3.2901977843822386E-2,7.2869655933515784E-2,1.2456579152438703E-3,0,0,2.5503129978526891E-2,8.879059614874292E-3,3.9801986265665633E-2,0.11189933114836642,1.0215244728929207E-2,9.1201571286505054E-3,0.10718896704502139,5.8263891656022205E-4,3.5511104341747597E-2,0,0,0.44266536038908494,6.1610258681493165E-5,1.6507874480026436E-4,0,0.60726990138130432,0.44300410417356112,2.5772094968475945,0.15318165548560703,6.9913402816895349E-3,2.3155111145784071E-2,0.1145086217026503,4.9317957134668224E-2,0.10707726581005496,6.34396930924908E-3,0]
["Russia",5.3993186675626061E-2,6.068311969533946E-2,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":6.068311969533946E-2},0.11795278138073528,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.15223348825523639},0.14890662686063408,null,4.5156155549967665E-2,0.19167186382754714,1.7440145784362829E-2,6.7400903464054765E-2,1.8588368554443263E-2,0.4484376587854389,1.6378759784046515E-2,2.5916167105011281E-2,5.1314551513858164E-2,1.9556589183308338E-4,4.1735694039215399E-2,2.5375149693765368E-2,5.5720978094206182E-2,7.1433090888802855E-2,6.0756045173585869E-2,2.0533161585441911E-2,0.3264830429676121,5.6559618985392787E-2,5.6103959614037933E-2,0.76938671917941026,8.2587053973945695E-2,5.9254197382191266E-2,4.5400564418449377E-2,0.19179609286805846,2.3079355270227829E-2,6.8041531596368762E-2,1.7671372505847542E-2,2.4840817835402363E-2,5.2227184606194584E-2,4.8396075359117011E-2,5.7694405617128757E-3,3.4658243611886074E-3,4.7619828192287265E-2,0.19417995802392732,8.7928556616870296E-2,0.64440590155277455,5.6750281229577294E-2,2.957021210757349E-2,6.5227182243255605E-2,0.12546448142297123,1.811480518223094E-2,9.0865694320918289E-2,4.8054525476086948E-2]
["Saudi Arabia",3.8350421788033273E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":2.0088984541919493E-2},5.920982736042868E-2,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.7272478705278827E-2},7.5519541180876684E-2,null,2.1289692440607414E-2,0.19475222746421875,3.1342037096934575E-3,1.6501207000833344E-2,1.7640702089166112E-3,0.25137664788326886,1.7453032257606631E-2,0.22022470553085083,2.6040602407705987E-2,2.3425889906488528E-4,2.4510338266874133E-2,4.2263741227450566E-2,1.3427702822240362E-2,3.4066302896168195E-2,2.6493529628812754E-2,1.9577947452220548E-2,0.31315477293359145,2.4894786810153974E-2,3.5124083574564618E-2,0.20269464448112071,3.963133811336951E-2,3.9814933935986632E-2,2.1883150760810922E-2,7.5695886975320217E-2,2.6121195401033147E-2,3.1496964184485034E-2,1.4257512126802149E-2,2.4441687709843302E-2,0,3.2566885417797169E-2,5.8397533799811677E-3,3.9100310592489487E-2,0,4.2440332686050866E-2,9.5431410582462128E-2,0.25456424076865047,1.1204202744317956E-2,1.9307753616059315E-2,4.98097194628734E-3,3.1811606761865709E-2,0,7.2160934324105031E-2,2.6390590593701663E-2]
["South Korea",0.42681833653173062,-7.9830302808148179E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-7.9830302808148179E-4},0.42567930313315516,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.143583439081296},0.17096017443062414,null,0.26518124730183507,0.15882359821653039,3.8652478530937839E-2,0.17047676928334426,1.667923277037626,0.32235943778662624,3.1512555063576493E-3,0.15597089437000736,0.23281961228835246,1.9547080077789432E-4,8.0385213198601521E-3,8.7085434345500652E-3,0.1090790879636311,0.16361912474830043,2.1042111196185553E-2,4.1260487832044841E-3,0.31419554528725363,3.8383806407639047E-2,3.7991726626355735E-2,1.5026998096508282,0.1216030722205491,3.3045150869851769E-2,1.552776564140197E-2,0.26180278672416601,9.3574930955223623E-3,4.1797578930211438E-2,1.8520732007342999E-2,1.9560804873440392,1.8891517630287267,1.060533386172912E-2,4.9954397435768173E-3,8.3626865211535589E-3,1.5797380981046836,0.11137383940108589,5.5549784828426395E-2,0.25315529601199382,1.646165881834535E-2,5.3860943804945383E-2,0.53579561138466636,7.8203781652284282E-2,1.0577688707887518E-2,2.9703619756379859E-2,1.0010413240342238E-2]
["Spain",0.19120773302662139,0.14290365778783798,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.14290365778783798},0.36143567526128395,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7901927436830994E-2},8.7359158622085542E-2,null,3.4254081569782942E-2,8.2665706355425875E-2,7.1638286826171044E-2,0.43619041934555047,0.147388083999032,0.21752326556026583,0,2.2243922253051492E-2,0.21248561857550843,0,8.3211231335069951E-3,1.0404112644692254E-3,3.3764652107126571E-2,7.312796140101277E-2,1.2574738583146859E-3,0,0,2.6214408206813412E-2,8.9364472790719532E-3,4.0750451951926135E-2,0.11417000941393429,1.0283967225102634E-2,9.1325064420484069E-3,0.10897809311339206,5.8490118253122264E-4,3.608802522981136E-2,0,0,0.44368730841180321,6.1535538665585511E-5,1.6256915456494154E-4,0,0.60813288715958569,0.44397711766300801,2.5799656708225513,0.15448424439192543,7.0293915523277758E-3,2.3750423839067676E-2,0.11648264111378895,4.9919795973680098E-2,0.10763915124859512,6.4299218511291965E-3,0]
["Sweden",0.18915678611199596,0.11879629794820779,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":0.11879629794820779},0.33042420998208999,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7256343712602076E-2},8.3766638026685422E-2,null,3.356897942443627E-2,8.0966137334357133E-2,7.0603094465486252E-2,0.42863162213257566,0.14625827478590578,0.21590909008474493,0,2.2003653043264376E-2,0.2099407072236367,0,8.339343995808662E-3,1.0306451959993799E-3,3.2811237525586283E-2,7.2077810605099032E-2,1.2805670668627396E-3,0,0,2.5479310284523823E-2,8.9010162518713132E-3,3.9375583643677665E-2,0.11124670910589637,1.0215282793578327E-2,9.0918156712915914E-3,0.10674360649458227,5.8292847305833396E-4,3.5645897788846088E-2,0,0,0.44266270166666682,6.1815815008212452E-5,1.6101069923591614E-4,0,0.60673559540420008,0.44227456811712779,2.5602366779633181,0.15281660852494203,6.9420104943721129E-3,2.2990255479907854E-2,0.1138425987136864,4.9307234864034731E-2,0.10718762647812677,6.3718894404941415E-3,0]
["Switzerland",0.62112689898598994,0.12348957221794277,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.12348957221794277},0.82131916625276991,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.7733414512215062E-2},0.11377855548231405,null,0.42780658890653889,0.16128973981498135,0.24918623711290988,1.8786516729992571,0.37539569664895672,2.9406854327662581E-2,2.0399069737255826E-3,6.8587278754159015E-2,0.57182987634341964,0,8.0600472720498495E-4,4.9846946358459857E-3,9.6587006456197964E-4,0.11282691540187652,6.0863432936175323E-3,0,3.617537218845486E-2,4.3258422954582038E-3,3.5495817393140579E-3,6.2486456829050777E-3,1.2629074595341818,1.1333889158228097E-2,4.8587381736432556E-3,7.1744122908249761E-2,1.1213696557050458E-2,1.129091720316735E-2,1.2283836039254082E-6,0.11220236497434177,5.40307217964585E-2,1.8293488534700444E-2,2.5478831597943347E-4,0,5.0811785381511952E-2,0.52646398093577329,0.76636177483169099,0.19456582090153135,2.0129651798639148E-3,0.26633822873707463,0.36913106993590777,3.9402141805431695E-2,0.66431554890173494,1.1902777823130772E-2,1.4467386029435735E-4]
["Turkey",0.29622477398860148,0.13414129859812363,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.13414129859812363},0.47010204844649173,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.187902934382763E-2},0.11052562999721366,null,3.9559746319495791E-2,0.13658409113505712,0.36037072579064594,0.68239626518165586,8.977370885129915E-2,0.1635493873083658,0,0.16104424380392032,0.43489711109841162,0,5.5586183828823087E-3,3.0670350898910209E-2,0.15062446614248262,0.16222061794702702,9.0767512625329564E-3,2.9211918556702561E-3,0,3.4960233835208535E-2,9.743950821255707E-3,4.3779463009622807E-2,0.42782201614326187,1.1384883936037656E-2,1.0358086634046838E-2,3.4178637484247459E-2,1.3391097958753556E-3,3.4770565528201278E-2,0,6.7766901388000983E-2,0.21745941632536223,1.9075043428734906E-3,4.8324319127264926E-4,0,0.22629807398655721,0.57437559404295435,0.24458473942485753,0.58812075700135602,9.9133679713986154E-3,5.4202263426240342E-2,0.25774998746579536,6.7700882688096695E-2,6.0574025059831817E-2,9.3360196162049526E-3,0]
["United Kingdom",0.19440645632615719,0.14820796871259634,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.14820796871259634},0.37142701103546738,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.9096304694837634E-2},8.9407259864971722E-2,null,3.4013447196620181E-2,8.3547903867603815E-2,7.2139746153143863E-2,0.44429617108757374,0.14712558284161809,0.22369998467629507,0,2.2136033191160143E-2,0.22261658673171239,0,8.5523474549366214E-3,1.0563374520244882E-3,3.3096334199715347E-2,7.5794774822392094E-2,1.2516376497120356E-3,0,0,2.6007008340634779E-2,9.2397828345070435E-3,4.1136866320164694E-2,0.11719138033524609,1.0532116563930577E-2,9.374154198646208E-3,0.11071762063640748,5.8338674589333156E-4,3.6425076614197277E-2,0,0,0.4426870587245047,6.4207862425942405E-5,1.645388306641203E-4,0,0.60705303204160344,0.45644462521063939,2.5942841636542515,0.15681361230543564,7.2865293701602149E-3,2.3216568599249643E-2,0.11460820448645953,5.0440605721747515E-2,0.10870839840261047,6.4722767703264562E-3,0]
["United States",5.18908173300133E-2,0.12215365322427729,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.12215365322427729},0.18038312345994534,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.4063331101914505E-2},3.9233796644298387E-2,null,1.8958395851168344E-3,3.4662625818002647E-2,3.1650587773431998E-4,3.0139165565620539E-2,1.9167105365181947E-3,4.9785153513256415E-2,0,6.1247192899077221E-2,0.11083963439074104,0,2.9408930568923007E-3,9.6932410036568953E-4,2.1320307778837262E-3,2.6797275819272656E-2,8.6173572814069279E-4,0,0,4.2463612252483199E-2,9.9287836865579425E-3,9.7303723321225197E-3,1.2639996788936349E-2,7.0470369574705122E-3,4.1567072668045307E-3,2.0694379103349279E-2,5.5608725947682157E-4,9.8404342509042717E-3,9.867185997967016E-4,0.14840059674637146,2.7571483928452507E-2,5.5475436741271884E-5,0,3.9831507795215201E-2,2.476951251887596E-2,0.31813826685306895,3.7134344506528924E-3,0.2532637388381504,3.9250150357625418E-3,9.1010225582185723E-3,3.2903309437817559E-2,6.2194591526612587E-2,1.2133826258824266E-2,2.3943378345563566E-3,5.1745053775383819E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.19450720292546886},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.13397280832060396},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"I39-'Trade 2009'!I39","v":-6.6227599100260048E-2},{"$f":"J39-'Trade 2009'!J39","v":-4.9019764337770333E-2},{"$f":"K39-'Trade 2009'!K39","v":-1.5784628475961716E-2},{"$f":"L39-'Trade 2009'!L39","v":-5.4679193635509063E-2},{"$f":"M39-'Trade 2009'!M39","v":-0.33777731179723947},{"$f":"N39-'Trade 2009'!N39","v":1.9268646394701801},{"$f":"O39-'Trade 2009'!O39","v":-3.2901303382133269E-2},{"$f":"P39-'Trade 2009'!P39","v":-9.4530782981157163E-3},{"$f":"Q39-'Trade 2009'!Q39","v":-4.7136837608688767E-2},{"$f":"R39-'Trade 2009'!R39","v":0},{"$f":"S39-'Trade 2009'!S39","v":-2.321541550175777E-2},{"$f":"T39-'Trade 2009'!T39","v":-2.1975768034073612E-2},{"$f":"U39-'Trade 2009'!U39","v":-1.6220941217382406E-2},{"$f":"V39-'Trade 2009'!V39","v":-6.6421379554675294E-2},{"$f":"W39-'Trade 2009'!W39","v":-7.2282263970167675E-3},{"$f":"X39-'Trade 2009'!X39","v":1.2704435534538601E-2},{"$f":"Y39-'Trade 2009'!Y39","v":0.26892697550829042},{"$f":"Z39-'Trade 2009'!Z39","v":-0.1118578607372564},{"$f":"AA39-'Trade 2009'!AA39","v":-2.1495944719274511E-2},{"$f":"AB39-'Trade 2009'!AB39","v":4.5374154253290749E-2},{"$f":"AC39-'Trade 2009'!AC39","v":-4.2207838979394674E-2},{"$f":"AD39-'Trade 2009'!AD39","v":-5.0189187561342628E-2},{"$f":"AE39-'Trade 2009'!AE39","v":-1.9300619510926629E-2},{"$f":"AF39-'Trade 2009'!AF39","v":3.0191650032699205E-2},{"$f":"AG39-'Trade 2009'!AG39","v":-5.4615403057330812E-3},{"$f":"AH39-'Trade 2009'!AH39","v":-5.322452313819144E-2},{"$f":"AI39-'Trade 2009'!AI39","v":3.4145149089161283E-5},{"$f":"AJ39-'Trade 2009'!AJ39","v":-1.9531526649728709E-2},{"$f":"AK39-'Trade 2009'!AK39","v":-0.22785600005900575},{"$f":"AL39-'Trade 2009'!AL39","v":-9.6103044615866579E-3},{"$f":"AM39-'Trade 2009'!AM39","v":-4.6757601202814289E-2},{"$f":"AN39-'Trade 2009'!AN39","v":-0.31923295973021071},{"$f":"AO39-'Trade 2009'!AO39","v":-0.50804158493355234},{"$f":"AP39-'Trade 2009'!AP39","v":-0.28242992819529245},{"$f":"AQ39-'Trade 2009'!AQ39","v":4.9601051071878288E-2},{"$f":"AR39-'Trade 2009'!AR39","v":0.42907281549553233},{"$f":"AS39-'Trade 2009'!AS39","v":-1.8012233813123498E-2},{"$f":"AT39-'Trade 2009'!AT39","v":-4.7669889872631856E-2},{"$f":"AU39-'Trade 2009'!AU39","v":-2.8235235655695454E-2},{"$f":"AV39-'Trade 2009'!AV39","v":-3.2212981962598586E-2},{"$f":"AW39-'Trade 2009'!AW39","v":-0.47327309944403329},{"$f":"AX39-'Trade 2009'!AX39","v":9.7741059941799241E-3},{"$f":"AY39-'Trade 2009'!AY39","v":-0.21755399439226072}]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2004-2006 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2004-2006"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0.16826571904688203,0,526.47795275690999,41.821246285702159,4.6506832581630215,531.06867837992775,-8.5161612230093151E-2,27801.654978207767,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":8.3104106816788884E-2},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":836.15887986165762},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":836.24198396847441},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":3.0078856263195838E-2},"Australia",1376.8210753333333,12991.926181666668,{"$f":"I69/(1+B36)+O69-P69","v":16067.723285741931},{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":8.5688622516613008E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.2915209589401933},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":0.10034810484642431}]
["Brazil",1420.3816788146212,176.27721444083363,2835.7709050318094,17.292159191502904,7.6283212950832533E-5,0,-1613.7885094602525,72559.138559422921,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":-193.40683064563132},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":3029.3403168057525},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":2835.933486160121},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":3.9084442600398422E-2},"Brazil",1763.8713989999999,21914.156726333331,48928.102500701512,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":3.6050271906103659E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.470219021138027},0.14414099066960273]
["Canada",2928.884297246384,0,484.55824700304407,1700.1411476720639,38.969331483821072,956.03920425418528,-2923.9658511086782,26341.813439680438,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":4.9184461377058142},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2682.2036625441115},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":2687.1221086818173},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.10200976158437237},"Canada",7600.8118976666665,13565.318598333331,18279.030183802861,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.41582139868677409},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":2.1030429647276137},0.10256808393855499]
["China",16915.754658801197,0,12727.543342592542,3716.4335192386429,170.7803824487452,2707.2988815808908,-18836.143742338463,394844.70121712098,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":-1920.3890835372658},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":17883.016493846004},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":15962.627410308738},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":4.0427609541430966E-2},"China",13203.150849666667,6354.8722533333321,371546.5347367677,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":3.5535658700250827E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.4720716286790969},0.1276698860601686]
["France",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"France",43929.652240000105,23955.653695666577,308463.63890467363,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.14241436169264654},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.0873082979064725},0.13947775313802691]
["Germany",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Germany",43929.652240000105,23955.653695666577,308378.66938145045,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.14245360202154941},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.0871670327224221},0.1394663976339825]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",1767.2687283333335,5096.7366823333323,-3329.4679539999988,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":-0.53079613702548167},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":5.5108660932917344},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",3837.750767,656.89022933333331,3180.8605376666665,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":1.2065133700628063},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":-0.74344813222610284},{"$error":"#DIV/0!"}]
["Italy",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Italy",43929.652240000105,23955.653695666577,308842.0918167159,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.14223984814243004},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.0879365466872519},0.13952828933292039]
["Japan",38.848088884884945,2.1819848197518747,1.2492312751559089,0.1828444864669615,-1.1864191588795182E-6,1.5064952257519932,-38.839406627217038,76.498364504442023,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":8.6822576679068675E-3},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.3673076010411629},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":4.3759898587090698},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":5.7203704772733663E-2},"Japan",23630.714961333335,248.31086833333336,23433.509404964014,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":1.0084155366130327},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":-3.0295931806917854E-2},-3.8543913357148574E-3]
["Mexico",1485.9064483612137,366.33831740579399,1688.2217188770821,62.086958211403129,166.74317671066021,1145.4235791651724,-1456.1547076081051,35577.213558235511,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":29.751740753108606},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2772.730372432196},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":2802.4821131853046},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":7.8771827045926099E-2},"Mexico",8978.4820546666651,4240.2629429999988,37196.320915251381,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.2413809170837988},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":2.7310286984983243},7.1916542952798812E-2]
["Netherlands",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Netherlands",43929.652240000105,23955.653695666577,309544.23541909916,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.14191720346697048},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.0890980675189064},0.13962187189809039]
["Russia",6265.0817682510169,189.75764098163606,1483.6088296969192,74.472477783811641,3.3390211536719915E-4,0,-5766.9682644937739,44088.05320818413,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":498.11350375724305},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1747.8391154134247},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":2245.9526191706677},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":5.0942431242433452E-2},"Russia",8597.3814246666661,1716.7688276666665,48710.155487349388,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.17650080026740028},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":2.9645971190373595},6.068311969533946E-2]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",5215.9495766666669,683.93656033333343,4532.0130163333333,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":1.1509123115640738},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":-0.54328432163066576},{"$error":"#DIV/0!"}]
["South Korea",19.622081718744674,0,0.51875803591380454,1.1324157508870816,5.1406584312780674E-7,0.46500870998856203,-19.409425545799596,34.244237165614457,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":0.21265617294507777},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.883678398828089},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":2.0963345717731667},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":6.1217149082186346E-2},"South Korea",6506.7023946666668,472.23681066666671,6058.4660024757359,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":1.0739851295703835},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":-0.26634646645338061},-7.9830302808148179E-4]
["Spain",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Spain",43929.652240000105,23955.653695666577,309262.71270020702,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.14204639109721778},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.088632992050016},0.13958437782798705]
["Sweden",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"Sweden",43929.652240000105,23955.653695666577,309761.65094170987,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.14181759461330695},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.0894566593920954},0.13965080270208219]
["Switzerland",2862.1671919303753,268.22417471678938,179.36291617660126,794.48635784968599,73.146090484922752,1057.6595398078789,-2942.5067272093088,5577.7591722129464,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":-80.339535278933454},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1807.4762638894774},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":1727.136728610544},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.30964705991874358},"Switzerland",2778.1441400000003,802.8119806666665,5415.9999908903937,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.51295128225125264},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":1.7533753838954906},0.12348957221794277]
["Turkey",12576.826564252211,784.89283001843398,536.56596483510077,29.355621779073847,-2.2968304053850455E-4,1791.6831684162055,-12399.20716711258,44797.453877308966,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":177.61939713963147},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2246.655885999191},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":2424.2752831388225},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":5.4116363170514444E-2},"Turkey",1504.874802333333,3079.1683423333329,32985.6491306397,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":4.5622106643203375E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.4357604160844679},0.13414129859812363]
["United Kingdom",55723.175412678567,5034.8352751927096,12723.987691162905,32588.90411244781,126.62764029824326,20052.573962762017,-55281.208811280696,344602.95337980433,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":441.96660139787127},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":60437.327880333556},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":60879.294481731427},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":0.17666503982231771},"United Kingdom",43929.652240000105,23955.653695666577,308487.97262293933,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.14240312796147397},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.0873487393386938},0.1394810045240793]
["United States",8897,4644.080485026042,9120.6298828125,3679.782958984375,4.8828125E-4,9397.0846354166661,-8479.1359049479161,238314.890625,{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Transfers to producers from consumers]]","v":417.86409505208394},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":22143.035888671875},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Other trade-distorting subsidies]]","v":22560.899983723961},{"$f":"Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095[[#This Row],[Total value of production (at farm gate)]]","v":9.4668444445733885E-2},"United States",24745.536714999998,41517.086468666668,209787.03094571465,{"$f":"Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Apparent consumption]]","v":0.1179555123281346},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196[[#This Row],[Import share of consumption]])","v":3.1753601556187157},0.12215365322427729]
[]
["Note: EU data are for the EU27.",null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2006"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1271.5,216.40431206400001,1.6354788094758987E-2,{"$f":"B101/$B$129","v":2.5648680651232415E-2},{"$f":"E101*$L$74/1000","v":1.5614735824342652},{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":2.2464538558456596E-2},{"$f":"G101*$I$74/1000","v":7.741346333558635},{"$f":"F101/H101","v":0.20170568724787544},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.14629424909402133}]
["Belgium",943.7,258.58274099200003,9.0230479836463928E-3,{"$f":"B102/$B$129","v":1.9036303523844306E-2},{"$f":"E102*$L$74/1000","v":1.1589167280717392},{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":1.4809468493378585E-2},{"$f":"G102*$I$74/1000","v":5.1033865808034218},{"$f":"F102/H102","v":0.22708777979529271},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.15217541923828692}]
["Cyprus",50.9,11.371347968,2.3987265303730965E-2,1.0267541055035234E-3,6.2508065549275738E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":1.7313280225552995E-3},0.5966207498417726,0.10477018368176644,0.11093108019491993]
["Czech Republic",517.29999999999995,72.789262335999993,2.5967961177229881E-2,1.0434968541787281E-2,0.63527352276307147,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":1.1997529925968961E-2},4.1343842457514892,0.1536561395849651,0.13204162140212228]
["Germany",6543.4,2015.244845056,8.5031725466251373E-3,0.13199337551968085,8.0356635779004097,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":0.10876658208004668},37.48128541381098,0.21439135529059136,0.14934910775689114]
["Denmark",1162.2,176.16794419199999,1.3300237245857716E-2,2.3443882542557859E-2,1.4272470291035024,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":1.4872122181561065E-2},5.1249772267912412,0.27848846266915117,0.16172416731906747]
["Estonia",87.7,9.2770641919999992,3.2132092863321304E-2,1.769083203392122E-3,0.10770053730199378,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":1.8920658432582259E-3},0.65201147757583455,0.16518196535806731,0.13591717006916015]
["Spain",6654.5,709.27790899199999,2.790861576795578E-2,0.13423448320379561,8.1721006325669041,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":0.1256438977529977},43.297258239833162,0.18874406751808204,0.14290365778783798]
["Finland",817.1,144.79730278400001,2.4196857586503029E-2,1.6482530051216679E-2,1.003444800792008,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":2.2238531776067633E-2},7.6634637288635314,0.13093880734538504,0.12330783158837755]
["France",10044.6,1471.687688192,2.1094365045428276E-2,0.20261953414814718,12.335334287156289,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":0.19704652693695268},67.902815135707058,0.18166160360956357,0.14092296562075535]
["Greece",3070.6,160.06088294400001,3.2800000160932541E-2,6.1940101303715502E-2,3.7708696674971729,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":3.3323125184816282E-2},11.483247354532628,0.32838007848091405,0.16884666561385253]
["Hungary",826.1,59.10183936,4.0082279592752457E-2,1.6664077928417696E-2,1.0144973074706618,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":1.5036268796535697E-2},5.181542635098797,0.19579059344193128,0.14478277097531178]
["Ireland",1723.2,130.660876288,1.2951144948601723E-2,3.4760366888087847E-2,2.1161866120729265,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":1.0740893267957652E-2},3.701343542075465,0.5717347195732907,0.18863464403709163]
["Italy",5461,1184.8556216320001,2.1067550405859947E-2,0.11015921748830533,6.7064154413476391,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":0.15844047861119054},54.599056864325973,0.12283024335040278,0.1197736076385334]
["Lithuania",346.1,17.944975360000001,4.3007850646972656E-2,6.9815244776968459E-3,0.42503028460912246,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":4.8986597541357145E-3},1.6880926188779533,0.25178137731070283,0.15710238721418324]
["Luxembourg",44.7,25.381347328,3.8672822993248701E-3,9.0168779009837917E-4,5.4894116503980864E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":6.2302750219776629E-4},0.2146971172941928,0.25568166538892628,0.15781955687380989]
["Latvia",160.69999999999999,13.030690816,3.5076305270195007E-2,3.2416382073559174E-3,0.19734864702885285,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":2.9011350891784541E-3},0.99973971988467725,0.19740002633047085,0.14519981615297062]
["Malta",11.2,4.1890547199999997,2.7379017323255539E-2,2.2592624718348648E-4,1.375423053343592E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":7.2798186484541853E-4},0.2508647006326688,5.4827285380320175E-2,7.6187502211255476E-2]
["Netherlands",1209.5999999999999,425.12413491199999,2.2024501115083694E-2,2.4400034695816537E-2,1.4854568976110791,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":5.9430380601200476E-2},20.479884675659516,7.2532483514253135E-2,9.0724026325953222E-2]
["Poland",2033.5,211.77943654399999,4.288111999630928E-2,4.1019734254251768E-2,2.4972524812269592,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":5.7641673223793835E-2},19.863490830672941,0.12572072565264988,0.12106164392188123]
["Portugal",946.4,124.00619519999999,2.7635645121335983E-2,1.9090767887004607E-2,1.1622324800753352,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":2.1752023320297662E-2},7.4958114781609524,0.15505092189971689,0.1325286756309747]
["Sweden",923.9,294.49840230400002,1.4594976790249348E-2,1.8636898194002067E-2,1.1346012133787002,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":2.7281800087892213E-2},9.4013888838050619,0.12068442518457853,0.11879629794820779]
["Slovenia",142.6,25.262671871999999,2.3858733475208282E-2,2.876525254318319E-3,0.17512082804178231,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":3.8257213751733731E-3},1.3183548846929907,0.13283284347413271,0.12409902661149741]
["Slovakia",294,39.54118656,3.5854294896125793E-2,5.9305639885665201E-3,0.36104855150269288,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":8.9986540173286264E-3},3.1009627508144852,0.11643111527471958,0.11680376079106969]
["United Kingdom",4287.2,1746.3747543039999,6.578036118298769E-3,{"$f":"B125/$B$129","v":8.6481339904021709E-2},5.2649229591916491,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":7.2915585732212893E-2},25.126926190738885,0.20953310879434825,0.14820796871259634]
[null,null,null,null,{"$f":"B126/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B127/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F127/H127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B101:B125)","v":49573.699999999983},null,null,null,{"$f":"SUM(F101:F127)","v":60.879294481731456},{"$f":"SUM(G101:G127)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H102:H127)","v":{"$error":"#VALUE!"}},{"$f":"F129/H129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2006"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",43712162549,31460455110.648232,0.71971856975463111,504739856384,6.2330039351426801E-2]
["Brazil",27823839204,16654314492.182276,0.59856277812977099,768867500032,2.1660838169761536E-2]
["Canada",68917023307,51509915541.15522,0.74741933225550794,845145047040,6.0948018001834539E-2]
["China",269210957117,153066218017.17633,0.56857350702353926,2151202291712,7.1153800182762461E-2]
["France",876182997514,600552278119.31323,0.68541877646937266,9547412486912,6.2902098232644282E-2]
["Germany",876182997514,600552278119.31323,0.68541877646937266,9547412486912,6.2902098232644282E-2]
["India",40262987462,26023473110.500206,0.6463373622004831,704256475136,3.6951698747923867E-2]
["Indonesia",18855773736,11708472482.255936,0.62094892769644205,219327463424,5.338352206089815E-2]
["Italy",876182997514,600552278119.31323,0.68541877646937266,9547412486912,6.2902098232644282E-2]
["Japan",200555727818,161332561378.85349,0.80442759293945121,5081105694720,3.1751467312813669E-2]
["Mexico",59666417925,40553581992.904137,0.67967180540114747,669864755200,6.0539954786539181E-2]
["Netherlands",876182997514,600552278119.31323,0.68541877646937266,9547412486912,6.2902098232644282E-2]
["Russia",51154827274,38241685224.105362,0.74756747822198422,378223525888,0.10110868998516379]
["Saudi Arabia",22316791408,16798387254.008789,0.75272412359363616,234111139840,7.1753899731082482E-2]
["South Korea",72926571067,58901006333.732979,0.80767552171921975,698799226880,8.4288883084078808E-2]
["Spain",876182997514,600552278119.31323,0.68541877646937266,9547412486912,6.2902098232644282E-2]
["Sweden",876182997514,600552278119.31323,0.68541877646937266,9547412486912,6.2902098232644282E-2]
["Switzerland",13300931991,8350390715.6286268,0.62780493286326633,276377665536,3.021369581161374E-2]
["Turkey",32470976709,25553521497.522366,0.78696497880335337,355999121408,7.1779731917473569E-2]
["United Kingdom",876182997514,600552278119.31323,0.68541877646937266,9547412486912,6.2902098232644282E-2]
["United States",733406573495,543965289163.04712,0.74169677341561979,11448542560256,4.7513933437382756E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2007","index":16,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":6.0439501423228348E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":6.8512222129600167},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP7883889398[],6,FALSE)","v":5.6485002392833876E-2},{"$f":"D5/$D$27*Standard_mean","v":2.7507562165246324},{"$f":"C5*$C$29+E5*$E$29","v":6.8512222129600167}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.14000584374780278},2.7059740655067022,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP7883889398[],6,FALSE)","v":1.6766693165257845E-2},0.81651913784366525,{"$f":"C6*$C$29+E6*$E$29","v":2.7059740655067022}]
[{"$f":"'Index 2012'!B5","v":"Canada"},4.0892848871359098E-2,7.8695639252008771,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP7883889398[],6,FALSE)","v":5.3552640008583723E-2},2.6079534597595471,7.8695639252008771]
[{"$f":"'Index 2012'!B6","v":"China"},0.36501869981550955,-9.0167480996387681,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP7883889398[],6,FALSE)","v":6.6841030749198047E-2},3.2550831736460539,-9.0167480996387681]
[{"$f":"'Index 2012'!B7","v":"France"},8.9134215904316513E-2,5.3562846731744873,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP7883889398[],6,FALSE)","v":5.5558262139332001E-2},2.7056250063726912,5.3562846731744873]
[{"$f":"'Index 2012'!B8","v":"Germany"},9.1842487258785771E-2,5.2151891233863799,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP7883889398[],6,FALSE)","v":5.5558262139332001E-2},2.7056250063726912,5.2151891233863799]
[{"$f":"'Index 2012'!B9","v":"India"},0.32951636486963332,-7.1671470765789502,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP7883889398[],6,FALSE)","v":3.2870345353334669E-2},1.6007489243103596,-7.1671470765789502]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},8.3264804535113576E-2,5.6620693290228106,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP7883889398[],6,FALSE)","v":5.2186462648482576E-2},2.5414221557500745,5.6620693290228106]
[{"$f":"'Index 2012'!B11","v":"Italy"},8.6866323812296267E-2,5.4744373394705148,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP7883889398[],6,FALSE)","v":5.5558262139332001E-2},2.7056250063726912,5.4744373394705148]
[{"$f":"'Index 2012'!B12","v":"Japan"},6.2273663196340687E-2,6.7556660334248502,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP7883889398[],6,FALSE)","v":3.0505990258496787E-2},1.4856074849958043,6.7556660334248502]
[{"$f":"'Index 2012'!B13","v":"Mexico"},0.12350246819542644,3.5657671003071147,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP7883889398[],6,FALSE)","v":5.1327707492172671E-2},2.4996017435234168,3.5657671003071147]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},8.2636649604524562E-2,5.6947949512679044,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP7883889398[],6,FALSE)","v":5.5558262139332001E-2},2.7056250063726912,5.6947949512679044]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.14972331709760217,2.1997130357252459,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP7883889398[],6,FALSE)","v":7.9875319264245861E-2},3.889838394357386,2.1997130357252459]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},7.5547509844617347E-2,6.064125029769162,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP7883889398[],6,FALSE)","v":5.9306072758370743E-2},2.8881391768949847,6.064125029769162]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.17096776683277279,1.0929194677974385,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP7883889398[],6,FALSE)","v":7.2975413954309259E-2},3.5538207503686277,1.0929194677974385]
[{"$f":"'Index 2012'!B18","v":"Spain"},8.7428023541113828E-2,5.445173901033094,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP7883889398[],6,FALSE)","v":5.5558262139332001E-2},2.7056250063726912,5.445173901033094]
[{"$f":"'Index 2012'!B19","v":"Sweden"},8.6198292797846007E-2,5.5092404263561123,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP7883889398[],6,FALSE)","v":5.5558262139332001E-2},2.7056250063726912,5.5092404263561123]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},0.11374969606514307,4.0738671263291124,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP7883889398[],6,FALSE)","v":2.8259664238335667E-2},1.3762139291395834,4.0738671263291124]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.10640086323922007,4.4567266969417085,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP7883889398[],6,FALSE)","v":5.880675086420703E-2},2.8638227610990645,4.4567266969417085]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},9.0134019360982975E-2,5.3041969020707498,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP7883889398[],6,FALSE)","v":5.5558262139332001E-2},2.7056250063726912,5.3041969020707498]
[{"$f":"'Index 2012'!B23","v":"United States"},3.981735258260205E-2,7.9255951422747595,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP7883889398[],6,FALSE)","v":4.3894298218322823E-2},2.1376030553086411,7.9255951422747595]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":3.8589824431333968},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":2.5336431146728891},{"$f":"AVERAGE(F5:F25)","v":3.8589824431333968}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":4.2924293879782601E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":9.787246964441576E-2},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":9.787246964441576E-2},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.10258500969736972},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.5909781052162148E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":6.0439501423228348E-2},null,1.0501359759705004E-4,1.0004330582174733E-2,0,0,0,0.19466151425001454,0,5.3658502627705062E-5,2.6716917721070085E-2,null,3.3294349571824492E-3,1.1506198199442907E-2,2.2146579501281576E-4,9.6730479834629991E-3,8.2466322480756663E-5,0,0.25017041660747025,3.3046316812465934E-2,2.0759035692897592E-2,1.0316328423978493E-2,2.470539824872739E-3,2.6937959940893579E-2,4.2889034440041609E-3,0.15506960935450417,8.1901112692815302E-4,4.1192632678354928E-2,0,3.893799397372956E-3,0,1.0867340577251807E-2,0,0,0,2.1567514983403908E-3,0,0.30280069400643755,6.2424384777538186E-3,3.5935150085698087E-3,5.7999161148782133E-3,0.1394243709569809,0,2.4512157307755619E-2,6.2017505121778086E-3]
["Brazil",5.0388418734570499E-2,0.13875829408441032,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.13875829408441032},0.19613852384420061,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13397280832060396},0.14000584374780278,null,3.1534946895578779E-2,0.10643687608308409,7.3704711492474729E-3,4.2254196534712844E-2,2.787655747526219E-2,0.25746991568391386,0,5.775595004223491E-2,7.8873620583164439E-2,0,5.1344072829129457E-2,4.0455333620379549E-2,6.077591573082021E-2,6.9501722123746321E-2,3.2375233096917332E-2,0,0,7.7439460364536195E-2,8.5768133571709912E-2,0.3271177677263622,5.4325666945577708E-2,7.2215332288444803E-2,2.5584189462133221E-2,0.11126825688514776,2.0864547880241044E-2,0.11913043422235529,0,2.7799467153150598E-2,6.5589013519804631E-2,4.129714904566098E-2,5.607590764513332E-4,7.1559978879307026E-2,7.6957214844616414E-2,9.3657159903736298E-2,0.11711271102400539,1.1800417172180488,3.2891377496914252E-2,3.5919222780566827E-2,5.4827211561216928E-2,0.12355471361222323,2.142732884309877E-2,6.6129323831350756E-2,5.4738088846419092E-2]
["Canada",8.6549935564685543E-2,0.11197242289175602,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":0.11197242289175602},0.20821356444274475,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.2909531434656058E-2},4.0892848871359098E-2,null,2.9619959132806101E-2,3.2901730777602931E-2,0,1.6088534033301811E-2,1.7121531127837628E-2,5.7773325941662901E-2,0,2.6606985404860235E-3,0.39756428366997087,0,9.7005359335738961E-4,6.8534409636027203E-4,1.5643681228533247E-3,4.2196575689131495E-2,1.4296908140255156E-3,5.2217199686212705E-3,4.2654650103861026E-2,3.2900268675563747E-2,5.437027655787215E-3,1.1923823534121475E-2,0.17816612356039666,6.0395155073931723E-3,7.0227543534386028E-4,5.04479651312439E-3,4.7741757446846831E-5,1.2425744347347152E-2,3.1770586695958275E-6,0,0,9.9326591783491057E-5,3.5682870564952618E-4,0,0,1.3024454257341894E-2,0,0.19773743966611765,1.3487701839092384E-2,1.2362012914370937E-2,1.1489802468219595E-2,6.8706382884935718E-2,7.4125846969203824E-2,6.3017888861140511E-3,0]
["China",8.2661335965034374E-2,0.10956561093285067,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.10956561093285067},0.20128378667341962,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.38261662191648793},0.36501869981550955,null,4.0848566713411034E-2,0.15336319299291057,2.3892016074371282E-2,6.4411923223657727E-2,6.8158984401683748E-2,2.5362598149914497,1.3313969162911915E-2,6.7036258721020078E-2,5.5638435337624068E-2,0,1.4962394191769977E-2,1.489394804126625E-2,7.7669781092425089E-2,7.9310364925364293E-2,3.0752604391469141E-2,1.2704435534538601E-2,0.31884044879802803,3.3666190094631149E-2,4.0545113238394576E-2,0.17643060915722195,6.0669713096648439E-2,4.0604333680773479E-2,1.42410845010832E-2,0.13812353769719721,6.5473430630004171E-3,0.12240166612495797,9.661228322424274E-5,3.0475586141784729E-2,0.4243545927078336,1.7454756345813702E-2,4.7306220222631777E-3,5.4501291580488317E-2,0.12928980551120203,0.13294628733063149,0.24959895360078818,0.51469410193502763,2.8673366572741502E-2,5.0145803221353209E-2,7.8282295543059432E-2,0.11179790323771593,0.17618207983466608,2.8859335354965689E-2,9.3319459872513083E-2]
["France",0.19450720292546886,0.14498524858157325,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.14498524858157325},0.3676931266740977,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.919522538489097E-2},8.9134215904316513E-2,null,3.435732586914491E-2,8.3203396134603841E-2,7.3297906887235587E-2,0.44299942988254909,0.15006854256531496,0.22435154155081813,0,2.3391163016435842E-2,0.22244363584586843,0,8.5957065675947419E-3,1.0604145043681238E-3,3.3074273729768844E-2,7.436551373102912E-2,1.2766901018416604E-3,0,0,2.6072552941622761E-2,9.1579869796783175E-3,4.1091369158944506E-2,0.11698428226986675,1.0644971552992754E-2,9.3463864879789506E-3,0.11100532172075198,5.8605784162466044E-4,3.7358000870902422E-2,0,0,0.44279983047844546,6.3698487012772652E-5,1.638160271636748E-4,0,0.60833908742881371,0.45227175518260487,2.6184265669612503,0.15601903922485308,7.2595085745948305E-3,2.3378525575844154E-2,0.11559914258093056,5.0186329768763978E-2,0.11057508981194145,6.457977978577693E-3,0]
["Germany",0.19485912755701051,0.15646881551934899,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.15646881551934899},0.38181731995833856,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.0676534810619763E-2},9.1842487258785771E-2,null,3.4388428726854735E-2,8.5917794224668664E-2,7.1783092630645973E-2,0.44139826065638965,0.15011371734449028,0.23091835241188671,0,2.2849255686645805E-2,0.22547428459540889,0,8.8570140172708946E-3,1.0997474925482028E-3,3.4086271798431295E-2,7.4409010084957775E-2,1.2643986185655904E-3,0,0,2.6145124458918412E-2,9.6374603584319998E-3,4.1757960921602381E-2,0.11647194412804948,1.0874609156764779E-2,9.5959212197406583E-3,0.11359050718441728,5.855052569918906E-4,4.034543553292827E-2,0,0,0.44267767604452757,6.3802958507921251E-5,1.6578200219776192E-4,0,0.60714727943693059,0.45621410369608129,2.6528709894574987,0.1575836052266536,7.3493255815202463E-3,2.707668286367064E-2,0.11484715061483849,5.1152794804122811E-2,0.11001909898889788,6.7884536872572432E-3,0]
["India",0.22293436680635065,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.11839245825449302},0.36772057277645631,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.32541024808750013},0.32951636486963332,null,0.10688312344635396,0.45343319156718037,9.8151316688366255E-2,0.11087275466678824,0.21228230896497535,1.5217479745880589,9.551204628823598E-2,0.21585556782792323,0.16660922734323644,0,2.0699081919059902E-2,7.3326509992497999E-2,0.17002286628083549,0.2334501899770702,6.8703837477819107E-2,4.4788367005083513E-2,1.0815384962596437,4.9403231092382073E-2,6.9558650912630554E-2,0.25402485386354767,0.27059995492166861,6.367168124946973E-2,5.0398646142263949E-2,0.22651395108100605,5.9566298487777981E-2,0.22727831572969706,3.723935385621914E-2,0.12189790318152011,0.48089752157234367,5.472886287513562E-2,1.6119543009090423E-2,8.2480949273923618E-2,0.37723907413792762,0.51962277454376304,0.61646178690459541,0.9421241481939352,9.7886215097031146E-2,0.2196305048677008,0.25427725293974629,9.8938854037136675E-2,0.40182775800667786,7.4635525855687737E-2,8.5855991965870002E-2]
["Indonesia",2.7076629737375742E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.4379428357222234E-2},4.1845404552061538E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.7716484145670889E-2},8.3264804535113576E-2,null,1.5655701396687746E-2,0.28947329215799683,5.6827719184029245E-3,2.3273176726237105E-2,2.2344985153162976E-3,0.10797068162592677,1.565005409137081E-2,2.3845865302469321E-2,1.7769601127182011E-2,0,9.9211752316273692E-3,2.4392734374377525E-2,3.5412302183262988E-2,4.8481585717649191E-2,1.8099256436113036E-2,2.0672909832378843E-2,0.31716302158342102,4.0336864726697737E-2,3.0089119913418023E-2,0.42593965326042965,1.9976393440937993E-2,4.0359308187181628E-2,1.4348028126395504E-2,4.837698139814272E-2,1.1561915348289846E-2,0.1185727083363925,7.8637158526772763E-5,1.5849488398589993E-2,9.0591695270240594E-2,1.7854908441652554E-2,3.0998552430629299E-3,1.5622782150752632E-3,8.1935272093531603E-2,9.9693870435026102E-2,6.2207190051178245E-2,0.69452485180440882,2.1976548129654966E-2,4.9414783261278114E-3,2.8344548840424911E-2,8.6591907228537365E-2,5.118523820674215E-3,3.2250315026761261E-2,3.2294473967168551E-2]
["Italy",0.19294225082473138,0.12738604965240841,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.12738604965240841},0.34490645162074651,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.9132653692967871E-2},8.6866323812296267E-2,null,3.4160884245750402E-2,8.3023411049870349E-2,7.2071366210931034E-2,0.44403280419006608,0.14819914511548177,0.22325593384072553,0,2.2959027408867582E-2,0.21741716589018195,0,8.4620652625713062E-3,1.0623432526136226E-3,3.3119233124628437E-2,7.4211048427546125E-2,1.2532880408628682E-3,0,0,2.8430324425750178E-2,9.1823357114074865E-3,4.1634738742578781E-2,0.11325563117930371,1.0657362924198117E-2,9.4532316915709701E-3,0.11174585314227428,5.8804078094737379E-4,3.6246022283240364E-2,0,0,0.44447058397027717,6.2791005046598341E-5,1.6419932339050306E-4,0,0.61024185149139087,0.44489557491934678,2.5886106628607837,0.15847016255272631,7.0246897845833243E-3,2.3877184236665121E-2,0.11647603866821359,5.2685640350416653E-2,0.10815976484024563,6.5891267459288385E-3,0]
["Japan",0.49687696962523725,-4.3817266440134839E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-4.3817266440134839E-3},0.4903180639246203,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.6268251917688537E-2},6.2273663196340687E-2,null,6.9321462279506349E-2,6.8797570921254728E-2,5.4664397960328938E-2,0.23110076956366427,0.1777207752986131,4.0085330945848754E-3,1.2619608482627378E-5,3.2073422689125844E-2,0.24972544586247314,null,0,7.0873793133063346E-4,2.3135720871064323E-2,7.7151256920743136E-2,3.3374913048024261E-3,1.0229720253043509E-2,0,5.4699179315034756E-2,3.8934387942656407E-4,2.2466611512436279E-3,0.1918208683687965,2.6335129689479767E-3,2.3732835740221921E-3,2.0680483004259995E-3,1.166628701969516E-3,0,0,4.6500461174547897E-2,3.3644843803732276,4.2540606639012671E-4,2.4739470095689719E-4,0,3.0366177343216356,0.82258278437633248,0,0.12145724922783337,0,1.2961481411823348E-2,0.12328182968166872,6.0262394922575409E-2,0.7830983356767921,6.2813453154290863E-3,6.3109406316248534E-2]
["Mexico",9.6096554676106075E-2,7.2705705120194031E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":7.2705705120194031E-2},0.17578902756364778,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1178828066276358},0.12350246819542644,null,5.8109789258939532E-2,0.14288459077953447,2.0784732110199548E-2,6.1231558178404276E-2,0.22064589432413123,0.30945020322115435,1.2562569736813287E-2,0.12515731005529562,0.11267410349245786,3.464530379355432E-4,2.2976309114236742E-2,3.6951996410766415E-2,0.13461206284370844,7.9028697420573793E-2,6.1378367211511513E-2,0,0.13003661671483929,0.11897741050484656,5.6681380423405647E-2,0.17462598243612232,0.15950063513718765,4.2387160152291374E-2,2.3143605776814763E-2,0.22442995107783059,3.9889194374439142E-2,5.2959777706197836E-2,3.8572206798902754E-2,4.9378494377065882E-3,9.0805791136613245E-2,2.1998368913695165E-2,8.0528239354071413E-3,4.1534090190603654E-2,9.1779736154530611E-2,3.0514996813110771E-3,0.23854864686518298,0.73410482936046051,3.6120046059071709E-2,5.5141389842663674E-2,0.15464418315324577,0.1542889048317993,0.25902635572943511,4.1980048835688774E-2,3.8072224588036226E-2]
["Netherlands",0.19004963044195522,0.10566295413380211,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":0.10566295413380211},0.31579378996029162,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.757735641818381E-2},8.2636649604524562E-2,null,3.3948558625682107E-2,8.1717734237237036E-2,7.1072521018201204E-2,0.43067774098208433,0.14598794517004676,0.21739881521586538,0,2.2483463181331393E-2,0.21296312132262951,0,8.3283991804545092E-3,1.0311563497708469E-3,3.2901977843822386E-2,7.2869655933515784E-2,1.2456579152438703E-3,0,0,2.5503129978526891E-2,8.879059614874292E-3,3.9801986265665633E-2,0.11189933114836642,1.0215244728929207E-2,9.1201571286505054E-3,0.10718896704502139,5.8263891656022205E-4,3.5511104341747597E-2,0,0,0.44266536038908494,6.1610258681493165E-5,1.6507874480026436E-4,0,0.60726990138130432,0.44300410417356112,2.5772094968475945,0.15318165548560703,6.9913402816895349E-3,2.3155111145784071E-2,0.1145086217026503,4.9317957134668224E-2,0.10707726581005496,6.34396930924908E-3,0]
["Russia",5.3993186675626061E-2,6.8667378787894195E-2,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":6.8667378787894195E-2},0.12636813606494091,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.15223348825523639},0.14972331709760217,null,4.5156155549967665E-2,0.19167186382754714,1.7440145784362829E-2,6.7400903464054765E-2,1.8588368554443263E-2,0.4484376587854389,1.6378759784046515E-2,2.5916167105011281E-2,5.1314551513858164E-2,1.9556589183308338E-4,4.1735694039215405E-2,2.5375149693765368E-2,5.5720978094206182E-2,7.1433090888802855E-2,6.0756045173585869E-2,2.0533161585441911E-2,0.3264830429676121,5.6559618985392787E-2,5.6103959614037933E-2,0.76938671917941026,8.2587053973945695E-2,5.9254197382191266E-2,4.5400564418449377E-2,0.19179609286805846,2.3079355270227829E-2,6.8041531596368762E-2,1.7671372505847542E-2,2.4840817835402363E-2,5.2227184606194584E-2,4.8396075359117011E-2,5.7694405617128757E-3,3.4658243611886074E-3,4.7619828192287265E-2,0.19417995802392732,8.7928556616870296E-2,0.64440590155277455,5.6750281229577294E-2,2.957021210757349E-2,6.5227182243255605E-2,0.12546448142297123,1.811480518223094E-2,9.0865694320918289E-2,4.8054525476086948E-2]
["Saudi Arabia",3.8350421788033273E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":2.0366535566613178E-2},5.9498022583986954E-2,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.7272478705278827E-2},7.5547509844617347E-2,null,2.1289692440607414E-2,0.19475222746421875,3.1342037096934575E-3,1.6501207000833344E-2,1.7640702089166112E-3,0.25137664788326886,1.7453032257606631E-2,0.22022470553085083,2.6040602407705987E-2,2.3425889906488528E-4,2.4510338266874133E-2,4.2263741227450566E-2,1.3427702822240362E-2,3.4066302896168195E-2,2.6493529628812754E-2,1.9577947452220548E-2,0.31315477293359145,2.4894786810153974E-2,3.5124083574564618E-2,0.20269464448112071,3.963133811336951E-2,3.9814933935986632E-2,2.1883150760810922E-2,7.5695886975320217E-2,2.6121195401033147E-2,3.1496964184485034E-2,1.4257512126802149E-2,2.4441687709843302E-2,0,3.2566885417797169E-2,5.8397533799811677E-3,3.9100310592489487E-2,0,4.2440332686050866E-2,9.5431410582462128E-2,0.25456424076865047,1.1204202744317956E-2,1.9307753616059315E-2,4.98097194628734E-3,3.1811606761865709E-2,0,7.2160934324105031E-2,2.6390590593701663E-2]
["South Korea",0.42681833653173062,-7.4347210181147094E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-7.4347210181147094E-4},0.42575753690416618,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.143583439081296},0.17096776683277279,null,0.26518124730183507,0.15882359821653039,3.8652478530937839E-2,0.17047676928334426,1.667923277037626,0.32235943778662624,3.1512555063576493E-3,0.15597089437000736,0.23281961228835246,1.9547080077789432E-4,8.0385213198601521E-3,8.7085434345500652E-3,0.1090790879636311,0.16361912474830043,2.1042111196185553E-2,4.1260487832044841E-3,0.31419554528725363,3.8383806407639047E-2,3.7991726626355735E-2,1.5026998096508282,0.1216030722205491,3.3045150869851769E-2,1.552776564140197E-2,0.26180278672416601,9.3574930955223623E-3,4.1797578930211438E-2,1.8520732007342999E-2,1.9560804873440392,1.8891517630287267,1.060533386172912E-2,4.9954397435768173E-3,8.3626865211535589E-3,1.5797380981046836,0.11137383940108589,5.5549784828426395E-2,0.25315529601199382,1.646165881834535E-2,5.3860943804945383E-2,0.53579561138466636,7.8203781652284282E-2,1.0577688707887518E-2,2.9703619756379859E-2,1.0010413240342238E-2]
["Spain",0.19120773302662139,0.14349935504196609,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.14349935504196609},0.362145274436944,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7901927436830994E-2},8.7428023541113828E-2,null,3.4254081569782942E-2,8.2665706355425875E-2,7.1638286826171044E-2,0.43619041934555047,0.147388083999032,0.21752326556026583,0,2.2243922253051492E-2,0.21248561857550843,0,8.3211231335069951E-3,1.0404112644692254E-3,3.3764652107126564E-2,7.312796140101277E-2,1.2574738583146859E-3,0,0,2.6214408206813412E-2,8.9364472790719532E-3,4.0750451951926135E-2,0.11417000941393429,1.0283967225102634E-2,9.1325064420484069E-3,0.10897809311339206,5.8490118253122264E-4,3.608802522981136E-2,0,0,0.44368730841180321,6.1535538665585511E-5,1.6256915456494154E-4,0,0.60813288715958569,0.44397711766300801,2.5799656708225513,0.15448424439192543,7.0293915523277758E-3,2.3750423839067676E-2,0.11648264111378895,4.9919795973680098E-2,0.10763915124859512,6.4299218511291965E-3,0]
["Sweden",0.18915678611199596,0.13986694437384362,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":0.13986694437384362},0.35548051216690135,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7256343712602076E-2},8.6198292797846007E-2,null,3.356897942443627E-2,8.0966137334357133E-2,7.0603094465486252E-2,0.42863162213257566,0.14625827478590578,0.21590909008474493,0,2.2003653043264376E-2,0.2099407072236367,0,8.339343995808662E-3,1.0306451959993797E-3,3.2811237525586283E-2,7.2077810605099032E-2,1.2805670668627398E-3,0,0,2.5479310284523823E-2,8.9010162518713132E-3,3.9375583643677665E-2,0.11124670910589637,1.0215282793578327E-2,9.0918156712915914E-3,0.10674360649458227,5.8292847305833396E-4,3.5645897788846088E-2,0,0,0.44266270166666682,6.1815815008212452E-5,1.6101069923591614E-4,0,0.60673559540420008,0.44227456811712779,2.5602366779633181,0.15281660852494203,6.9420104943721129E-3,2.2990255479907854E-2,0.1138425987136864,4.9307234864034731E-2,0.10718762647812677,6.3718894404941415E-3,0]
["Switzerland",0.62112689898598994,0.12330613578137584,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.12330613578137584},0.82102179251119711,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.7733414512215062E-2},0.11374969606514307,null,0.42780658890653889,0.16128973981498138,0.24918623711290988,1.8786516729992571,0.37539569664895672,2.9406854327662581E-2,2.0399069737255826E-3,6.8587278754159015E-2,0.57182987634341964,0,8.0600472720498495E-4,4.9846946358459857E-3,9.6587006456197964E-4,0.11282691540187652,6.0863432936175323E-3,0,3.617537218845486E-2,4.3258422954582038E-3,3.5495817393140579E-3,6.2486456829050777E-3,1.262907459534182,1.1333889158228097E-2,4.8587381736432556E-3,7.1744122908249761E-2,1.1213696557050458E-2,1.129091720316735E-2,1.2283836039254082E-6,0.11220236497434177,5.40307217964585E-2,1.8293488534700444E-2,2.5478831597943347E-4,0,5.0811785381511952E-2,0.52646398093577329,0.76636177483169099,0.19456582090153135,2.0129651798639148E-3,0.26633822873707463,0.36913106993590777,3.9402141805431695E-2,0.66431554890173494,1.1902777823130772E-2,1.4467386029435735E-4]
["Turkey",0.29622477398860148,0.10135184805763431,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.10135184805763431},0.42759955033043551,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.187902934382763E-2},0.10640086323922007,null,3.9559746319495791E-2,0.13658409113505712,0.36037072579064594,0.68239626518165586,8.977370885129915E-2,0.1635493873083658,0,0.16104424380392032,0.43489711109841162,0,5.5586183828823087E-3,3.0670350898910209E-2,0.15062446614248262,0.16222061794702702,9.0767512625329564E-3,2.9211918556702561E-3,0,3.4960233835208535E-2,9.743950821255707E-3,4.3779463009622807E-2,0.42782201614326187,1.1384883936037656E-2,1.0358086634046838E-2,3.4178637484247459E-2,1.3391097958753556E-3,3.4770565528201278E-2,0,6.7766901388000983E-2,0.21745941632536223,1.9075043428734906E-3,4.8324319127264926E-4,0,0.22629807398655721,0.57437559404295435,0.24458473942485753,0.58812075700135602,9.9133679713986154E-3,5.4202263426240342E-2,0.25774998746579536,6.7700882688096695E-2,6.0574025059831817E-2,9.3360196162049526E-3,0]
["United Kingdom",0.19440645632615719,0.15447776793875412,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.15447776793875412},0.37891569971105898,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.9096304694837634E-2},9.0134019360982975E-2,null,3.4013447196620181E-2,8.3547903867603815E-2,7.2139746153143863E-2,0.44429617108757374,0.14712558284161809,0.22369998467629507,0,2.2136033191160143E-2,0.22261658673171239,0,8.5523474549366214E-3,1.0563374520244882E-3,3.3096334199715347E-2,7.5794774822392094E-2,1.2516376497120356E-3,0,0,2.6007008340634779E-2,9.2397828345070435E-3,4.1136866320164694E-2,0.11719138033524609,1.0532116563930577E-2,9.3741541986462062E-3,0.11071762063640748,5.8338674589333156E-4,3.6425076614197277E-2,0,0,0.4426870587245047,6.4207862425942405E-5,1.645388306641203E-4,0,0.60705303204160344,0.45644462521063939,2.5942841636542515,0.15681361230543564,7.2865293701602149E-3,2.3216568599249643E-2,0.11460820448645953,5.0440605721747515E-2,0.10870839840261047,6.4722767703264562E-3,0]
["United States",5.18908173300133E-2,0.1278701095538457,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.1278701095538457},0.18639621138068629,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.4063331101914505E-2},3.981735258260205E-2,null,1.8958395851168344E-3,3.4662625818002647E-2,3.1650587773431998E-4,3.0139165565620539E-2,1.9167105365181947E-3,4.9785153513256415E-2,0,6.1247192899077221E-2,0.11083963439074104,0,2.9408930568923007E-3,9.6932410036568953E-4,2.1320307778837262E-3,2.6797275819272656E-2,8.6173572814069279E-4,0,0,4.2463612252483199E-2,9.9287836865579425E-3,9.7303723321225197E-3,1.2639996788936349E-2,7.0470369574705122E-3,4.1567072668045307E-3,2.0694379103349279E-2,5.5608725947682157E-4,9.8404342509042717E-3,9.867185997967016E-4,0.14840059674637146,2.7571483928452507E-2,5.5475436741271884E-5,0,3.9831507795215201E-2,2.476951251887596E-2,0.31813826685306895,3.7134344506528924E-3,0.2532637388381504,3.9250150357625418E-3,9.1010225582185723E-3,3.2903309437817559E-2,6.2194591526612587E-2,1.2133826258824266E-2,2.3943378345563566E-3,5.1745053775383819E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.19450720292546886},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.13397280832060396},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2003-2005 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2003-2005"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0.21936565386648699,0,427.45933106198731,24.837980596181961,5.4321435201396229,536.16065089215897,-0.10992935162082779,26866.435428259298,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":0.1094363022456592},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":723.09370886431861},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":723.20314516656424},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":2.6918462893885334E-2},"Australia",1219.6592350000001,11539.668749999999,{"$f":"I69/(1+B36)+O69-P69","v":16431.596533282034},{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":7.4226459524465105E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.3327847457119257},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":9.787246964441576E-2}]
["Brazil",1089.9889912709668,54.966978896304546,2680.6140349419288,12.94510048060129,-2.6315194251397212E-5,0,-1263.5027902476315,63826.712884128559,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":-173.5137989766647},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2748.5261011612379},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":2575.0123021845729},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":4.034380255269087E-2},"Brazil",1805.8041966666669,18487.069605666667,44083.601896964989,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":4.0963172675574651E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.452532578367931},0.13875829408441032]
["Canada",2596.3785811550606,0,422.64009247785748,1953.6761741981147,2.8924473075401657E-5,875.66213597219723,-2560.7937747022511,23759.212189352937,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":35.584806452809516},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2814.1473491243073},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":2849.7321555771168},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.11994219896121594},"Canada",7027.1391890000014,12004.771549999999,16889.022278305791,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.41607732367234013},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":2.1021216347795759},0.11197242289175602]
["China",14677.116108571818,0,9214.2271219674913,2181.1984589465496,0.61003566568625867,2378.664989039316,-17268.964979878161,354278.15236403589,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":-2591.8488713063434},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":12585.063093266543},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":9993.2142219601992},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":2.8207255105281642E-2},"China",11659.847026666668,6327.8670989999991,332560.94857671211,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":3.506078232146094E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.4737811836427408},0.10956561093285067]
["France",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"France",40914.084998333492,22085.89524199994,304872.41526925634,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.13420067854351175},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.1168775572433578},0.14424990838627716]
["Germany",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Germany",40914.084998333492,22085.89524199994,304788.16599974287,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.13423777417384378},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.1167440129741624},0.14423878410691415]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",1448.2247890000001,4306.372480666666,-2858.1476916666661,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":-0.50670047360481207},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":5.424121704977324},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",3427.8727673333328,580.63241766666658,2847.2403496666661,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":1.2039281361458096},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":-0.73414129012491469},{"$error":"#DIV/0!"}]
["Italy",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Italy",40914.084998333492,22085.89524199994,305247.66018267174,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.13403570390629352},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.1174714659373435},0.14429941324869788]
["Japan",41.175509649659205,2.302016136805515,1.3184045807091223,0.11483960092277123,5.4583533896678128E-7,1.5953856909523416,-41.167441563760768,78.091872935747134,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":8.06808589843655E-3},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.5329534368312485},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":4.5410215227296851},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":5.8149732513983525E-2},"Japan",23324.556689000001,232.0885466666667,23144.638009677408,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":1.0077736657297196},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":-2.7985196626990571E-2},-4.3817266440134839E-3]
["Mexico",2005.0160557955794,337.9302557710667,1495.6559920435573,90.524990144213561,149.79748591587472,1172.6162910496857,-1972.5909658302915,33206.066238831489,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":32.425089965287953},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2585.3181264416176},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":2617.7432164069055},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":7.8833282978448438E-2},"Mexico",8155.3300419999987,3619.7888343333329,34830.378005729406,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.23414417267186971},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":2.7570809783812691},7.2705705120194031E-2]
["Netherlands",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Netherlands",40914.084998333492,22085.89524199994,305943.85198592575,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.13373069840349547},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.1185694857474164},0.1443910761018139]
["Russia",5589.0684634044565,187.91791137734762,1242.0078993056447,46.238016776307482,1.7462236742898715E-4,0,-4923.2377128257422,38053.646393327341,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":665.83075057871429},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1476.1639147704834},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":2141.9946653491979},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":5.6288815090392859E-2},"Russia",6765.4996556666665,1475.0391536666666,41394.722725317981,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.16343869967580985},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.0116206811670847},6.8667378787894195E-2]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",4473.7124140000005,549.14630166666666,3924.5661123333339,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":1.1399253537711902},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":-0.50373127357628478},{"$error":"#DIV/0!"}]
["South Korea",17.590521501852987,0,0.44689004455723452,1.1292606834568837,5.0214491128736217E-7,0.20264909921507723,-17.377865328907905,30.846284316574714,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":0.21265617294508132},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.6774755286941125},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":1.8901317016391939},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":6.1275830898814755E-2},"South Korea",5974.5391159999999,453.94291466666664,5542.2151303355731,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":1.0780056305100971},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":-0.28082026983634967},-7.4347210181147094E-4]
["Spain",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Spain",40914.084998333492,22085.89524199994,305664.71562598849,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.13385282273926569},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.1181298381386435},0.1443543527113591]
["Sweden",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"Sweden",40914.084998333492,22085.89524199994,306159.42456143309,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.13363653611820722},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.1189084699744538},0.14441941083274634]
["Switzerland",2978.4346254306861,263.91832978193423,174.31808159060395,771.2529311666641,71.596297138223477,1033.2460623030427,-3020.5172418067627,5569.7870180344007,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":-42.082616376076658},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1761.9105222598355},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":1719.8279058837588},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.30877803770864704},"Switzerland",2628.9341516666668,747.99078999999983,5316.6935312050828,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.49446787486183957},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":1.8199156504973775},0.12330613578137584]
["Turkey",11072.226669998156,451.79157427733981,314.3233212630978,21.801103924801435,-3.7382983842679571E-4,1702.4995422840936,-11392.439684349572,39756.401737602806,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":-320.21301435141686},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1639.1655836923665},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":1318.9525693409496},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":3.317585374164897E-2},"Turkey",1538.9240543333333,2608.3696283333334,29601.470871508707,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":5.1988094139421341E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.4128428610980834},0.10135184805763431]
["United Kingdom",60298.984833574723,6641.9242864264106,12263.492558460024,38181.546883178125,84.427379984364023,10900.796865330045,-59640.778636836003,341681.88773042348,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":658.20619673871988},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":62579.575850721769},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":63237.782047460489},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.18507794623680246},"United Kingdom",40914.084998333492,22085.89524199994,304896.54272002535,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.13419005880923782},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.116915788286744},0.14425309353160065]
["United States",10621.739583333334,4977.172200520833,8891.080078125,4022.222615559896,1.0172526041666667E-4,9176.9800008138027,-10086.0537109375,227589.96354166666,{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Transfers to producers from consumers]]","v":535.68587239583394},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":22478.964945475258},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Other trade-distorting subsidies]]","v":23014.650817871094},{"$f":"Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100[[#This Row],[Total value of production (at farm gate)]]","v":0.10112331167739576},"United States",22542.446666666667,39427.590637333335,199477.5809358519,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Apparent consumption]]","v":0.113007419484979},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101[[#This Row],[Import share of consumption]])","v":3.1931732898540757},0.1278701095538457]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2005"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1235.7,208.743858176,1.6057552769780159E-2,{"$f":"B101/$B$129","v":2.5389304727132262E-2},{"$f":"E101*$L$74/1000","v":1.6055633186709484},{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":2.0540149542182876E-2},{"$f":"G101*$I$74/1000","v":7.0181970698382381},{"$f":"F101/H101","v":0.22877147830047395},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.15464896186120769}]
["Belgium",1034.5,251.779694592,8.2818111404776573E-3,{"$f":"B102/$B$129","v":2.1255349793815912E-2},{"$f":"E102*$L$74/1000","v":1.344141177603865},{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":1.2777813999527878E-2},{"$f":"G102*$I$74/1000","v":4.365947608426918},{"$f":"F102/H102","v":0.30786928707286265},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.16786149149324125}]
["Cyprus",58.8,10.920828928000001,2.7883660048246384E-2,1.2081339467147178E-3,7.6399711206483575E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":1.8660183937229634E-3},0.63758468730695472,0.11982676611821165,0.12106940976852565]
["Czech Republic",463.8,68.149731328000001,3.0275935307145119E-2,9.529464702147725E-3,0.60262221186338583,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":1.264364383959074E-2},4.3201040949025034,0.1394925211581009,0.12937026552164643]
["Germany",6503.1,1943.3412362240001,8.7322313338518143E-3,0.13361591613742319,8.4495741827701263,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":0.10398838555014298},35.530947876811943,0.23780885925321602,0.15646881551934899]
["Denmark",1224.9000000000001,170.38390067200001,1.4303330332040787E-2,2.516740257365405E-2,1.5915307186534311,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":1.4934003963092295E-2},5.1026786654830003,0.31190102747784587,0.16840009804666356]
["Estonia",77.400000000000006,8.3908449279999999,3.5269975662231445E-2,1.5902987665938634E-3,0.10056696679220797,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":1.8135160016793034E-3},0.61964557088311423,0.16229756415248911,0.13744907644263438]
["Spain",6406.5,681.87580006400003,3.1963340938091278E-2,0.13163112465353469,8.3240603715023305,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":0.13355740795086574},45.634147269034074,0.18240858807831348,0.14349935504196609]
["Finland",902.9,138.68066406400001,2.7701012790203094E-2,1.8551430960692495E-2,1.1731513477607824,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":2.3540847689728379E-2},8.0434812774007707,0.1458511939422184,0.13177228140095032]
["France",9968.9,1436.256567296,2.2932225838303566E-2,0.20482596090823726,12.95273947357677,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":0.20183141949906219},68.962140417750575,0.18782391896645348,0.14498524858157325]
["Greece",2754,151.65472768000001,5.2270002663135529E-2,5.658504913694444E-2,3.5783130044669345,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":4.8575693858912743E-2},16.597434775528445,0.21559434050271811,0.15181040880565577]
["Hungary",716.8,56.884940800000003,4.1843052953481674E-2,1.4727728112331799E-2,0.93134886042189502,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":1.4585832150286606E-2},4.9837146632290299,0.18687844777583212,0.14472983091062774]
["Ireland",1806.2,124.070600704,1.5823196619749069E-2,3.7111080519661964E-2,2.3468224214481404,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":1.2030222137751243E-2},4.1105090098431756,0.57093231418015467,0.18951026420437711]
["Italy",5499.7,1159.362117632,2.188977412879467E-2,0.11299956235964173,7.1458416959574445,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":0.15551451237736422},53.136492158574107,0.13448087003244891,0.12738604965240841]
["Lithuania",291.2,16.639625215999999,4.8151548951864243E-2,5.9831395456347936E-3,0.37836047454639488,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":4.9098060807307928E-3},1.6775918100544094,0.22553786462162301,0.15397348399384247]
["Luxembourg",45,24.179118079999999,4.4508632272481918E-3,9.2459230615922288E-4,5.8469166739655798E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":6.5947030102360556E-4},0.22532905735589617,0.25948347463818933,0.16046362861161212]
["Latvia",137.5,11.610367999999999,3.9654269814491272E-2,2.8251431577087367E-3,0.17865578726005937,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":2.8212818801902463E-3},0.96398091864304181,0.18533124858067329,0.14430823800635806]
["Malta",9.9,4.1125207039999996,2.7369033545255661E-2,2.0341030735502905E-4,1.2863216682724277E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":6.8972838029337689E-4},0.23566769499988843,5.4582010838313523E-2,7.851659457092186E-2]
["Netherlands",1256.3,411.16830924800001,2.0901745185256004E-2,2.5812562538396259E-2,1.6323292038895461,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":5.2663863937671716E-2},17.994288445401846,9.0713740020470876E-2,0.10566295413380211]
["Poland",1839,199.364067328,4.5288801193237305E-2,3.7785005578373575E-2,2.3894399474272667,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":5.5328417320857713E-2},18.904718075327324,0.12639384189207989,0.12400048434374056]
["Portugal",891.9,122.235936768,2.7883460745215416E-2,1.8325419508075796E-2,1.1588588847799779,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":2.0886040569261331E-2},7.1363817689194198,0.16238745659979603,0.13747816533699497]
["Sweden",956.3,282.36467404799998,1.2363971211016178E-2,1.9648613830668106E-2,1.2425347589585074,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":2.1393354338902545E-2},7.3097216954020672,0.1699838667920944,0.13986694437384362]
["Slovenia",127.3,23.8665728,2.7134083211421967E-2,2.6155689016459792E-3,0.16540277613240406,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":3.9684028154049053E-3},1.3559313652422753,0.12198462280046911,0.12205150961187727]
["Slovakia",247.5,36.495486976000002,3.6502934992313385E-2,5.0852576838757262E-3,0.32158041706810692,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":8.163520450792534E-3},2.7893270781527106,0.11528960500432964,0.11894068444213479]
["United Kingdom",4215,1702.001508352,6.741983350366354E-3,{"$f":"B125/$B$129","v":8.660347934358055E-2},5.476611951281094,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":7.031664697096103E-2},24.025924675911732,0.22794593861238219,0.15447776793875412]
[null,null,null,null,{"$f":"B126/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B127/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F127/H127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B101:B125)","v":48670.100000000006},null,null,null,{"$f":"SUM(F101:F127)","v":63.237782047460485},{"$f":"SUM(G101:G127)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H102:H127)","v":{"$error":"#VALUE!"}},{"$f":"F129/H129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2005"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",37136171380,27657981131.68861,0.74477201348182198,489651765248,5.6485002392833876E-2]
["Brazil",20065429551,12400866699.020016,0.61802149151608843,739613147136,1.6766693165257845E-2]
["Canada",57478605663,44017130342.898437,0.76580024576401728,821941370880,5.3552640008583723E-2]
["China",226431526548,127585245887.3329,0.56346060918459073,1908786331648,6.6841030749198047E-2]
["France",725289479832,513610226694.26819,0.70814514890418179,9244533700608,5.5558262139332001E-2]
["Germany",725289479832,513610226694.26819,0.70814514890418179,9244533700608,5.5558262139332001E-2]
["India",32327964763,21184923468.590492,0.65531262558282233,644499570688,3.2870345353334669E-2]
["Indonesia",16656825235,10849120130.994162,0.65133181010974095,207891464192,5.2186462648482576E-2]
["Italy",725289479832,513610226694.26819,0.70814514890418179,9244533700608,5.5558262139332001E-2]
["Japan",182275187811,151906073650.8031,0.83338865522560068,4979549011968,3.0505990258496787E-2]
["Mexico",46387145327,32698596693.155869,0.70490642316209517,637055467520,5.1327707492172671E-2]
["Netherlands",725289479832,513610226694.26819,0.70814514890418179,9244533700608,5.5558262139332001E-2]
["Russia",35043226425,27933210342.557156,0.79710726414818567,349710155776,7.9875319264245861E-2]
["Saudi Arabia",17466454766,13459200615.421665,0.77057426911963789,226944729088,5.9306072758370743E-2]
["South Korea",59048859968,48484312874.741356,0.82108804303785332,664392433664,7.2975413954309259E-2]
["Spain",725289479832,513610226694.26819,0.70814514890418179,9244533700608,5.5558262139332001E-2]
["Sweden",725289479832,513610226694.26819,0.70814514890418179,9244533700608,5.5558262139332001E-2]
["Switzerland",11515266032,7536727361.07341,0.65449876191565615,266695573504,2.8259664238335667E-2]
["Turkey",25080802114,19585057695.67709,0.78087844266929529,333040975872,5.880675086420703E-2]
["United Kingdom",725289479832,513610226694.26819,0.70814514890418179,9244533700608,5.5558262139332001E-2]
["United States",645442001834,489437459484.05829,0.75829812453069301,11150365294592,4.3894298218322823E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2006","index":17,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":6.0936666322463272E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":6.8253209107595776},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP7883889398103[],6,FALSE)","v":5.1161870006308174E-2},{"$f":"D5/$D$27*Standard_mean","v":2.4915256441014497},{"$f":"C5*$C$29+E5*$E$29","v":6.8253209107595776}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.1392238197470009},2.7467159602058988,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP7883889398103[],6,FALSE)","v":1.3561517677147163E-2},0.66043068913198777,{"$f":"C6*$C$29+E6*$E$29","v":2.7467159602058988}]
[{"$f":"'Index 2012'!B5","v":"Canada"},4.0885476512048186E-2,7.8699480104545554,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP7883889398103[],6,FALSE)","v":4.4837312200134288E-2},2.1835267777632699,7.8699480104545554]
[{"$f":"'Index 2012'!B6","v":"China"},0.36379226077981647,-8.9528530657319365,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP7883889398103[],6,FALSE)","v":5.9471065627180721E-2},2.8961741444144136,-8.9528530657319365]
[{"$f":"'Index 2012'!B7","v":"France"},9.0649494494223409E-2,5.2773416731046296,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP7883889398103[],6,FALSE)","v":5.070396919884277E-2},2.4692263887358004,5.2773416731046296]
[{"$f":"'Index 2012'!B8","v":"Germany"},9.2257119419270464E-2,5.1935876126858824,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP7883889398103[],6,FALSE)","v":5.070396919884277E-2},2.4692263887358004,5.1935876126858824]
[{"$f":"'Index 2012'!B9","v":"India"},0.3297571655102649,-7.1796923109119763,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP7883889398103[],6,FALSE)","v":2.441261310169808E-2},1.188866856799961,-7.1796923109119763]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},8.3289367168086048E-2,5.6607896647093456,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP7883889398103[],6,FALSE)","v":4.4551595998732561E-2},2.1696127194491406,5.6607896647093456]
[{"$f":"'Index 2012'!B11","v":"Italy"},8.7912999896042024E-2,5.4199075977433946,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP7883889398103[],6,FALSE)","v":5.070396919884277E-2},2.4692263887358004,5.4199075977433946]
[{"$f":"'Index 2012'!B12","v":"Japan"},6.224771876326559E-2,6.757017686774736,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP7883889398103[],6,FALSE)","v":2.865062490083187E-2},1.3952532745803203,6.757017686774736]
[{"$f":"'Index 2012'!B13","v":"Mexico"},0.12309409340892455,3.5870426142713994,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP7883889398103[],6,FALSE)","v":4.4813082733751321E-2},2.1823468299461042,3.5870426142713994]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},8.5087338456322825E-2,5.5671189374395835,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP7883889398103[],6,FALSE)","v":5.070396919884277E-2},2.4692263887358004,5.5671189374395835]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.14992842594699357,2.1890272727113125,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP7883889398103[],6,FALSE)","v":6.3435517723387763E-2},3.0892385117116552,2.1890272727113125]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},7.558268139832558E-2,6.0622926617905337,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP7883889398103[],6,FALSE)","v":4.5624797080114993E-2},2.2218764075280175,6.0622926617905337]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.17098403587937469,1.0920718828347886,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP7883889398103[],6,FALSE)","v":6.435995407727281E-2},3.1342575245382043,1.0920718828347886]
[{"$f":"'Index 2012'!B18","v":"Spain"},8.9006324904471357E-2,5.3629475398426765,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP7883889398103[],6,FALSE)","v":5.070396919884277E-2},2.4692263887358004,5.3629475398426765]
[{"$f":"'Index 2012'!B19","v":"Sweden"},8.5263016998933266E-2,5.5579664348608855,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP7883889398103[],6,FALSE)","v":5.070396919884277E-2},2.4692263887358004,5.5579664348608855]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},0.11365092160692772,4.0790130791022419,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP7883889398103[],6,FALSE)","v":2.6296859511546419E-2},1.2806275420400506,4.0790130791022419]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.10617382390721833,4.468554994471587,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP7883889398103[],6,FALSE)","v":4.909161309459429E-2},2.3907064562027776,4.468554994471587]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},8.9895711553433982E-2,5.3166122647593648,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP7883889398103[],6,FALSE)","v":5.070396919884277E-2},2.4692263887358004,5.3166122647593648]
[{"$f":"'Index 2012'!B23","v":"United States"},3.9932963009143084E-2,7.9195720690449942,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP7883889398103[],6,FALSE)","v":3.9881590506296957E-2},1.9421886936841855,7.9195720690449942]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":3.8485858805201656},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":2.2148198472877207},{"$f":"AVERAGE(F5:F25)","v":3.8485858805201656}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":4.2924293879782601E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":0.10297346973567723},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":0.10297346973567723},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.10770790547133102},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.5909781052162148E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":6.0936666322463272E-2},null,1.0501359759705004E-4,1.0004330582174733E-2,0,0,0,0.19466151425001454,0,5.3658502627705062E-5,2.6716917721070085E-2,null,3.3294349571824492E-3,1.1506198199442907E-2,2.2146579501281576E-4,9.6730479834629991E-3,8.2466322480756663E-5,0,0.25017041660747025,3.3046316812465934E-2,2.0759035692897592E-2,1.0316328423978493E-2,2.470539824872739E-3,2.6937959940893579E-2,4.2889034440041609E-3,0.15506960935450417,8.1901112692815302E-4,4.1192632678354928E-2,0,3.893799397372956E-3,0,1.0867340577251807E-2,0,0,0,2.1567514983403908E-3,0,0.30280069400643755,6.2424384777538186E-3,3.5935150085698087E-3,5.7999161148782133E-3,0.13942437095698088,0,2.4512157307755619E-2,6.2017505121778086E-3]
["Brazil",5.0388418734570499E-2,0.13108670701534275,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.13108670701534275},0.18808037763353824,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13397280832060396},0.1392238197470009,null,3.1534946895578779E-2,0.10643687608308409,7.3704711492474729E-3,4.2254196534712844E-2,2.787655747526219E-2,0.25746991568391386,0,5.775595004223491E-2,7.8873620583164439E-2,0,5.1344072829129457E-2,4.0455333620379549E-2,6.077591573082021E-2,6.9501722123746321E-2,3.2375233096917332E-2,0,0,7.7439460364536195E-2,8.5768133571709912E-2,0.3271177677263622,5.4325666945577708E-2,7.2215332288444803E-2,2.5584189462133221E-2,0.11126825688514776,2.0864547880241044E-2,0.11913043422235529,0,2.7799467153150598E-2,6.5589013519804631E-2,4.129714904566098E-2,5.607590764513332E-4,7.1559978879307026E-2,7.6957214844616414E-2,9.3657159903736298E-2,0.11711271102400539,1.1800417172180488,3.2891377496914252E-2,3.5919222780566827E-2,5.4827211561216928E-2,0.12355471361222323,2.142732884309877E-2,6.6129323831350756E-2,5.4738088846419092E-2]
["Canada",8.6549935564685543E-2,0.1119025076499105,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":0.1119025076499105},0.20813759804122256,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.2909531434656058E-2},4.0885476512048186E-2,null,2.9619959132806101E-2,3.2901730777602931E-2,0,1.6088534033301811E-2,1.7121531127837628E-2,5.7773325941662901E-2,0,2.6606985404860235E-3,0.39756428366997087,0,9.7005359335738961E-4,6.8534409636027203E-4,1.5643681228533247E-3,4.2196575689131488E-2,1.4296908140255156E-3,5.2217199686212705E-3,4.2654650103861026E-2,3.2900268675563747E-2,5.437027655787215E-3,1.1923823534121475E-2,0.17816612356039666,6.0395155073931723E-3,7.0227543534386028E-4,5.04479651312439E-3,4.7741757446846831E-5,1.2425744347347152E-2,3.1770586695958275E-6,0,0,9.9326591783491057E-5,3.5682870564952618E-4,0,0,1.3024454257341894E-2,0,0.19773743966611765,1.3487701839092384E-2,1.2362012914370937E-2,1.1489802468219595E-2,6.8706382884935718E-2,7.4125846969203824E-2,6.3017888861140511E-3,0]
["China",8.2661335965034374E-2,9.7892989555813159E-2,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":9.7892989555813159E-2},0.18864629081914219,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.38261662191648793},0.36379226077981647,null,4.0848566713411034E-2,0.15336319299291057,2.3892016074371282E-2,6.4411923223657727E-2,6.8158984401683748E-2,2.5362598149914497,1.3313969162911915E-2,6.7036258721020078E-2,5.5638435337624068E-2,0,1.4962394191769977E-2,1.489394804126625E-2,7.7669781092425089E-2,7.9310364925364293E-2,3.0752604391469141E-2,1.2704435534538601E-2,0.31884044879802803,3.3666190094631156E-2,4.0545113238394576E-2,0.17643060915722195,6.0669713096648439E-2,4.0604333680773479E-2,1.42410845010832E-2,0.13812353769719721,6.5473430630004171E-3,0.12240166612495797,9.661228322424274E-5,3.0475586141784729E-2,0.4243545927078336,1.7454756345813702E-2,4.7306220222631777E-3,5.4501291580488317E-2,0.12928980551120203,0.13294628733063149,0.24959895360078818,0.51469410193502763,2.8673366572741502E-2,5.0145803221353209E-2,7.8282295543059432E-2,0.11179790323771595,0.17618207983466608,2.8859335354965689E-2,9.3319459872513083E-2]
["France",0.19450720292546886,0.15805654836671845,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.15805654836671845},0.38330688841905181,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.919522538489097E-2},9.0649494494223409E-2,null,3.435732586914491E-2,8.3203396134603841E-2,7.3297906887235587E-2,0.44299942988254909,0.15006854256531496,0.22435154155081813,0,2.3391163016435842E-2,0.22244363584586843,0,8.5957065675947419E-3,1.0604145043681238E-3,3.3074273729768844E-2,7.436551373102912E-2,1.2766901018416604E-3,0,0,2.6072552941622761E-2,9.1579869796783175E-3,4.1091369158944506E-2,0.11698428226986675,1.0644971552992754E-2,9.3463864879789506E-3,0.11100532172075198,5.8605784162466044E-4,3.7358000870902422E-2,0,0,0.44279983047844546,6.3698487012772652E-5,1.638160271636748E-4,0,0.60833908742881371,0.45227175518260487,2.6184265669612503,0.15601903922485308,7.2595085745948305E-3,2.3378525575844154E-2,0.11559914258093056,5.0186329768763978E-2,0.11057508981194145,6.457977978577693E-3,0]
["Germany",0.19485912755701051,0.1600445177074441,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.1600445177074441},0.38608978035520947,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.0676534810619763E-2},9.2257119419270464E-2,null,3.4388428726854735E-2,8.5917794224668664E-2,7.1783092630645973E-2,0.44139826065638965,0.15011371734449028,0.23091835241188671,0,2.2849255686645805E-2,0.22547428459540889,0,8.8570140172708946E-3,1.0997474925482028E-3,3.4086271798431295E-2,7.4409010084957775E-2,1.2643986185655904E-3,0,0,2.6145124458918412E-2,9.6374603584319998E-3,4.1757960921602381E-2,0.11647194412804948,1.0874609156764779E-2,9.5959212197406583E-3,0.11359050718441728,5.855052569918906E-4,4.034543553292827E-2,0,0,0.44267767604452757,6.3802958507921251E-5,1.6578200219776192E-4,0,0.60714727943693059,0.45621410369608129,2.6528709894574987,0.1575836052266536,7.3493255815202463E-3,2.707668286367064E-2,0.11484715061483849,5.1152794804122811E-2,0.11001909898889788,6.7884536872572432E-3,0]
["India",0.22293436680635065,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.12042139986728406},0.37020183520298189,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.32541024808750008},0.3297571655102649,null,0.10688312344635396,0.45343319156718037,9.8151316688366255E-2,0.11087275466678824,0.21228230896497535,1.5217479745880587,9.551204628823598E-2,0.21585556782792323,0.16660922734323644,0,2.0699081919059902E-2,7.3326509992497999E-2,0.17002286628083549,0.2334501899770702,6.8703837477819107E-2,4.4788367005083513E-2,1.0815384962596437,4.9403231092382073E-2,6.9558650912630554E-2,0.25402485386354767,0.27059995492166861,6.367168124946973E-2,5.0398646142263949E-2,0.22651395108100605,5.9566298487777981E-2,0.22727831572969706,3.723935385621914E-2,0.12189790318152011,0.48089752157234367,5.472886287513562E-2,1.6119543009090423E-2,8.2480949273923618E-2,0.37723907413792762,0.51962277454376304,0.61646178690459541,0.9421241481939352,9.7886215097031146E-2,0.2196305048677008,0.25427725293974629,9.8938854037136675E-2,0.40182775800667786,7.4635525855687737E-2,8.5855991965870002E-2]
["Indonesia",2.7076629737375742E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.4625854700523612E-2},4.2098503290217915E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.7716484145670889E-2},8.3289367168086048E-2,null,1.5655701396687746E-2,0.28947329215799683,5.6827719184029245E-3,2.3273176726237105E-2,2.2344985153162976E-3,0.10797068162592677,1.565005409137081E-2,2.3845865302469321E-2,1.7769601127182011E-2,0,9.9211752316273692E-3,2.4392734374377525E-2,3.5412302183262988E-2,4.8481585717649191E-2,1.8099256436113036E-2,2.0672909832378843E-2,0.31716302158342102,4.0336864726697737E-2,3.0089119913418023E-2,0.42593965326042954,1.9976393440937993E-2,4.0359308187181628E-2,1.4348028126395504E-2,4.837698139814272E-2,1.1561915348289846E-2,0.11857270833639251,7.8637158526772763E-5,1.5849488398589993E-2,9.0591695270240594E-2,1.7854908441652554E-2,3.0998552430629299E-3,1.5622782150752632E-3,8.1935272093531603E-2,9.9693870435026102E-2,6.2207190051178245E-2,0.69452485180440882,2.1976548129654966E-2,4.9414783261278114E-3,2.8344548840424911E-2,8.6591907228537365E-2,5.118523820674215E-3,3.2250315026761261E-2,3.2294473967168551E-2]
["Italy",0.19294225082473138,0.13642687212633708,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.13642687212633708},0.35569163073210164,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.9132653692967871E-2},8.7912999896042024E-2,null,3.4160884245750402E-2,8.3023411049870349E-2,7.2071366210931034E-2,0.44403280419006608,0.14819914511548177,0.22325593384072553,0,2.2959027408867582E-2,0.21741716589018195,0,8.4620652625713062E-3,1.0623432526136226E-3,3.3119233124628437E-2,7.4211048427546125E-2,1.2532880408628682E-3,0,0,2.8430324425750178E-2,9.1823357114074865E-3,4.1634738742578781E-2,0.11325563117930371,1.0657362924198117E-2,9.4532316915709701E-3,0.11174585314227428,5.8804078094737379E-4,3.6246022283240364E-2,0,0,0.44447058397027717,6.2791005046598341E-5,1.6419932339050306E-4,0,0.61024185149139087,0.44489557491934678,2.5886106628607837,0.15847016255272631,7.0246897845833243E-3,2.3877184236665117E-2,0.11647603866821359,5.2685640350416653E-2,0.10815976484024563,6.5891267459288385E-3,0]
["Japan",0.49687696962523725,-4.5603232246426151E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-4.5603232246426151E-3},0.49005072681622264,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.6268251917688537E-2},6.224771876326559E-2,null,6.9321462279506349E-2,6.8797570921254728E-2,5.4664397960328938E-2,0.23110076956366427,0.1777207752986131,4.0085330945848754E-3,1.2619608482627378E-5,3.2073422689125844E-2,0.24972544586247314,null,0,7.0873793133063346E-4,2.3135720871064323E-2,7.7151256920743136E-2,3.3374913048024261E-3,1.0229720253043509E-2,0,5.4699179315034756E-2,3.8934387942656407E-4,2.2466611512436279E-3,0.19182086836879647,2.6335129689479767E-3,2.3732835740221921E-3,2.0680483004259995E-3,1.166628701969516E-3,0,0,4.6500461174547897E-2,3.3644843803732276,4.2540606639012671E-4,2.4739470095689719E-4,0,3.0366177343216356,0.8225827843763327,0,0.12145724922783337,0,1.2961481411823348E-2,0.12328182968166872,6.0262394922575409E-2,0.7830983356767921,6.2813453154290863E-3,6.3109406316248534E-2]
["Mexico",9.6096554676106075E-2,6.8866642740250672E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":6.8866642740250672E-2},0.17158104451580525,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1178828066276358},0.12309409340892455,null,5.8109789258939532E-2,0.14288459077953447,2.0784732110199548E-2,6.1231558178404276E-2,0.22064589432413123,0.30945020322115435,1.2562569736813287E-2,0.12515731005529562,0.11267410349245786,3.464530379355432E-4,2.2976309114236742E-2,3.6951996410766415E-2,0.13461206284370844,7.9028697420573793E-2,6.1378367211511513E-2,0,0.13003661671483929,0.11897741050484656,5.6681380423405647E-2,0.17462598243612232,0.15950063513718768,4.2387160152291374E-2,2.3143605776814763E-2,0.22442995107783059,3.9889194374439142E-2,5.2959777706197836E-2,3.8572206798902754E-2,4.9378494377065882E-3,9.0805791136613245E-2,2.1998368913695165E-2,8.0528239354071413E-3,4.1534090190603654E-2,9.1779736154530611E-2,3.0514996813110771E-3,0.23854864686518298,0.73410482936046051,3.6120046059071709E-2,5.5141389842663674E-2,0.15464418315324577,0.1542889048317993,0.25902635572943511,4.1980048835688774E-2,3.8072224588036226E-2]
["Netherlands",0.19004963044195522,0.12688260150439268,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":0.12688260150439268},0.34104622347177149,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.757735641818381E-2},8.5087338456322825E-2,null,3.3948558625682107E-2,8.1717734237237036E-2,7.1072521018201204E-2,0.43067774098208433,0.14598794517004676,0.21739881521586538,0,2.2483463181331393E-2,0.21296312132262951,0,8.3283991804545092E-3,1.0311563497708469E-3,3.2901977843822386E-2,7.2869655933515784E-2,1.2456579152438703E-3,0,0,2.5503129978526891E-2,8.879059614874292E-3,3.9801986265665633E-2,0.11189933114836642,1.0215244728929207E-2,9.1201571286505054E-3,0.10718896704502139,5.8263891656022205E-4,3.5511104341747597E-2,0,0,0.44266536038908494,6.1610258681493165E-5,1.6507874480026436E-4,0,0.60726990138130432,0.44300410417356112,2.5772094968475945,0.15318165548560703,6.9913402816895349E-3,2.3155111145784071E-2,0.1145086217026503,4.9317957134668224E-2,0.10707726581005496,6.34396930924908E-3,0]
["Russia",5.3993186675626061E-2,7.0672597072119592E-2,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":7.0672597072119592E-2},0.12848162247431194,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.15223348825523639},0.14992842594699357,null,4.5156155549967665E-2,0.19167186382754714,1.7440145784362829E-2,6.7400903464054765E-2,1.8588368554443263E-2,0.4484376587854389,1.6378759784046515E-2,2.5916167105011281E-2,5.1314551513858164E-2,1.9556589183308338E-4,4.1735694039215399E-2,2.5375149693765368E-2,5.5720978094206182E-2,7.1433090888802855E-2,6.0756045173585869E-2,2.0533161585441911E-2,0.3264830429676121,5.6559618985392787E-2,5.6103959614037933E-2,0.76938671917941026,8.2587053973945695E-2,5.9254197382191266E-2,4.5400564418449377E-2,0.19179609286805846,2.3079355270227829E-2,6.8041531596368762E-2,1.7671372505847546E-2,2.4840817835402363E-2,5.2227184606194584E-2,4.8396075359117011E-2,5.7694405617128757E-3,3.4658243611886074E-3,4.7619828192287265E-2,0.19417995802392732,8.7928556616870296E-2,0.64440590155277455,5.6750281229577294E-2,2.957021210757349E-2,6.5227182243255605E-2,0.12546448142297123,1.811480518223094E-2,9.0865694320918289E-2,4.8054525476086948E-2]
["Saudi Arabia",3.8350421788033273E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":2.0715565497478071E-2},5.9860437959917245E-2,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.7272478705278827E-2},7.558268139832558E-2,null,2.1289692440607414E-2,0.19475222746421875,3.1342037096934575E-3,1.6501207000833344E-2,1.7640702089166112E-3,0.25137664788326886,1.7453032257606631E-2,0.22022470553085083,2.6040602407705987E-2,2.3425889906488528E-4,2.4510338266874133E-2,4.2263741227450566E-2,1.3427702822240362E-2,3.4066302896168195E-2,2.6493529628812754E-2,1.9577947452220548E-2,0.31315477293359145,2.4894786810153974E-2,3.5124083574564618E-2,0.20269464448112071,3.963133811336951E-2,3.9814933935986632E-2,2.1883150760810922E-2,7.5695886975320217E-2,2.6121195401033147E-2,3.1496964184485034E-2,1.4257512126802149E-2,2.4441687709843302E-2,0,3.2566885417797169E-2,5.8397533799811677E-3,3.9100310592489487E-2,0,4.2440332686050866E-2,9.5431410582462128E-2,0.25456424076865047,1.1204202744317956E-2,1.9307753616059315E-2,4.98097194628734E-3,3.1811606761865709E-2,0,7.2160934324105031E-2,2.6390590593701663E-2]
["South Korea",0.42681833653173062,-6.2598005156866421E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-6.2598005156866421E-4},0.4259251767158494,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.143583439081296},0.17098403587937469,null,0.26518124730183507,0.15882359821653039,3.8652478530937839E-2,0.17047676928334426,1.667923277037626,0.32235943778662624,3.1512555063576493E-3,0.15597089437000736,0.23281961228835246,1.9547080077789432E-4,8.0385213198601521E-3,8.7085434345500652E-3,0.10907908796363108,0.16361912474830043,2.1042111196185553E-2,4.1260487832044841E-3,0.31419554528725363,3.8383806407639047E-2,3.7991726626355735E-2,1.5026998096508282,0.1216030722205491,3.3045150869851769E-2,1.552776564140197E-2,0.26180278672416601,9.3574930955223623E-3,4.1797578930211438E-2,1.8520732007342999E-2,1.9560804873440392,1.8891517630287267,1.060533386172912E-2,4.9954397435768173E-3,8.3626865211535589E-3,1.5797380981046836,0.11137383940108589,5.5549784828426395E-2,0.25315529601199382,1.646165881834535E-2,5.3860943804945383E-2,0.53579561138466636,7.8203781652284282E-2,1.0577688707887518E-2,2.9703619756379862E-2,1.0010413240342238E-2]
["Spain",0.19120773302662139,0.1571520217640805,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.1571520217640805},0.3784084366127618,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7901927436830994E-2},8.9006324904471357E-2,null,3.4254081569782942E-2,8.2665706355425875E-2,7.1638286826171044E-2,0.43619041934555047,0.147388083999032,0.21752326556026583,0,2.2243922253051492E-2,0.21248561857550843,0,8.3211231335069951E-3,1.0404112644692254E-3,3.3764652107126571E-2,7.312796140101277E-2,1.2574738583146859E-3,0,0,2.6214408206813412E-2,8.9364472790719532E-3,4.0750451951926135E-2,0.11417000941393429,1.0283967225102634E-2,9.1325064420484069E-3,0.10897809311339206,5.8490118253122264E-4,3.608802522981136E-2,0,0,0.44368730841180321,6.1535538665585511E-5,1.6256915456494154E-4,0,0.60813288715958569,0.44397711766300801,2.5799656708225513,0.15448424439192543,7.0293915523277758E-3,2.3750423839067676E-2,0.11648264111378895,4.9919795973680098E-2,0.10763915124859512,6.4299218511291965E-3,0]
["Sweden",0.18915678611199596,0.13176264194445775,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":0.13176264194445775},0.34584322593629313,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7256343712602076E-2},8.5263016998933266E-2,null,3.356897942443627E-2,8.0966137334357133E-2,7.0603094465486252E-2,0.42863162213257566,0.14625827478590578,0.21590909008474493,0,2.2003653043264376E-2,0.2099407072236367,0,8.339343995808662E-3,1.0306451959993799E-3,3.2811237525586283E-2,7.2077810605099032E-2,1.2805670668627396E-3,0,0,2.5479310284523823E-2,8.9010162518713132E-3,3.9375583643677665E-2,0.11124670910589637,1.0215282793578327E-2,9.0918156712915914E-3,0.10674360649458227,5.8292847305833396E-4,3.5645897788846088E-2,0,0,0.44266270166666682,6.1815815008212452E-5,1.6101069923591614E-4,0,0.60673559540420008,0.44227456811712779,2.5602366779633181,0.15281660852494203,6.9420104943721129E-3,2.2990255479907854E-2,0.1138425987136864,4.9307234864034731E-2,0.10718762647812677,6.3718894404941415E-3,0]
["Switzerland",0.62112689898598994,0.1226783048542468,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.1226783048542468},0.82000399890721298,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":3.7733414512215062E-2},0.11365092160692772,null,0.42780658890653889,0.16128973981498138,0.24918623711290988,1.8786516729992571,0.37539569664895672,2.9406854327662581E-2,2.0399069737255826E-3,6.8587278754159015E-2,0.57182987634341964,0,8.0600472720498495E-4,4.9846946358459857E-3,9.6587006456197964E-4,0.11282691540187652,6.0863432936175323E-3,0,3.617537218845486E-2,4.3258422954582038E-3,3.5495817393140579E-3,6.2486456829050777E-3,1.2629074595341818,1.1333889158228097E-2,4.8587381736432556E-3,7.1744122908249761E-2,1.1213696557050458E-2,1.129091720316735E-2,1.2283836039254082E-6,0.11220236497434177,5.40307217964585E-2,1.8293488534700444E-2,2.5478831597943347E-4,0,5.0811785381511952E-2,0.52646398093577329,0.76636177483169099,0.19456582090153135,2.0129651798639148E-3,0.26633822873707463,0.36913106993590777,3.9402141805431695E-2,0.66431554890173494,1.1902777823130772E-2,1.4467386029435735E-4]
["Turkey",0.29622477398860148,9.9547019958447835E-2,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":9.9547019958447835E-2},0.42526008743547927,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.187902934382763E-2},0.10617382390721833,null,3.9559746319495791E-2,0.13658409113505712,0.36037072579064594,0.68239626518165586,8.977370885129915E-2,0.16354938730836577,0,0.16104424380392032,0.43489711109841162,0,5.5586183828823087E-3,3.0670350898910209E-2,0.15062446614248262,0.16222061794702702,9.0767512625329564E-3,2.9211918556702561E-3,0,3.4960233835208535E-2,9.743950821255707E-3,4.3779463009622807E-2,0.42782201614326187,1.1384883936037656E-2,1.0358086634046838E-2,3.4178637484247459E-2,1.3391097958753556E-3,3.4770565528201278E-2,0,6.7766901388000983E-2,0.21745941632536223,1.9075043428734906E-3,4.8324319127264926E-4,0,0.22629807398655721,0.57437559404295435,0.24458473942485753,0.58812075700135602,9.9133679713986154E-3,5.4202263426240342E-2,0.25774998746579536,6.7700882688096695E-2,6.0574025059831817E-2,9.3360196162049526E-3,0]
["United Kingdom",0.19440645632615719,0.15242187170959109,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.15242187170959109},0.37646012398141004,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.9096304694837634E-2},8.9895711553433982E-2,null,3.4013447196620181E-2,8.3547903867603815E-2,7.2139746153143863E-2,0.44429617108757374,0.14712558284161809,0.22369998467629507,0,2.2136033191160143E-2,0.22261658673171239,0,8.5523474549366214E-3,1.0563374520244882E-3,3.3096334199715347E-2,7.5794774822392094E-2,1.2516376497120356E-3,0,0,2.6007008340634779E-2,9.2397828345070435E-3,4.1136866320164694E-2,0.11719138033524609,1.0532116563930577E-2,9.374154198646208E-3,0.11071762063640748,5.8338674589333156E-4,3.6425076614197277E-2,0,0,0.4426870587245047,6.4207862425942405E-5,1.645388306641203E-4,0,0.60705303204160344,0.45644462521063939,2.5942841636542515,0.15681361230543564,7.2865293701602149E-3,2.3216568599249643E-2,0.11460820448645953,5.0440605721747515E-2,0.10870839840261047,6.4722767703264562E-3,0]
["United States",5.18908173300133E-2,0.12900261787256095,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.12900261787256095},0.18758748648169266,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.4063331101914505E-2},3.9932963009143084E-2,null,1.8958395851168344E-3,3.4662625818002647E-2,3.1650587773431998E-4,3.0139165565620539E-2,1.9167105365181947E-3,4.9785153513256415E-2,0,6.1247192899077221E-2,0.11083963439074104,0,2.9408930568923007E-3,9.6932410036568953E-4,2.1320307778837262E-3,2.6797275819272656E-2,8.6173572814069279E-4,0,0,4.2463612252483199E-2,9.9287836865579425E-3,9.7303723321225197E-3,1.2639996788936349E-2,7.0470369574705122E-3,4.1567072668045307E-3,2.0694379103349279E-2,5.5608725947682157E-4,9.8404342509042717E-3,9.867185997967016E-4,0.14840059674637146,2.7571483928452507E-2,5.5475436741271884E-5,0,3.9831507795215201E-2,2.476951251887596E-2,0.31813826685306895,3.7134344506528924E-3,0.2532637388381504,3.9250150357625418E-3,9.1010225582185723E-3,3.2903309437817559E-2,6.2194591526612587E-2,1.2133826258824266E-2,2.3943378345563566E-3,5.1745053775383819E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.19450720292546886},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.13397280832060396},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2002-2004 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2002-2004"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0.21936565386648699,0,359.67189754181715,20.1924446488505,4.303759990190664,536.22185661508217,-0.10992935162082779,23057.644371478487,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":0.1094363022456592},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":650.12715049330404},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":650.23658679554967},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":2.8200477738301401E-2},"Australia",1004.3275620000001,10775.428010666668,{"$f":"I69/(1+B36)+O69-P69","v":13187.993632655793},{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":7.6154689634752956E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.3258431173148897},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":0.10297346973567723}]
["Brazil",567.10236721011108,45.014786169239223,2221.3532394523331,7.5662018983392088,1.0629155129475066E-5,0,-544.5548599601708,53694.694463956264,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":22.547507249940281},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2273.9342328344896},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":2296.4817400844299},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":4.2769248675509151E-2},"Brazil",1906.6179236666667,15077.646357666665,37947.865782906563,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":5.0243087044054363E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.4191248866414043},0.13108670701534275]
["Canada",2416.2141275012286,0,361.67310710932173,1954.4196557687144,2.7852970664196109E-5,594.39278513699685,-2379.085146093104,21934.110561330937,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":37.128981408124673},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2613.2891693730198},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":2650.4181507811445},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.12083545140206133},"Canada",6603.0775869999998,11070.916614666667,15719.093798325974,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.4200673188745272},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":2.0877576520517023},0.1119025076499105]
["China",15113.827924732599,0,6844.5065249546869,1312.918325663072,4.4280585220284108E-8,2052.395090600352,-18018.427624614862,314524.5340900672,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":-2904.5996998822629},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":9183.6223959400759},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":6279.0226960578129},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":1.9963538660738474E-2},"China",9076.3470636666661,5853.7490816666677,293733.14236171095,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":3.0899976048633308E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.4887600862249202},9.7892989555813159E-2]
["France",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"France",36661.023799333365,20113.370533000048,306173.92232739931,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11973921070956144},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1689388414455792},0.1517589923737277]
["Germany",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Germany",36661.023799333365,20113.370533000048,306088.61803028738,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11977258101020198},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1688187083632733},0.151748342074572]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",1227.3626360000001,3765.9363963333331,-2538.5737603333328,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":-0.48348511876166189},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":5.3405464275419829},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",3124.951415333333,508.38148833333338,2616.5699269999996,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":1.1942931022356482},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":-0.69945516804833363},{"$error":"#DIV/0!"}]
["Italy",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Italy",36661.023799333365,20113.370533000048,306553.86631704553,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11959080549131823},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1694731002312548},0.15180638439641259]
["Japan",40.96100276626764,2.3443291666545085,1.3391978455011977,2.538522290439137E-2,4.3052444072313144E-7,1.6132852803650248,-40.953372032356604,76.08504675269478,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":7.6307339110357475E-3},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.5155550905048312},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":4.5231858244158669},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":5.944907728213579E-2},"Japan",21820.193450333332,222.76532833333337,21648.257313908631,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":1.0079422622306986},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":-2.8592144030514976E-2},-4.5603232246426151E-3]
["Mexico",3641.9055788350656,357.70822663564076,1260.619059304548,117.22755651975449,88.442714989828971,1199.9354064926076,-3736.1895969951952,32087.843954336346,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":-94.284018160129563},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2379.7439032011616},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":2285.4598850410321},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":7.1225099707335607E-2},"Mexico",7584.5436686666653,3135.0471510000002,33724.147384367207,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.22489949359498032},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":2.7903618230580709},6.8866642740250672E-2]
["Netherlands",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Netherlands",36661.023799333365,20113.370533000048,307258.77631537116,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11931644146660403},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1704608107202255},0.15189411983471146]
["Russia",5048.4434703049601,188.28425955758621,897.37337982158806,35.675079894374242,9.7257980840380061E-5,0,-4255.422255219969,33773.508158702112,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":793.02121508499113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1121.332767902539},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":1914.3539829875301},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":5.6682118244630028E-2},"Russia",5749.6837613333337,1269.5904636666667,36523.477055417796,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.15742432607413651},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.0332724261331085},7.0672597072119592E-2]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",3706.825488,423.94574599999993,3282.8797420000001,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":1.129138372196882},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":-0.46489813990877504},{"$error":"#DIV/0!"}]
["South Korea",16.092081778072387,0,0.42712979216679087,0.8508318989900131,2.6842415538544224E-7,2.7602248678327873E-3,-15.879473278335242,27.996464379149426,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":0.21260849973714535},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.2793419378027979},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":1.4919504375399433},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":5.3290673326989259E-2},"South Korea",5490.1598160000003,427.20776700000005,5082.5736529998494,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":1.0801928689729039},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":-0.28869432830245406},-6.2598005156866421E-4]
["Spain",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Spain",36661.023799333365,20113.370533000048,306976.14441695419,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11942629571090732},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1700653354407335},0.15185897228972611]
["Sweden",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"Sweden",36661.023799333365,20113.370533000048,307477.04843970475,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11923174098805125},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1707657324430158},0.1519212365109377]
["Switzerland",2924.8079870972601,253.33506916853131,168.30820566484559,710.80069706534641,66.36075350050838,962.02822473533195,-2967.3721006586456,5245.0828791229178,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":-42.564113561385511},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1646.6384610166435},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":1604.074347455258},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.30582440438452924},"Switzerland",2397.1669273333337,672.42380433333335,4960.1979676538649,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.48328049464267148},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":1.8601902192863828},0.1226783048542468]
["Turkey",8110.4611111594895,228.97774053941711,252.1355156765386,19.536144112232702,-1.4221531770805713E-4,1531.2883947135767,-8271.5442577234953,31636.916455863986,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":-161.0831465640058},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1266.2935265773181},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":1105.2103800133123},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":3.4934200415997201E-2},"Turkey",1342.886137,2083.2628220000001,23666.591219582104,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":5.6741848648185343E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.3957293448665329},9.9547019958447835E-2]
["United Kingdom",66497.897094020329,6886.8734631583329,12125.622726185471,46862.539991919868,18.66236463364195,1807.3194833204097,-65290.804629754879,345960.66454987321,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":1207.09246426545},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":66788.02710524069},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":67995.119569506147},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.19654003052044683},"United Kingdom",36661.023799333365,20113.370533000048,306198.35191878735,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11972965749030853},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1689732330348894},0.15176204175334007]
["United States",12548.125651041666,3568.514404296875,8338.9254557291661,5285.093424479167,-7.9345703125E-4,7905.0649210611982,-11987.839192708334,213756.33854166666,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Transfers to producers from consumers]]","v":560.28645833333212},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":21145.065348307289},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Other trade-distorting subsidies]]","v":21705.351806640621},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105[[#This Row],[Total value of production (at farm gate)]]","v":0.10154249438741057},"United States",20766.022166666666,37529.26193866667,186448.28657656035,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Apparent consumption]]","v":0.11137684635219008},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106[[#This Row],[Import share of consumption]])","v":3.1990433531321161},0.12900261787256095]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2004"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1141.9000000000001,203.85008844800001,1.8539354205131531E-2,{"$f":"B101/$B$129","v":2.5728783160816726E-2},{"$f":"E101*$L$74/1000","v":1.7494316873976294},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":2.0138553792475762E-2},{"$f":"G101*$I$74/1000","v":6.967147453118284},{"$f":"F101/H101","v":0.25109726744977057},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.16288952055392802}]
["Belgium",1072.7,247.494049792,1.1088968254625797E-2,{"$f":"B102/$B$129","v":2.4169599524133552E-2},{"$f":"E102*$L$74/1000","v":1.6434148095905399},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.4624420822961207E-2},{"$f":"G102*$I$74/1000","v":5.0594743465686625},{"$f":"F102/H102","v":0.32481927904330704},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.17331534811271609}]
["Cyprus",22.5,10.509896704000001,3.0015222728252411E-2,5.0695999747646587E-4,3.4470805645368835E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.6809809478632043E-3},0.58155328581842991,5.9273683918503663E-2,8.8027704387707129E-2]
["Czech Republic",168,64.100892672000001,3.2954391092061996E-2,3.7853013144909446E-3,0.25738201548542061,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.1256416192255625E-2},3.8942772263227092,6.6092371068420697E-2,9.3828787424661053E-2]
["Germany",6033.7,1930.1265571839999,1.1040866374969482E-2,0.13594864607883342,9.2438444454427522,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":0.11355642546017534},39.286056416110405,0.23529580947330822,0.1600445177074441]
["Denmark",1217.0999999999999,166.31719526399999,1.9272319972515106E-2,2.7423156130160289E-2,1.8646407800434843,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.7080238208343899E-2},5.9090905612287905,0.31555461212219665,0.17221203997987788]
["Estonia",45.8,7.6674862079999997,3.863399475812912E-2,1.0319452393076503E-3,7.0167239935906317E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.578502933100145E-3},0.5460999237292502,0.12848791381757158,0.1301195408745206]
["Spain",6319.3,658.09029529600002,3.6165088415145874E-2,0.14238365831346803,9.6813938717679662,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":0.12682293241982728},43.875745980127107,0.22065479812361516,0.1571520217640805]
["Finland",868.8,134.75124019200001,2.8696157038211823E-2,1.9575415369224598E-2,1.3310327086531748,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":2.0605316250498523E-2},7.1286289032827712,0.18671650982424226,0.14927907048127498]
["France",9389.1,1410.4935792639999,2.4576209485530853E-2,0.21155102721361269,14.384437390441445,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":0.18471781681211005},63.905098658519336,0.22509060610805931,0.15805654836671845]
["Greece",2777.6,148.27357798400001,6.7000001668930054E-2,6.2583648399583622E-2,4.2553826560256205,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":5.2937247276657488E-2},18.314205247273392,0.23235420803527138,0.15948431683034903]
["Hungary",181.7,54.715768832000002,4.8514924943447113E-2,4.093983624065504E-3,0.27837090603393405,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.4145250507544621E-2},4.8937002658145685,5.6883521857380964E-2,8.5866544032016989E-2]
["Ireland",1829.6,117.781520384,2.1438188850879669E-2,4.1223733839241862E-2,2.803012711500747,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.3455133826117077E-2},4.6549470400909421,0.60215780917799344,0.19272503199031732]
["Italy",5022.5,1148.6649384960001,2.5100145488977432E-2,0.11316473721446887,7.6946498379495534,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":0.15363578260259397},53.151937447833262,0.14476706226375244,0.13642687212633708]
["Lithuania",147.9,15.43532544,4.6589437872171402E-2,3.3324170500786355E-3,0.22658809577555777,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":3.832004710804787E-3},1.325722896308269,0.17091663454447081,0.14492036289037569]
["Luxembourg",37.6,22.933852160000001,5.8513674885034561E-3,8.4718648467178295E-4,5.7604546322927469E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":7.1508415689698049E-4},0.24739099012916518,0.23284819828261163,0.15957910093253491]
["Latvia",98.7,10.497532928,4.4205941259860992E-2,2.2238645222634303E-3,0.1512119340976846,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":2.4728095029885517E-3},0.85549481895916113,0.17675376956888739,0.14659038048892192]
["Malta",8.1,3.953792768,2.7449974790215492E-2,1.8250559909152768E-4,1.2409490032332776E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":5.7833386789289394E-4},0.20008076926792417,6.2022402641382667E-2,9.0428895195569847E-2]
["Netherlands",1261.9000000000001,402.92263526400001,2.1514212712645531E-2,2.8432569814024547E-2,1.9332759841729303,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":4.6192332976460561E-2},15.980730213645318,0.12097544719966438,0.12688260150439268]
["Poland",873.1,192.40468480000001,5.1042698323726654E-2,1.9672301057631215E-2,1.3376204626209567,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":5.2332567274913769E-2},18.105009752030114,7.3881234030872003E-2,9.9864358414196719E-2]
["Portugal",823.3,121.29565081600001,3.093317337334156E-2,1.8550229596549967E-2,1.2613250794592068,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":1.9993668078411238E-2},6.9170226951967386,0.18235086612265791,0.14812494117774477]
["Sweden",849.1,273.71320115200001,1.9455328583717346E-2,1.913154372698965E-2,1.3008516032658965,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":2.8376386260935006E-2},9.8171134483569666,0.13250856375542983,0.13176264194445775]
["Slovenia",84.7,22.947026944000001,2.6841161772608757E-2,1.9084227460558513E-3,0.12976343280723288,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":3.2820901697013681E-3},1.1354740962224914,0.1142812797217756,0.12379876810069868]
["Slovakia",120.9,34.218192895999998,4.0734544396400452E-2,2.7240650531068764E-3,0.18522312900111518,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":7.4275007891626199E-3},2.5696231089634076,7.2081827235681517E-2,9.8521509063384638E-2]
["United Kingdom",3986.6,1667.2270581759999,9.9685247987508774E-3,{"$f":"B125/$B$129","v":8.9824298930652385E-2},6.1076139460367722,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":8.8562204159308017E-2},30.639039004955745,0.19934091095510173,0.15242187170959109]
[null,null,null,null,{"$f":"B126/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B127/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F127/H127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B101:B125)","v":44382.2},null,null,null,{"$f":"SUM(F101:F127)","v":67.995119569506159},{"$f":"SUM(G101:G127)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H102:H127)","v":{"$error":"#VALUE!"}},{"$f":"F129/H129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2004"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",31523129820,24331497082.62191,0.77186171619242816,475578728448,5.1161870006308174E-2]
["Brazil",15304599196,9723059131.3722267,0.63530308810134928,716959514624,1.3561517677147163E-2]
["Canada",46915005393,35773617461.426605,0.76251973460849787,797853745152,4.4837312200134288E-2]
["China",182083020650,101992420599.68661,0.56014240227119505,1714992316416,5.9471065627180721E-2]
["France",637003768117,459904574397.01849,0.72198093232086924,9070386040064,5.070396919884277E-2]
["Germany",637003768117,459904574397.01849,0.72198093232086924,9070386040064,5.070396919884277E-2]
["India",22297643668,14392676694.131512,0.6454797156341171,589559037952,2.441261310169808E-2]
["Indonesia",13694335877,8763053504.267355,0.63990350338822455,196694491136,4.4551595998732561E-2]
["Italy",637003768117,459904574397.01849,0.72198093232086924,9070386040064,5.070396919884277E-2]
["Japan",163608604716,139960239301.78674,0.85545769151162143,4885067595776,2.865062490083187E-2]
["Mexico",38546448441,27661740082.277103,0.71762097939105185,617269297152,4.4813082733751321E-2]
["Netherlands",637003768117,459904574397.01849,0.72198093232086924,9070386040064,5.070396919884277E-2]
["Russia",24685293805,20854333309.954281,0.84480798465239415,328748531712,6.3435517723387763E-2]
["Saudi Arabia",12493519061,9809518555.0722122,0.78516857477680457,215004102656,4.5624797080114993E-2]
["South Korea",50369715435,41132589680.227959,0.81661350128745192,639102222336,6.435995407727281E-2]
["Spain",637003768117,459904574397.01849,0.72198093232086924,9070386040064,5.070396919884277E-2]
["Sweden",637003768117,459904574397.01849,0.72198093232086924,9070386040064,5.070396919884277E-2]
["Switzerland",10219127681,6832825178.7690382,0.66863096264792021,259834265600,2.6296859511546419E-2]
["Turkey",18784513224,15082357531.925926,0.80291447279325712,307228803072,4.909161309459429E-2]
["United Kingdom",637003768117,459904574397.01849,0.72198093232086924,9070386040064,5.070396919884277E-2]
["United States",572907690660,431494549999.6106,0.75316592364560697,10819391717376,3.9881590506296957E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2005","index":18,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":6.2533992088083329E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":6.7421034160580406},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP7883889398103108[],6,FALSE)","v":4.2387204413055553E-2},{"$f":"D5/$D$27*Standard_mean","v":2.0642092785872888},{"$f":"C5*$C$29+E5*$E$29","v":6.7421034160580406}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.13662116619187914},2.8823090327618948,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP7883889398103108[],6,FALSE)","v":1.0100348990873148E-2},0.49187565900213981,{"$f":"C6*$C$29+E6*$E$29","v":2.8823090327618948}]
[{"$f":"'Index 2012'!B5","v":"Canada"},3.9101502577961196E-2,7.9628895034191638,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP7883889398103108[],6,FALSE)","v":3.6049123674614436E-2},1.7555518606261309,7.9628895034191638]
[{"$f":"'Index 2012'!B6","v":"China"},0.16092363056088083,1.6161989859633696,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP7883889398103108[],6,FALSE)","v":4.8650901523513916E-2},2.369244297355503,1.6161989859633696]
[{"$f":"'Index 2012'!B7","v":"France"},9.4569266385393091E-2,5.073129355488863,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP7883889398103108[],6,FALSE)","v":4.0290247039506705E-2},1.9620898081664384,5.073129355488863]
[{"$f":"'Index 2012'!B8","v":"Germany"},9.4677623814969816E-2,5.0674841489719746,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP7883889398103108[],6,FALSE)","v":4.0290247039506705E-2},1.9620898081664384,5.0674841489719746]
[{"$f":"'Index 2012'!B9","v":"India"},0.62651919967188952,-22.64040391840048,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP7883889398103108[],6,FALSE)","v":2.0201706422410842E-2},0.98380042793274713,-22.64040391840048]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.3677564515429367E-2,6.1615454613887932,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP7883889398103108[],6,FALSE)","v":3.273052286435843E-2},1.5939397260370469,6.1615454613887932]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.170894667596767E-2,5.2221463220882942,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP7883889398103108[],6,FALSE)","v":4.0290247039506705E-2},1.9620898081664384,5.2221463220882942]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.4957176708015993E-2,6.0948802117894019,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP7883889398103108[],6,FALSE)","v":2.4571042848691917E-2},1.1965822076535357,6.0948802117894019]
[{"$f":"'Index 2012'!B13","v":"Mexico"},0.11457476175124251,4.0308828454521626,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP7883889398103108[],6,FALSE)","v":3.4184410880037069E-2},1.664742440524779,4.0308828454521626]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},9.0127218734762329E-2,5.3045512011678184,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP7883889398103108[],6,FALSE)","v":4.0290247039506705E-2},1.9620898081664384,5.3045512011678184]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.13191871338623118,3.1272974689725466,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP7883889398103108[],6,FALSE)","v":5.3229040326574578E-2},2.5921945184610875,3.1272974689725466]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},0.17608736185460402,0.82619875197784798,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP7883889398103108[],6,FALSE)","v":3.6544023489406843E-2},1.7796529261201073,0.82619875197784798]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.16949947053440523,1.1694147839437097,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP7883889398103108[],6,FALSE)","v":5.1532586949915672E-2},2.5095791431543009,1.1694147839437097]
[{"$f":"'Index 2012'!B18","v":"Spain"},9.3562907448668048E-2,5.125558654062317,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP7883889398103108[],6,FALSE)","v":4.0290247039506705E-2},1.9620898081664384,5.125558654062317]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.0936340567106491E-2,5.2623975633531428,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP7883889398103108[],6,FALSE)","v":4.0290247039506705E-2},1.9620898081664384,5.2623975633531428]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},6.3693975964434185E-2,6.6816705637484022,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP7883889398103108[],6,FALSE)","v":2.2842473506026015E-2},1.1124028208498737,6.6816705637484022]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.10796022648003249,4.3754869742607774,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP7883889398103108[],6,FALSE)","v":3.2478812615520783E-2},1.5816817194437611,4.3754869742607774]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},9.3076192121618231E-2,5.1509155543400764,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP7883889398103108[],6,FALSE)","v":4.0290247039506705E-2},1.9620898081664384,5.1509155543400764]
[{"$f":"'Index 2012'!B23","v":"United States"},3.7151433329988333E-2,8.0644842318105994,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP7883889398103108[],6,FALSE)","v":3.5070388543982652E-2},1.707888558318154,8.0644842318105994]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":3.4905305291723194},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":1.7684749638681678},{"$f":"AVERAGE(F5:F25)","v":3.4905305291723194}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":3.365444240807989E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":0.10609248892514422},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":0.10609248892514422},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.10981498152179836},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7452319810957893E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":6.2533992088083329E-2},null,0,5.5177822838390227E-2,0,0,0,0.19258750259162402,0,2.6357295753361344E-5,4.86321350223948E-3,0,3.9193219517136496E-3,1.2924307259355615E-2,9.472432498912512E-4,8.8428148244652695E-3,4.7648803040487595E-4,0,0.21911277132953336,2.828755782549305E-2,2.983807487117902E-2,8.3235139018665999E-3,2.646886287672482E-3,3.3657742153612349E-2,3.903587100852974E-3,9.4146730215509331E-2,9.866008140827691E-4,6.7606763355562122E-2,1.5325149803289919E-2,3.5628139070173577E-3,0,1.0623127611276692E-2,0,0,0,3.7564769657347369E-2,0,0.29353223190198591,3.6587343230429234E-3,3.1261757269369994E-3,7.26832815064213E-3,0.11853367093647593,0,2.4648288295608771E-2,3.3708719508341194E-3]
["Brazil",4.4768097790198448E-2,0.12644311673118325,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.12644311673118325},0.17687183233610093,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13229509990750757},0.13662116619187914,null,2.4400791189568588E-2,0.10768744629568146,5.6959068374923512E-3,4.0072153049062746E-2,2.4349981220620976E-2,0.30599294110124453,0,5.6372017825328212E-2,6.6655854611835388E-2,0,6.298636215624516E-2,3.9309130437661856E-2,5.3159044132178812E-2,6.8977384743557371E-2,3.1819057379469877E-2,0,0,7.0773548320551202E-2,9.5992817420288742E-2,0.28603610681192027,5.3919823924309059E-2,8.0175127041382244E-2,2.5367964917700422E-2,9.4444651173712368E-2,1.9541449293856664E-2,0.12075921767613737,0,2.2099258335595253E-2,6.8340528317441418E-2,4.0286187086880303E-2,1.3540659337915517E-3,6.5058005054923942E-2,6.8305886808517749E-2,7.0224324162517893E-2,9.7917821674654862E-2,0.95811320064301642,2.4943757588966418E-2,2.9014197426670656E-2,4.9529692233174293E-2,0.11392331470354525,1.9895169956929776E-2,6.6630313845233824E-2,4.5318694355710107E-2]
["Canada",7.648529736157092E-2,0.10647210379799765,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":0.10647210379799765},0.19110095167927033,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.2764886193920995E-2},3.9101502577961196E-2,null,3.2818209668082701E-2,2.8106799905178743E-2,0,1.9939679329824222E-2,8.5803014257003745E-4,6.0366936550281421E-2,0,2.6172288153847789E-3,0.33715088612957561,0,8.6484680632687935E-4,1.1405528407851225E-3,1.6079241026693137E-3,3.0120205800105517E-2,1.1798832414500601E-3,3.7494513218822145E-3,7.0517841411249352E-2,3.1800245778378831E-2,1.3933310732745603E-2,1.4001872900916831E-2,0.18387752992234024,6.5266899935072223E-3,6.8746192359090503E-4,5.6555201842502824E-3,6.2344640285643527E-5,1.1870595092997649E-2,8.9685762627433604E-8,0,0,6.6484308442158423E-4,3.3366009108168386E-4,0,0,1.2881015784527884E-2,0,0.17536347490360712,1.0948994100083003E-2,7.071560864933369E-3,1.2727151948104849E-2,6.5268207078647084E-2,8.5049747198725489E-3,5.9551574572132768E-3,0]
["China",6.5976188967134725E-2,8.7573054092475733E-2,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":8.7573054092475733E-2},0.15932697942484464,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.16109523563749645},0.16092363056088083,null,4.0469542677174897E-2,0.23122058956443259,1.6147193405739696E-2,9.6124496915908964E-2,7.3137397002375037E-2,0.56573947424610616,1.3605452550620843E-2,0.1102312009329572,9.7650223785173934E-2,0,5.9348567416411521E-2,2.248928549488053E-2,8.8139308996761548E-2,0.11128957050343979,3.1255377092559322E-2,2.2209696589582998E-2,0.25682912228657606,4.0937293496981289E-2,8.3353285139339428E-2,0.16261603153667739,6.4194835338300504E-2,5.6918064432421457E-2,2.3106508023987539E-2,0.12155699445168629,7.6238785895607567E-3,0.19164985940930004,9.5923721548435913E-4,0.1810832265503721,5.5971799137018094E-3,3.6867062789217253E-2,7.3350368014721522E-3,1.1494924463561079E-2,4.3709941989002205E-3,7.448321102669804E-2,0.10430496803142772,0.64048067391599872,3.2326915949757618E-2,7.2791949361708991E-2,9.6274753276791067E-2,0.11376629573773378,3.5667576537923643E-3,6.1687435476123126E-2,2.1035031594666638E-2]
["France",0.16759888960726033,0.15012576757365093,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.15012576757365093},0.34288556912769264,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.78806947899767E-2},9.4569266385393091E-2,null,2.7262227101645341E-2,9.8747374652187483E-2,9.1946270359101523E-2,0.3517372622776691,7.5771873566603601E-2,0.2957172034767736,0,2.6246982186033642E-2,0.22870831274098283,0,7.38927257164489E-3,2.163233596882291E-2,3.9879211021418351E-2,7.7588346960620683E-2,1.1883617941467943E-3,0,0,3.0642417238892324E-2,1.1572571248098611E-2,5.200434341548308E-2,0.11291695441371168,1.8030899520379062E-2,1.0033349462005271E-2,8.0997857539786958E-2,6.0582742693442908E-4,4.4185354227899598E-2,0,0,0.41130179482523072,3.6482396417102836E-3,2.9275177350398754E-4,0,0.51453618302586612,0.3903269059833363,0.4513842533620962,0.19034699746722569,9.2082126736137172E-3,2.3042413438806784E-2,0.1090071115822791,5.4774860621619771E-2,2.2281700756944418E-3,6.6128480618465992E-3,0]
["Germany",0.1675988883629225,0.15108203144957599,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.15108203144957599},0.34400210033505951,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695588305201E-2},9.4677623814969816E-2,null,2.7262226230161817E-2,9.8747375114401445E-2,9.1946267045366237E-2,0.35173725946135925,7.5771875114042778E-2,0.29571721175189802,0,2.6246981666375385E-2,0.22870831182607188,0,7.3892725563989917E-3,2.1632336065157926E-2,3.9879210854277702E-2,7.7588347018920631E-2,1.1883618549262966E-3,0,0,3.0642417233922498E-2,1.1572571167129677E-2,5.200434467699782E-2,0.11291695207133334,1.8030899457002637E-2,1.0033349551569593E-2,8.0997858998790251E-2,6.0582742009845361E-4,4.4185353862325256E-2,0,0,0.41130178601117551,3.6482396537450023E-3,2.9275177354174547E-4,0,0.51453618434808657,0.39032690749327759,0.45138423742539729,0.19034699130063001,9.2082126861060317E-3,2.3042413596102491E-2,0.10900710826635497,5.4774860707539764E-2,2.2281701122918033E-3,6.6128481313986109E-3,0]
["India",0.19596095845963979,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.11683376241332544},0.33568957693592649,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.65777702335377575},0.62651919967188952,null,0.12788246578102713,0.43541250444319735,0.1506383182302338,0.1028156771034185,0.18609298825155432,3.3107652401289638,9.7147349530194577E-2,0.20447926615214121,0.16035382769020207,0,0.10453459677078891,0.10824601607950654,0.1236236203101807,0.25108526526945746,7.5549415827199706E-2,3.3139571546476829E-2,1.8258706487249465,0.10880366555948644,0.15374375446192756,0.58144500705654789,0.26905169262346457,0.15214308240315044,9.0268745549436563E-2,0.29678054006016275,5.8767192192582848E-2,0.27197864968676572,4.2509853060080087E-2,0.11505183686162135,0.42881740389250245,9.2681064984224154E-2,2.4780435975111072E-2,4.3173403762928192E-2,0.2877761105138445,0.23342700137642472,null,2.6113302373500833,0.17318090574713463,0.17964187254197833,0.19851353348453105,0.19700457565295343,0.33567149743279912,0.16122658646381971,6.165086114053131E-2]
["Indonesia",2.4788287212581313E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.4779009459807689E-2},3.9933643003596142E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.7304298061447424E-2},7.3677564515429367E-2,null,1.2689742827682437E-2,0.28760982921871181,3.9886546614520436E-3,2.1184922689972352E-2,2.5813395501285701E-3,0.12674863658290469,1.4727884561643673E-2,2.3014685554826924E-2,1.6437129073656576E-2,0,1.0624196100315767E-2,2.2960918110030253E-2,2.8416339074075748E-2,4.3813462984199879E-2,1.4612871334807693E-2,1.8350402394576391E-2,0.25246173909493086,3.7044538586286369E-2,3.0568597432102086E-2,0.27684614819611847,1.9637784941971447E-2,4.0807281159413344E-2,1.4912773361990742E-2,4.0816412982503006E-2,1.3926005836561719E-2,0.10717684130020513,7.7976190276669475E-4,1.3979510941926992E-2,9.6462869069228227E-2,1.5156608209869551E-2,4.8996397354882735E-3,2.6717282677008588E-3,7.9647698919346713E-2,7.6060081033116747E-2,5.1963883168068131E-2,0.52186486820648537,1.3928100330983951E-2,4.198641534472994E-3,2.5811400222346442E-2,7.326518574389862E-2,4.8362575867627617E-3,3.2841538361199081E-2,2.8044826948926065E-2]
["Italy",0.16759888993492375,0.12488304924525684,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.12488304924525684},0.31341219960537403,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695878903732E-2},9.170894667596767E-2,null,2.7262226662304812E-2,9.8747372714301312E-2,9.1946271217929018E-2,0.35173726051955545,7.5771874300346445E-2,0.29571721390372241,0,2.624698141160588E-2,0.22870831708973594,0,7.3892724751783512E-3,2.1632335879912194E-2,3.9879211310924541E-2,7.758834700052808E-2,1.1883618533440501E-3,0,0,3.0642417343852691E-2,1.1572571288971038E-2,5.200434477071908E-2,0.11291695297447446,1.8030899364447805E-2,1.0033349572420535E-2,8.0997856348580449E-2,6.0582742260714359E-4,4.4185354013719848E-2,0,0,0.41130179564993669,3.6482396456062427E-3,2.9275175822908092E-4,0,0.51453618853048033,0.3903269029733667,0.45138424429636753,0.1903469949587791,9.2082126779747184E-3,2.3042413496965994E-2,0.10900711005976876,5.4774860778784185E-2,2.2281701246720104E-3,6.6128480600917026E-3,0]
["Japan",0.6316833716787813,-1.4884050231293022E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-1.4884050231293022E-3},0.62925476595221808,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.5382308959348443E-2},7.4957176708015993E-2,null,5.9179163565338651E-2,6.4876176837510846E-2,9.2040735963140552E-2,0.1857277670576668,0.17104133312580461,4.3165163616616454E-3,8.8029874654438927E-6,5.1403123487358329E-3,0.28356626755636172,0,0,1.2480517017957418E-3,2.1588258877552061E-2,6.616281109810028E-2,3.3513612592899833E-3,9.0507050460571104E-3,0,4.6040417833699727E-2,3.965248282259758E-4,1.9760069866050561E-3,0.18928292830722565,2.6576915014296428E-3,1.9986600573195647E-3,2.0364730640443202E-3,1.2595520276038384E-3,0,0,7.0968991439449448E-3,5.3781045293882066,1.1403776176955632E-3,4.0582661896797797E-4,0,4.0211753943474999,0.81886481246208875,0,0.13254015316126586,0,1.3813089595078131E-2,0.10475446172873626,5.4986218749297308E-2,0.76261777893514193,5.4421732952908064E-3,6.0987496475618935E-3]
["Mexico",9.9579012475887296E-2,7.0531350504259072E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":7.0531350504259072E-2},0.1771338052119511,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1078510328139822},0.11457476175124251,null,5.0484898876451578E-2,0.14912665569198058,1.4553098384871968E-2,5.8321678893383778E-2,0.2356153454699817,0.15115353510104454,1.5730121254565514E-2,0.11401057777325094,0.11256062815981789,0,3.5909908710775124E-2,3.5818762863884065E-2,0.11604809463912423,7.3543954120523641E-2,5.7198717999196021E-2,2.6523098316446947E-2,4.1745204475523746E-2,0.11247897574228896,6.7434349983713365E-2,0.38651891331249444,0.18847410113296575,4.5651321420674788E-2,2.1856962157842535E-2,0.26184378878885595,4.7186664852346009E-2,4.7874640479318255E-2,3.1207604430538473E-2,6.1723844754845974E-3,8.7444789304548909E-2,2.3477750159425492E-2,9.2786353650704655E-3,5.5634455275236007E-2,8.137753459445024E-2,9.1807159302427305E-2,5.1329976056310747E-2,0.79251897572500152,3.8678418816127359E-2,4.4643565822974171E-2,0.12345955304781886,0.13785175466922917,0.20706413982956945,4.4854331479185806E-2,4.5504949072423029E-2]
["Netherlands",0.16759889009046938,0.11092408593600012,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":0.11092408593600012},0.29711372971364303,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.788069582612255E-2},9.0127218734762329E-2,null,2.7262225668855142E-2,9.8747371989763022E-2,9.1946273814201548E-2,0.35173726781349951,7.5771874996279923E-2,0.29571721220198188,0,2.6246980741812594E-2,0.2287083159018907,0,7.3892725318471086E-3,2.1632336026355753E-2,3.9879211067659959E-2,7.7588347175578873E-2,1.1883618547640969E-3,0,0,3.0642417259107407E-2,1.157257134627639E-2,5.2004344810063108E-2,0.11291695461008606,1.803089955289754E-2,1.0033349579502924E-2,8.0997857718311084E-2,6.0582741190048841E-4,4.4185354821791339E-2,0,0,0.4113017917920247,3.6482396203521769E-3,2.9275177503844721E-4,0,0.51453617850570121,0.39032690307467383,0.4513842459253366,0.19034699579253408,9.2082128214881435E-3,2.3042413558204772E-2,0.109007110159952,5.4774860853199568E-2,2.2281700787602126E-3,6.6128479663314556E-3,0]
["Russia",4.4861784545738151E-2,7.2859253666725854E-2,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":7.2859253666725854E-2},0.120989634352624,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13309335035142106},0.13191871338623118,null,3.8707416099055078E-2,0.18150731150131674,1.280453685206581E-2,5.499698674449776E-2,1.4665951163923432E-2,0.3537853232491513,1.3350476481463638E-2,2.4540908783284573E-2,4.5658501350489225E-2,0,4.4174679295338075E-2,2.2774418358041192E-2,5.0006198189677067E-2,6.7878829508231778E-2,6.6197053284730453E-2,1.8117709659924784E-2,0.23156964644238748,8.777537483770638E-2,6.2962469552082609E-2,0.61218257626434214,7.6923337570478048E-2,6.2769546387186778E-2,4.1234319652233863E-2,0.19880062414465133,3.4005555298129493E-2,5.9966499243825626E-2,1.3959684683513187E-2,2.0124345963861694E-2,5.1298904606655593E-2,4.5307889357238638E-2,7.330198628543041E-3,3.6103457965805915E-3,4.0996927437831156E-2,0.12537717924108002,8.3264286403589762E-3,0.57963271218664869,6.6665108342640472E-2,2.4142385328247296E-2,6.3365349449279088E-2,0.10963370714611108,1.404066355502907E-2,8.8169257487756572E-2,3.7415252244419286E-2]
["Saudi Arabia",7.9932724251753878E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":4.7656640321049971E-2},0.13139868966235113,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.18089041672508821},0.17608736185460402,null,8.4875653504242657E-2,0.60269242922706556,2.7180347604276651E-3,5.4738300584076726E-3,7.7402184154635499E-3,0.44883750197858741,3.3005185721585409E-2,0.53006774429080239,4.2114443567665624E-2,0,6.2347234533721548E-2,4.4920500955157837E-2,6.6502650891196433E-2,6.3681099336344568E-2,6.6415953833147065E-2,3.6491939088415096E-2,0.54937436131159312,4.1253615045104747E-2,8.6900935085886782E-2,0.3836993279419928,4.4495533050168068E-2,6.7367786087136783E-2,3.8711163536484759E-2,0.172667275546566,8.4536794181038016E-2,6.1197430348624481E-2,2.6661436350684652E-2,4.6789440973930549E-2,0,5.0822089483310497E-2,1.6924084169912475E-2,8.4885638376023503E-2,0,3.6256440773156644E-2,4.5880917922255349E-2,1.265641248514711,4.6556674489101731E-2,2.8807665554409678E-2,6.3875244311215829E-2,6.5884455339745754E-2,4.2804459315507457E-2,8.3684000353305019E-2,5.6569272969246048E-2]
["South Korea",0.47259175815380544,-5.3230348515909132E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-5.3230348515909132E-4},0.47180789242872367,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13700792699689956},0.16949947053440523,null,0.13984927375600656,0.14914708156106019,3.8524118905535074E-2,0.14089711910623334,1.4518927136547464,0.32392939019408823,2.7859876703783988E-3,8.4781230670573582E-2,0.13556639603892856,0,8.238380878392822E-3,1.1556166381774848E-2,9.8971677380830056E-2,0.11839555528857316,1.8556735967016395E-2,3.5647466259885689E-3,0.21974563737418515,3.404922594691065E-2,4.8324755738295984E-2,1.5235199177058665,0.11835909256638456,3.811146437750737E-2,1.3978678979248123E-2,0.15795197059677984,1.0025874149581376E-2,3.9029096250257536E-2,1.4174544347227756E-2,1.5837210394827139,3.2754782693045432,1.2985021392399956E-2,5.853834127586997E-3,7.4175025543677985E-3,2.4990822835876836,7.8101909708746295E-2,1.4852250406074267E-2,0.24722339670548774,1.3905068867889983E-2,2.4600097999907453E-2,0.48260138126963337,6.7480392715055834E-2,8.4404793760604994E-3,2.7620106838303935E-2,4.4015444623175396E-3]
["Spain",0.16759888971092543,0.1412445082851761,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.1412445082851761},0.33251582076246278,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695429238733E-2},9.3562907448668048E-2,null,2.7262225916978605E-2,9.8747375373616539E-2,9.1946274739427625E-2,0.35173726677888317,7.5771874923162508E-2,0.29571720748671676,0,2.6246981411969791E-2,0.22870830913452042,0,7.3892726332462216E-3,2.1632336286589927E-2,3.9879210971483829E-2,7.7588347460861892E-2,1.1883618351680705E-3,0,0,3.0642416872887792E-2,1.1572571218211669E-2,5.2004345349523952E-2,0.11291695228747599,1.8030899264803404E-2,1.0033349491809581E-2,8.0997857987689811E-2,6.0582740087565263E-4,4.4185354110155478E-2,0,0,0.41130179461938537,3.648239626384601E-3,2.9275177569506065E-4,0,0.51453618893809538,0.39032690460017605,0.45138423175860648,0.19034699730647286,9.2082128259085173E-3,2.3042413406747005E-2,0.10900711485310582,5.4774860724436061E-2,2.2281701336223161E-3,6.6128480147793853E-3,0]
["Sweden",0.16759888891406646,0.11806470448790862,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":0.11806470448790862},0.30545110669411613,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880694881224377E-2},9.0936340567106491E-2,null,2.7262226827641494E-2,9.8747373496478552E-2,9.1946268074741475E-2,0.35173726285660994,7.5771873180214278E-2,0.29571720338369129,0,2.6246981059792025E-2,0.22870831238284089,0,7.3892725100052183E-3,2.163233596080532E-2,3.9879210918708941E-2,7.758834719287451E-2,1.1883618132795088E-3,0,0,3.0642416995157958E-2,1.1572571327630059E-2,5.2004345125183128E-2,0.11291695226958474,1.8030899399329798E-2,1.0033349577389649E-2,8.0997860724288134E-2,6.0582743191318021E-4,4.4185354244324064E-2,0,0,0.41130178963399405,3.6482396707883322E-3,2.92751782143949E-4,0,0.51453618242665933,0.3903269083438265,0.45138424301965402,0.1903469969072418,9.2082126530297504E-3,2.3042413290897956E-2,0.10900711130102962,5.4774860709195142E-2,2.2281701266569334E-3,6.6128480318842983E-3,0]
["Switzerland",0.27464436294253819,0.12624274542455249,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.12624274542455249},0.4355589667603339,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.3726622548316235E-2},6.3693975964434185E-2,null,3.3100199907030982E-2,0.10799373940235867,2.3065698201568674E-2,0.72044415034080733,0.26513926699274643,2.4783884056409466E-2,1.8173843205176051E-3,3.4667059363474299E-2,0.29946429063346969,0,7.808849430402889E-4,4.5625019473257717E-3,5.615875454368927E-4,7.7534665291588825E-2,4.9187635411332446E-3,0,1.0257584481508684E-2,3.4032887265297313E-3,3.1689431404954486E-3,4.6581842458144401E-3,0.63034155777916823,9.3602970457004626E-3,4.0058563078256932E-3,2.146781467329428E-2,1.1122701785945354E-2,9.2401224126064316E-3,4.1498428634455815E-6,7.9738834759868829E-2,3.2536145207291332E-2,1.4586105655554602E-2,3.7125925626056201E-4,1.6964004444043436E-5,3.0228977002787396E-2,0.41580725570224009,7.5229723320169556E-2,0.13645979548874673,1.6778599019499653E-3,8.8071304044940582E-2,0.17200753951366982,3.0718907442782342E-2,0.47452421604549128,9.5710098385448205E-3,2.6285796863744789E-4]
["Turkey",0.23629444326269716,0.10491433901667291,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.10491433901667291},0.36599945760758867,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.0226652734288806E-2},0.10796022648003249,null,3.3910313489956427E-2,0.17809477896349235,0.20485788489796544,0.60529772043940544,0.16158542890696614,0.22043048354138045,0,0.16582453186406854,0.29847807166449553,0,8.6252256730006971E-3,2.5646013528297547E-2,0.17670067738021217,0.16694942312677352,1.0744046050548735E-2,0,0,5.5517576399711617E-2,1.257398917701784E-2,7.2804154790951495E-2,0.34120008672947844,1.4611117304046264E-2,1.1800517471083743E-2,3.9091155988646632E-2,1.3044072208074694E-3,4.1245998022485963E-2,0,6.4037587866009577E-2,0.17924255582277099,9.3674821593935174E-3,5.4711927382320694E-4,0,0.14682021299301296,0.40566024463306299,0.22896158699457753,0.49572514664257283,1.0737501846329035E-2,3.5037396203893068E-2,0.22490409563123512,8.4838725190125877E-2,9.7715523605800228E-2,2.3937800810062068E-2,2.3771694625419138E-3]
["United Kingdom",0.1636300404187539,0.14081735308295462,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.14081735308295462},0.32748934267833429,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7881905308993545E-2},9.3076192121618231E-2,null,2.726222701083434E-2,9.8747374180964881E-2,9.1946271819351444E-2,0.31517061173615996,9.4778999196564725E-2,0.29571721393417266,0,2.6246981448764837E-2,0.22411598891571771,0,7.3892725095752671E-3,2.163233606024742E-2,3.9879210870584124E-2,7.7604346486028958E-2,1.1883617939091138E-3,0,0,3.0642417101960223E-2,1.1572571253910586E-2,5.2004342883283761E-2,0.11144804410165711,1.8030899668833155E-2,1.0033349543046676E-2,8.0997863525496469E-2,6.0582742431726944E-4,4.4185354602017009E-2,0,0,0.41130179343296935,3.6482396215439042E-3,2.927517791163739E-4,0,0.51453618512228594,0.39032690602019843,0.45138423783051207,0.19034699450343276,9.2082126968059622E-3,2.3042413222353626E-2,0.10902496200321449,5.4774861059710987E-2,2.228170122401475E-3,6.6128480283586281E-3,0]
["United States",2.0918501342810439E-2,0.13608172268839658,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.13608172268839658},0.15984684972999608,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.3964359550062788E-2},3.7151433329988333E-2,null,1.951206537298485E-3,1.1557372305116378E-2,4.8437021130134694E-4,8.427088724486869E-3,2.9713382878586805E-3,5.8579746315709974E-2,0,1.2632981524281578E-2,4.9121190091488527E-2,0,2.7309138342392772E-3,3.1889118142962567E-3,3.3599319561856381E-3,1.5636465857060008E-2,8.3162020991455051E-4,0,0,4.0892464047006929E-2,1.0467338332446688E-2,9.0060476217798165E-3,1.160007586300466E-2,8.2318613975427401E-3,3.8848934034024615E-3,2.8088548157699771E-2,2.97614206929609E-4,9.3903600790326228E-3,0,4.2168143427524216E-2,2.882108379379042E-2,6.7583325662624351E-4,0,6.8672440800938601E-3,2.3209627531693196E-2,0.10127989540115562,9.9929318128440009E-4,0.24489032316764742,3.8319338873094009E-3,8.3734486056357537E-3,3.4876136079135901E-2,5.9614644596274247E-2,1.0806935376976594E-2,2.700002150614945E-3,4.3144579263592357E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.16759888960726033},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.13229509990750757},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2001-2003 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2001-2003"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",5.1099934819604974E-2,0,303.05392353235419,9.6909068514707926,0.78145809904510977,523.41517276060165,-2.4767739390734646E-2,20970.608825498304,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":2.6332195428870327E-2},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":574.84314581364833},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":574.86947800907717},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":2.7413103872792166E-2},"Australia",827.97572900000011,9597.3916030000019,{"$f":"I69/(1+B36)+O69-P69","v":12130.854257752069},{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":6.8253703441445004E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.3542866676107983},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":0.10609248892514422}]
["Brazil",316.26140459079215,44.393924624119705,2110.6065248311093,4.3206196971133748,2.8047773897159201E-5,0,-322.56142243322694,46612.277719726924,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":-6.3000178424347837},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2159.3210831762294},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":2153.0210653337945},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":4.6189999087356499E-2},"Brazil",1989.9304350000002,12303.684416999999,34301.197238579109,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":5.8013439623089698E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.391151617356877},0.12644311673118325]
["Canada",2129.1695840209686,6.3869419961509175,326.19138859047195,1673.638927983505,1.7503142548833728E-5,549.08999157776054,-2090.1180060748388,20926.646533137889,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":39.051577946129783},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2280.7622631105796},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":2319.8138410567094},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.11085454314828817},"Canada",6313.2524676666681,10735.517991666668,15017.523003003942,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.42039239536399137},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":2.0865873766896308},0.10647210379799765]
["China",12782.867913889602,0,5865.4765371484727,692.06031198642449,7.8689834415188195E-5,1734.8322947261702,-16334.606359393578,282774.56071158417,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":-3551.7384455039755},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":7424.9530358428992},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":3873.2145903389237},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":1.3697181884368331E-2},"China",6886.1490473333333,5601.1290826666664,266557.88781884953,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":2.5833596985931632E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.5069990508506459},8.7573054092475733E-2]
["France",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"France",33188.100952333327,19050.285726333357,221793.57542795554,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.14963508698706066},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.061313686846582},0.14286465385750891]
["Germany",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Germany",33188.100952333327,19050.285726333357,221793.5756492592,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.14963508683775609},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.0613136873840783},0.14286465389679592]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",1055.0901926666668,3206.3542466666672,-2151.2640540000002,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":-0.49045127245298481},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":5.3656245808307457},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",2730.8851466666661,465.13160433333331,2265.7535423333329,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":1.2052878195456018},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":-0.73903615036416659},{"$error":"#DIV/0!"}]
["Italy",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Italy",33188.100952333327,19050.285726333357,221793.57536968109,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.14963508702637607},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.0613136867050463},0.14286465384716385]
["Japan",39.652884792549877,2.3462620183915153,1.375820880585503,0,9.9775970046020966E-7,1.6175624410261014,-39.646233102507345,73.596706476358762,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":6.6516900425312997E-3},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.5308646183699199},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":4.5375163084124512},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":6.1653795742476918E-2},"Japan",20482.545391,522.12317366666673,20005.526989345955,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":1.0238443307146112},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":-8.5839590572600419E-2},-1.4884050231293022E-3]
["Mexico",4439.1832962237741,421.04196155104432,1185.8972362326469,125.56956141878099,46.338704631369438,1204.9418574977735,-4512.8117800217105,31844.100754326835,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":-73.628483797936497},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2358.1490402670438},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":2284.5205564691073},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":7.1740777800381031E-2},"Mexico",7198.2135530000005,2800.6874619999999,33357.792150120644,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.21578806896468916},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":2.8231629517271193},7.0531350504259072E-2]
["Netherlands",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Netherlands",33188.100952333327,19050.285726333357,221793.57534201749,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.14963508704503956},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.0613136866378574},0.14286465384225289]
["Russia",3034.4557027653013,207.60818048225994,868.44356020573684,4.3443067654157321,-1.7749102186315668E-4,0,-2318.8896783033892,29610.436900682951,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":715.56602446191209},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1080.3959587079014},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":1795.9619831698135},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":6.0653005195218532E-2},"Russia",5226.5410876666674,1092.7793593333333,32472.856275232014,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.16095107382509807},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.0205761342296471},7.2859253666725854E-2]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",3347.5706616666666,316.32902633333333,3031.2416353333333,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":1.1043562554189277},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":-0.37568251950813963},{"$error":"#DIV/0!"}]
["South Korea",14.510682662318088,0,0.42271145045877301,0.73070340173933579,-1.8440885785381305E-7,0,-14.284496304308016,25.83770749265339,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":0.22618635801007159},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1.1534147599936797},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":1.3796011180037513},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":5.3394873302750355E-2},"South Korea",4930.6336116666671,441.51782833333328,4506.6615201946115,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":1.0940767549486936},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":-0.338676317815297},-5.3230348515909132E-4]
["Spain",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Spain",33188.100952333327,19050.285726333357,221793.57540951882,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.14963508699949918},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.0613136868018032},0.14286465385423597]
["Sweden",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"Sweden",33188.100952333327,19050.285726333357,221793.57555123905,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.1496350869038863},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.0613136871460096},0.14286465387939473]
["Switzerland",2593.0672682297882,239.55030133341953,154.95027223167165,621.23802369189468,57.832038547944059,866.15394977163817,-2625.6992121792232,4711.2441856784762,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":-32.631943949435026},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1477.7315914167768},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":1445.0996474673418},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.30673418538997466},"Switzerland",2131.9636323333334,582.16660033333335,5245.9214747445549,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.40640403074984027},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":2.1369454893005755},0.12624274542455249]
["Turkey",5093.1352434777446,265.06385012933833,225.69168871434979,25.465179112652947,-1.995310967001848E-4,974.20976740046956,-5222.5447861564471,24200.652719210251,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":-129.40954267870256},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1003.3255018910274},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":873.91595921232488},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":3.6111255731487713E-2},"Turkey",1003.4802573333333,1929.8924736666668,18648.740653675897,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":5.3809545425553169E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.4062856364680085},0.10491433901667291]
["United Kingdom",47156.888617872901,3934.8606273709133,7855.2937017272643,34683.025974007993,9.263854076950233E-4,5.9496106601984353,-46395.135357738567,242458.63503235482,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":761.75326013433369},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":46476.155571628973},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":47237.908831763307},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.19482873367434267},"United Kingdom",33188.100952333327,19050.285726333357,222501.83696017726,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.14915877282520251},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.0630284178292708},0.14299017393952052]
["United States",14311.985026041666,4731.943766276042,8050.234212239583,5623.4140218098955,-5.0862630208333337E-4,7622.4965616861982,-13872.227213541666,201688.80729166666,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Transfers to producers from consumers]]","v":439.7578125},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":22216.840026855465},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Other trade-distorting subsidies]]","v":22656.597839355465},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110[[#This Row],[Total value of production (at farm gate)]]","v":0.1123344331477515},"United States",19418.513878666668,36215.284796,180759.45617267056,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Apparent consumption]]","v":0.10742737497570873},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111[[#This Row],[Import share of consumption]])","v":3.2132614500874483},0.13608172268839658]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2003"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1124.5,198.70448025600001,1.8502123653888702E-2,{"$f":"B101/$B$129","v":2.548615203299941E-2},{"$f":"E101*$L$74/1000","v":1.2039125262072852},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":2.1989754505778131E-2},{"$f":"G101*$I$74/1000","v":5.3316058621675406},{"$f":"F101/H101","v":0.22580673765668041},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.15036242423961887}]
["Belgium",1017,239.65887692800001,1.1174492537975311E-2,{"$f":"B102/$B$129","v":2.3049725760391642E-2},{"$f":"E102*$L$74/1000","v":1.0888208440665266},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":1.6018154271573059E-2},{"$f":"G102*$I$74/1000","v":3.8837398204232878},{"$f":"F102/H102","v":0.28035370400992932},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.1606980474986397}]
["Germany",5843.3,1907.972374528,9.8684206604957581E-3,0.13243506640678121,6.2559555930520503,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":0.11261879561261831},27.305399463223186,0.22911056846020536,0.15108203144957599]
["Denmark",1220.0999999999999,162.583494656,1.9826553761959076E-2,2.765287158333711E-2,1.3062638267901365,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":1.9280346234817631E-2},4.6746864310450844,0.27943346490902599,0.16054746102629713]
["Spain",6459.1,637.27167078399998,3.9619084447622299E-2,0.14639182267349624,6.9152435731662756,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":0.15101503598605906},36.614899494541824,0.18886419650549988,0.1412445082851761]
["Finland",874.4,129.41311999999999,3.0641660094261169E-2,1.9817777979239382E-2,0.93615038943143636,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":2.3718200757249393E-2},5.7506825810260525,0.16278943868684295,0.1333391223865088]
["France",10419.1,1375.491063808,2.4883424863219261E-2,0.23614296722723357,11.154899957142129,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":0.20471943319987576},49.635994338239222,0.22473408875680512,0.15012576757365093]
["Greece",2757.1,142.06854758399999,7.3564335703849792E-2,6.2488101174017492E-2,2.9518072263282402,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":6.2510993389107011E-2},15.156330131639443,0.19475738524368938,0.14284564445305881]
["Ireland",1945.2,112.70124339199999,2.1922927349805832E-2,4.4086850097457053E-2,2.0825706055832915,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":1.4778092974308191E-2},3.5830762509319967,0.58122419388691282,0.18856799315477302]
["Italy",5372.7,1129.1235450879999,2.5187807157635689E-2,0.12176918544036988,5.7521216803502719,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":0.1701073055899549},41.243985122372131,0.13946571029165963,0.12488304924525684]
["Luxembourg",43.3,21.967644671999999,6.0898722149431705E-3,9.8136983817596652E-4,4.6357858945998615E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":8.001710182783668E-4},0.19400837288422226,0.23894772301226114,0.15314478202087423]
["Netherlands",1359.7,394.10833817600002,2.346351370215416E-2,3.0816826073160782E-2,1.4557224205282755,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":5.5309510482577977E-2},13.410268415913578,0.10855281754098313,0.11092408593600012]
["Portugal",849.5,119.43211008,3.1547136604785919E-2,1.9253433661212092E-2,0.90949194398673971,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":2.2535759231712176E-2},5.4639894227387229,0.16645199571613992,0.13453862277300521]
["Sweden",865.6,262.59275775999998,1.9728293642401695E-2,1.9618330991342189E-2,0.92672893080037899,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":3.0985849707568597E-2},7.5127868254147723,0.12335355073105184,0.11806470448790862]
["United Kingdom",3971.4,1619.369394176,9.6648968756198883E-3,9.0009519060786011E-2,4.2518614553842706,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":9.3612597038521622E-2},22.697182499793811,0.18732992323707562,0.14081735308295462]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B125/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B126/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B127/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F127/H127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B101:B115)","v":44122},null,null,null,{"$f":"SUM(F101:F127)","v":47.237908831763306},{"$f":"SUM(G101:G127)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H102:H127)","v":{"$error":"#VALUE!"}},{"$f":"F129/H129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2003"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",24518429693,19354134801.723938,0.78937089544725347,456603238400,4.2387204413055553E-2]
["Brazil",10688486513,6850236241.0494328,0.64089861859466735,678217777152,1.0100348990873148E-2]
["Canada",36587094692,27891712334.623795,0.76233744628874545,773714018304,3.6049123674614436E-2]
["China",133303482789,75781941501.799149,0.56849183469385367,1557667774464,4.8650901523513916E-2]
["France",459269473682,340551647578.68579,0.7415072568365062,8452458661888,4.0290247039506705E-2]
["Germany",459269473682,340551647578.68579,0.7415072568365062,8452458661888,4.0290247039506705E-2]
["India",16931366266,10999537027.095562,0.64965442565517073,544485539840,2.0201706422410842E-2]
["Indonesia",9572341812,6129543843.0872955,0.6403390062192752,187273019392,3.273052286435843E-2]
["Italy",459269473682,340551647578.68579,0.7415072568365062,8452458661888,4.0290247039506705E-2]
["Japan",133112798198,116825212253.20233,0.87764072151371553,4754589089792,2.4571042848691917E-2]
["Mexico",28057783688,20278990819.33987,0.72275811392804223,593223352320,3.4184410880037069E-2]
["Netherlands",459269473682,340551647578.68579,0.7415072568365062,8452458661888,4.0290247039506705E-2]
["Russia",18766837103,16327327721.885023,0.87000956166849208,306737217536,5.3229040326574578E-2]
["Saudi Arabia",9383038537,7463992461.4952354,0.79547711885255312,204246597632,3.6544023489406843E-2]
["South Korea",38649334391,31480500061.296097,0.81451596922266123,610885304320,5.1532586949915672E-2]
["Spain",459269473682,340551647578.68579,0.7415072568365062,8452458661888,4.0290247039506705E-2]
["Sweden",459269473682,340551647578.68579,0.7415072568365062,8452458661888,4.0290247039506705E-2]
["Switzerland",8373378614,5788648581.777442,0.69131575778730714,253416013824,2.2842473506026015E-2]
["Turkey",10901238750,9124150200.5536823,0.8369828796340858,280926224384,3.2478812615520783E-2]
["United Kingdom",459269473682,340551647578.68579,0.7415072568365062,8452458661888,4.0290247039506705E-2]
["United States",481534255858,366306595856.20575,0.76070724231969522,10444896993280,3.5070388543982652E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2004","index":19,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":6.2973872839833078E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":6.7191865039816641},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP7883889398103108113[],6,FALSE)","v":3.3623493361571735E-2},{"$f":"D5/$D$27*Standard_mean","v":1.6374263869616508},{"$f":"C5*$C$29+E5*$E$29","v":6.7191865039816641}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.13778671709479326},2.8215861494432404,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP7883889398103108113[],6,FALSE)","v":9.0704152656179947E-3},0.44171904260243139,{"$f":"C6*$C$29+E6*$E$29","v":2.8215861494432404}]
[{"$f":"'Index 2012'!B5","v":"Canada"},3.8124741098324921E-2,8.0137768333588681,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP7883889398103108113[],6,FALSE)","v":3.0502483987004638E-2},1.4854367335096526,8.0137768333588681]
[{"$f":"'Index 2012'!B6","v":"China"},0.16404401375962235,1.4536332289355669,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP7883889398103108113[],6,FALSE)","v":3.4337563110993459E-2},1.6722007822709297,1.4536332289355669]
[{"$f":"'Index 2012'!B7","v":"France"},9.4182449927597181E-2,5.0932817234152674,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2425569057257679E-2},1.5790888179180862,5.0932817234152674]
[{"$f":"'Index 2012'!B8","v":"Germany"},9.5044610279905822E-2,5.0483648842241902,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2425569057257679E-2},1.5790888179180862,5.0483648842241902]
[{"$f":"'Index 2012'!B9","v":"India"},0.62729204720086629,-22.680667737173074,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP7883889398103108113[],6,FALSE)","v":1.7614673398747987E-2},0.85781482342301008,-22.680667737173074]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.3761334403990506E-2,6.1571812168448652,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP7883889398103108113[],6,FALSE)","v":3.0602067453075872E-2},1.4902863365326537,6.1571812168448652]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.2443701530866673E-2,5.1838670558543631,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2425569057257679E-2},1.5790888179180862,5.1838670558543631]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.4944247637073316E-2,6.0955537906646864,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP7883889398103108113[],6,FALSE)","v":2.1571639478149805E-2},1.0505146301043065,6.0955537906646864]
[{"$f":"'Index 2012'!B13","v":"Mexico"},0.11523331308068004,3.9965736312970379,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP7883889398103108113[],6,FALSE)","v":2.6828170014165903E-2},1.3065017671630506,3.9965736312970379]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},8.9548182290197426E-2,5.3347178480063686,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2425569057257679E-2},1.5790888179180862,5.3347178480063686]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.13348008478800563,3.0459531251004868,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP7883889398103108113[],6,FALSE)","v":4.4915217503682714E-2},2.1873206786034554,3.0459531251004868]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},0.17637202325487925,0.81136845932308632,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP7883889398103108113[],6,FALSE)","v":3.3219185916817703E-2},1.6177370682056784,0.81136845932308632]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.16950738502694701,1.1690024546272126,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP7883889398103108113[],6,FALSE)","v":4.5285029099789618E-2},2.2053300882492097,1.1690024546272126]
[{"$f":"'Index 2012'!B18","v":"Spain"},9.3611432780824469E-2,5.1230305807922711,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2425569057257679E-2},1.5790888179180862,5.1230305807922711]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.1125042892008956E-2,5.2525665476262766,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2425569057257679E-2},1.5790888179180862,5.2525665476262766]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},6.3023006723863614E-2,6.7166267263696202,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP7883889398103108113[],6,FALSE)","v":1.9909863467191983E-2},0.96958800358452679,6.7166267263696202]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.11275428779480011,4.1257259169690901,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP7883889398103108113[],6,FALSE)","v":2.2493248747941074E-2},1.0953959671086702,4.1257259169690901]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},9.3378421993876762E-2,5.1351699792453438,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2425569057257679E-2},1.5790888179180862,5.1351699792453438]
[{"$f":"'Index 2012'!B23","v":"United States"},3.7928064325184495E-2,8.0240233019747258,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP7883889398103108113[],6,FALSE)","v":3.2630245115344118E-2},1.5890563122139962,8.0240233019747258]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":3.4590724867086258},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":1.4599976355218962},{"$f":"AVERAGE(F5:F25)","v":3.4590724867086258}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":3.365444240807989E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":0.1106099131848719},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":0.1106099131848719},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.11434760892098428},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7452319810957893E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":6.2973872839833078E-2},null,0,5.5177822838390227E-2,0,0,0,0.19258750259162402,0,2.6357295753361344E-5,4.86321350223948E-3,0,3.9193219517136496E-3,1.2924307259355615E-2,9.472432498912512E-4,8.8428148244652695E-3,4.7648803040487595E-4,0,0.21911277132953336,2.828755782549305E-2,2.983807487117902E-2,8.3235139018665999E-3,2.646886287672482E-3,3.3657742153612349E-2,3.903587100852974E-3,9.4146730215509331E-2,9.866008140827691E-4,6.7606763355562122E-2,1.5325149803289919E-2,3.5628139070173577E-3,0,1.0623127611276692E-2,0,0,0,3.7564769657347369E-2,0,0.29353223190198591,3.6587343230429234E-3,3.1261757269369994E-3,7.26832815064213E-3,0.11853367093647593,0,2.4648288295608771E-2,3.3708719508341194E-3]
["Brazil",4.4768097790198448E-2,0.13793857802331955,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.13793857802331955},0.18888192356350686,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13229509990750757},0.13778671709479326,null,2.4400791189568588E-2,0.10768744629568146,5.6959068374923512E-3,4.0072153049062746E-2,2.4349981220620976E-2,0.30599294110124453,0,5.6372017825328212E-2,6.6655854611835388E-2,0,6.298636215624516E-2,3.9309130437661856E-2,5.3159044132178812E-2,6.8977384743557371E-2,3.1819057379469877E-2,0,0,7.0773548320551202E-2,9.5992817420288742E-2,0.28603610681192027,5.3919823924309059E-2,8.0175127041382244E-2,2.5367964917700422E-2,9.4444651173712368E-2,1.9541449293856664E-2,0.12075921767613737,0,2.2099258335595253E-2,6.8340528317441418E-2,4.0286187086880303E-2,1.3540659337915517E-3,6.5058005054923942E-2,6.8305886808517749E-2,7.0224324162517893E-2,9.7917821674654862E-2,0.95811320064301642,2.4943757588966418E-2,2.9014197426670656E-2,4.9529692233174293E-2,0.11392331470354525,1.9895169956929776E-2,6.6630313845233824E-2,4.5318694355710107E-2]
["Canada",7.648529736157092E-2,9.7122451019752587E-2,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":9.7122451019752587E-2},0.18103618792805376,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.2764886193920995E-2},3.8124741098324921E-2,null,3.2818209668082701E-2,2.8106799905178743E-2,0,1.9939679329824222E-2,8.5803014257003745E-4,6.0366936550281421E-2,0,2.6172288153847789E-3,0.33715088612957561,0,8.6484680632687935E-4,1.1405528407851225E-3,1.6079241026693137E-3,3.0120205800105517E-2,1.1798832414500601E-3,3.7494513218822145E-3,7.0517841411249352E-2,3.1800245778378831E-2,1.3933310732745603E-2,1.4001872900916831E-2,0.18387752992234024,6.5266899935072223E-3,6.8746192359090503E-4,5.6555201842502824E-3,6.2344640285643527E-5,1.1870595092997649E-2,8.9685762627433604E-8,0,0,6.6484308442158423E-4,3.3366009108168386E-4,0,0,1.2881015784527884E-2,0,0.17536347490360712,1.0948994100083003E-2,7.071560864933369E-3,1.2727151948104849E-2,6.5268207078647084E-2,8.5049747198725489E-3,5.9551574572132768E-3,0]
["China",6.5976188967134725E-2,0.11773612035289749,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.11773612035289749},0.19148008984469223,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.16109523563749645},0.16404401375962235,null,4.0469542677174897E-2,0.23122058956443259,1.6147193405739696E-2,9.6124496915908964E-2,7.3137397002375037E-2,0.56573947424610616,1.3605452550620843E-2,0.1102312009329572,9.7650223785173934E-2,0,5.9348567416411521E-2,2.248928549488053E-2,8.8139308996761548E-2,0.11128957050343979,3.1255377092559322E-2,2.2209696589582998E-2,0.25682912228657606,4.0937293496981289E-2,8.3353285139339428E-2,0.16261603153667739,6.4194835338300504E-2,5.6918064432421457E-2,2.3106508023987539E-2,0.12155699445168629,7.6238785895607567E-3,0.19164985940930004,9.5923721548435913E-4,0.1810832265503721,5.5971799137018094E-3,3.6867062789217253E-2,7.3350368014721522E-3,1.1494924463561077E-2,4.3709941989002205E-3,7.448321102669804E-2,0.10430496803142772,0.64048067391599872,3.2326915949757618E-2,7.2791949361708991E-2,9.6274753276791067E-2,0.11376629573773378,3.5667576537923643E-3,6.1687435476123126E-2,2.1035031594666638E-2]
["France",0.16759888960726033,0.1467120598758298,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.1467120598758298},0.338899727810273,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.78806947899767E-2},9.4182449927597181E-2,null,2.7262227101645341E-2,9.8747374652187483E-2,9.1946270359101523E-2,0.3517372622776691,7.5771873566603601E-2,0.2957172034767736,0,2.6246982186033642E-2,0.22870831274098283,0,7.38927257164489E-3,2.163233596882291E-2,3.9879211021418351E-2,7.7588346960620683E-2,1.1883617941467943E-3,0,0,3.0642417238892324E-2,1.1572571248098611E-2,5.200434341548308E-2,0.11291695441371168,1.8030899520379062E-2,1.0033349462005271E-2,8.0997857539786958E-2,6.0582742693442908E-4,4.4185354227899598E-2,0,0,0.41130179482523072,3.6482396417102836E-3,2.9275177350398754E-4,0,0.51453618302586612,0.3903269059833363,0.4513842533620962,0.19034699746722569,9.2082126736137155E-3,2.3042413438806784E-2,0.1090071115822791,5.4774860621619771E-2,2.2281700756944418E-3,6.6128480618465992E-3,0]
["Germany",0.1675988883629225,0.15432073677463309,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.15432073677463309},0.34778360907233119,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695588305201E-2},9.5044610279905822E-2,null,2.7262226230161817E-2,9.8747375114401445E-2,9.1946267045366237E-2,0.35173725946135925,7.5771875114042778E-2,0.29571721175189802,0,2.6246981666375385E-2,0.22870831182607188,0,7.3892725563989917E-3,2.1632336065157926E-2,3.9879210854277702E-2,7.7588347018920631E-2,1.1883618549262966E-3,0,0,3.0642417233922498E-2,1.1572571167129677E-2,5.200434467699782E-2,0.11291695207133334,1.8030899457002637E-2,1.0033349551569593E-2,8.0997858998790251E-2,6.0582742009845361E-4,4.4185353862325256E-2,0,0,0.41130178601117551,3.6482396537450023E-3,2.9275177354174547E-4,0,0.51453618434808657,0.39032690749327759,0.45138423742539729,0.19034699130063001,9.2082126861060317E-3,2.3042413596102491E-2,0.10900710826635497,5.4774860707539764E-2,2.2281701122918033E-3,6.6128481313986109E-3,0]
["India",0.19596095845963979,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.12349249971004554},0.34365316677544255,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.65777702335377575},0.62729204720086629,null,0.12788246578102713,0.43541250444319735,0.1506383182302338,0.1028156771034185,0.18609298825155432,3.3107652401289638,9.7147349530194577E-2,0.20447926615214121,0.16035382769020207,0,0.10453459677078891,0.10824601607950654,0.1236236203101807,0.25108526526945746,7.5549415827199706E-2,3.3139571546476829E-2,1.8258706487249465,0.10880366555948644,0.15374375446192756,0.58144500705654789,0.26905169262346457,0.15214308240315044,9.0268745549436563E-2,0.29678054006016275,5.8767192192582848E-2,0.27197864968676572,4.2509853060080087E-2,0.11505183686162135,0.42881740389250245,9.2681064984224154E-2,2.4780435975111072E-2,4.3173403762928192E-2,0.2877761105138445,0.23342700137642472,null,2.6113302373500833,0.17318090574713463,0.17964187254197833,0.19851353348453105,0.19700457565295343,0.33567149743279912,0.16122658646381971,6.165086114053131E-2]
["Indonesia",2.4788287212581313E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.5621313426279771E-2},4.0796826242709416E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.7304298061447424E-2},7.3761334403990506E-2,null,1.2689742827682437E-2,0.28760982921871181,3.9886546614520436E-3,2.1184922689972352E-2,2.5813395501285701E-3,0.12674863658290469,1.4727884561643673E-2,2.3014685554826924E-2,1.6437129073656576E-2,0,1.0624196100315767E-2,2.2960918110030253E-2,2.8416339074075748E-2,4.3813462984199879E-2,1.4612871334807693E-2,1.8350402394576391E-2,0.25246173909493086,3.7044538586286369E-2,3.0568597432102086E-2,0.27684614819611847,1.9637784941971447E-2,4.0807281159413344E-2,1.4912773361990742E-2,4.0816412982503006E-2,1.3926005836561719E-2,0.10717684130020513,7.7976190276669475E-4,1.3979510941926992E-2,9.6462869069228227E-2,1.5156608209869551E-2,4.8996397354882735E-3,2.6717282677008588E-3,7.9647698919346713E-2,7.6060081033116747E-2,5.1963883168068131E-2,0.52186486820648537,1.3928100330983951E-2,4.198641534472994E-3,2.5811400222346442E-2,7.326518574389862E-2,4.8362575867627617E-3,3.2841538361199081E-2,2.8044826948926065E-2]
["Italy",0.16759888993492375,0.13136736048105147,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.13136736048105147},0.32098327420628037,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695878903732E-2},9.2443701530866673E-2,null,2.7262226662304812E-2,9.8747372714301312E-2,9.1946271217929018E-2,0.35173726051955545,7.5771874300346445E-2,0.29571721390372241,0,2.624698141160588E-2,0.22870831708973594,0,7.3892724751783512E-3,2.1632335879912194E-2,3.9879211310924541E-2,7.758834700052808E-2,1.1883618533440501E-3,0,0,3.0642417343852691E-2,1.1572571288971038E-2,5.200434477071908E-2,0.11291695297447446,1.8030899364447805E-2,1.0033349572420535E-2,8.0997856348580449E-2,6.0582742260714359E-4,4.4185354013719848E-2,0,0,0.41130179564993669,3.6482396456062427E-3,2.9275175822908092E-4,0,0.51453618853048033,0.3903269029733667,0.45138424429636753,0.1903469949587791,9.2082126779747184E-3,2.3042413496965994E-2,0.10900711005976876,5.4774860778784185E-2,2.2281701246720104E-3,6.6128480600917026E-3,0]
["Japan",0.6316833716787813,-1.5700532000196832E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-1.5700532000196832E-3},0.62912154197965808,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.5382308959348443E-2},7.4944247637073316E-2,null,5.9179163565338651E-2,6.4876176837510846E-2,9.2040735963140552E-2,0.1857277670576668,0.17104133312580461,4.3165163616616454E-3,8.8029874654438927E-6,5.1403123487358329E-3,0.28356626755636172,0,0,1.2480517017957418E-3,2.1588258877552061E-2,6.616281109810028E-2,3.3513612592899833E-3,9.0507050460571104E-3,0,4.6040417833699727E-2,3.965248282259758E-4,1.9760069866050561E-3,0.18928292830722562,2.6576915014296428E-3,1.9986600573195647E-3,2.0364730640443202E-3,1.2595520276038384E-3,0,0,7.0968991439449448E-3,5.3781045293882066,1.1403776176955632E-3,4.0582661896797797E-4,0,4.0211753943474999,0.81886481246208875,0,0.13254015316126586,0,1.3813089595078131E-2,0.10475446172873626,5.4986218749297308E-2,0.76261777893514193,5.4421732952908064E-3,6.0987496475618935E-3]
["Mexico",9.9579012475887296E-2,7.6702673113876019E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":7.6702673113876019E-2},0.18391966203270393,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1078510328139822},0.11523331308068004,null,5.0484898876451578E-2,0.14912665569198058,1.4553098384871968E-2,5.8321678893383778E-2,0.2356153454699817,0.15115353510104454,1.5730121254565514E-2,0.11401057777325094,0.11256062815981789,0,3.5909908710775124E-2,3.5818762863884065E-2,0.11604809463912423,7.3543954120523641E-2,5.7198717999196021E-2,2.6523098316446947E-2,4.1745204475523746E-2,0.11247897574228896,6.7434349983713365E-2,0.38651891331249444,0.18847410113296575,4.5651321420674788E-2,2.1856962157842535E-2,0.26184378878885589,4.7186664852346009E-2,4.7874640479318255E-2,3.1207604430538473E-2,6.1723844754845974E-3,8.7444789304548909E-2,2.3477750159425492E-2,9.2786353650704655E-3,5.5634455275236007E-2,8.137753459445024E-2,9.1807159302427305E-2,5.1329976056310747E-2,0.79251897572500152,3.8678418816127359E-2,4.4643565822974171E-2,0.12345955304781886,0.13785175466922917,0.20706413982956945,4.4854331479185806E-2,4.5504949072423029E-2]
["Netherlands",0.16759889009046938,0.10581401078931374,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":0.10581401078931374},0.29114721164409318,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.788069582612255E-2},8.9548182290197426E-2,null,2.7262225668855142E-2,9.8747371989763022E-2,9.1946273814201548E-2,0.35173726781349951,7.5771874996279923E-2,0.29571721220198188,0,2.6246980741812594E-2,0.2287083159018907,0,7.3892725318471086E-3,2.1632336026355753E-2,3.9879211067659959E-2,7.7588347175578873E-2,1.1883618547640969E-3,0,0,3.0642417259107407E-2,1.157257134627639E-2,5.2004344810063108E-2,0.11291695461008606,1.803089955289754E-2,1.0033349579502924E-2,8.0997857718311084E-2,6.0582741190048841E-4,4.4185354821791339E-2,0,0,0.4113017917920247,3.6482396203521769E-3,2.9275177503844721E-4,0,0.51453617850570121,0.39032690307467383,0.4513842459253366,0.19034699579253408,9.2082128214881435E-3,2.3042413558204772E-2,0.109007110159952,5.4774860853199568E-2,2.2281700787602126E-3,6.6128479663314556E-3,0]
["Russia",4.4861784545738151E-2,8.8257187048627284E-2,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":8.8257187048627284E-2},0.13707834650435391,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13309335035142106},0.13348008478800563,null,3.8707416099055078E-2,0.18150731150131674,1.280453685206581E-2,5.499698674449776E-2,1.4665951163923432E-2,0.3537853232491513,1.3350476481463638E-2,2.4540908783284573E-2,4.5658501350489225E-2,0,4.4174679295338075E-2,2.2774418358041192E-2,5.0006198189677067E-2,6.7878829508231778E-2,6.6197053284730453E-2,1.8117709659924784E-2,0.23156964644238748,8.777537483770638E-2,6.2962469552082609E-2,0.61218257626434214,7.6923337570478048E-2,6.2769546387186778E-2,4.1234319652233863E-2,0.19880062414465133,3.4005555298129493E-2,5.9966499243825626E-2,1.3959684683513187E-2,2.0124345963861694E-2,5.1298904606655593E-2,4.5307889357238638E-2,7.330198628543041E-3,3.6103457965805915E-3,4.0996927437831156E-2,0.12537717924108002,8.3264286403589762E-3,0.57963271218664869,6.6665108342640472E-2,2.4142385328247296E-2,6.3365349449279088E-2,0.10963370714611108,1.404066355502907E-2,8.8169257487756572E-2,3.7415252244419286E-2]
["Saudi Arabia",7.9932724251753878E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":5.0372747735442015E-2},0.13433190294173603,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.18089041672508821},0.17637202325487925,null,8.4875653504242657E-2,0.60269242922706556,2.7180347604276651E-3,5.4738300584076726E-3,7.7402184154635499E-3,0.44883750197858741,3.3005185721585409E-2,0.53006774429080239,4.2114443567665624E-2,0,6.2347234533721548E-2,4.4920500955157837E-2,6.6502650891196433E-2,6.3681099336344568E-2,6.6415953833147065E-2,3.6491939088415096E-2,0.54937436131159312,4.1253615045104747E-2,8.6900935085886782E-2,0.3836993279419928,4.4495533050168068E-2,6.7367786087136783E-2,3.8711163536484759E-2,0.172667275546566,8.4536794181038016E-2,6.1197430348624481E-2,2.6661436350684652E-2,4.6789440973930549E-2,0,5.0822089483310497E-2,1.6924084169912475E-2,8.4885638376023503E-2,0,3.6256440773156644E-2,4.5880917922255349E-2,1.265641248514711,4.6556674489101731E-2,2.8807665554409678E-2,6.3875244311215829E-2,6.5884455339745754E-2,4.2804459315507457E-2,8.3684000353305019E-2,5.6569272969246048E-2]
["South Korea",0.47259175815380544,-4.7692312576119722E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-4.7692312576119722E-4},0.47188944508953656,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13700792699689956},0.16950738502694701,null,0.13984927375600656,0.14914708156106019,3.8524118905535074E-2,0.14089711910623334,1.4518927136547464,0.32392939019408823,2.7859876703783988E-3,8.4781230670573582E-2,0.13556639603892856,0,8.238380878392822E-3,1.1556166381774848E-2,9.8971677380830056E-2,0.11839555528857316,1.8556735967016395E-2,3.5647466259885689E-3,0.21974563737418515,3.404922594691065E-2,4.8324755738295984E-2,1.5235199177058665,0.11835909256638456,3.811146437750737E-2,1.3978678979248123E-2,0.15795197059677984,1.0025874149581376E-2,3.9029096250257536E-2,1.4174544347227756E-2,1.5837210394827139,3.2754782693045432,1.2985021392399956E-2,5.853834127586997E-3,7.4175025543677985E-3,2.4990822835876836,7.8101909708746295E-2,1.4852250406074267E-2,0.24722339670548774,1.3905068867889983E-2,2.4600097999907453E-2,0.48260138126963337,6.7480392715055834E-2,8.4404793760604994E-3,2.7620106838303935E-2,4.4015444623175396E-3]
["Spain",0.16759888971092543,0.14167275092213849,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.14167275092213849},0.33301583638990695,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695429238733E-2},9.3611432780824469E-2,null,2.7262225916978605E-2,9.8747375373616539E-2,9.1946274739427625E-2,0.35173726677888317,7.5771874923162508E-2,0.29571720748671676,0,2.6246981411969791E-2,0.22870830913452042,0,7.3892726332462216E-3,2.1632336286589927E-2,3.9879210971483829E-2,7.7588347460861892E-2,1.1883618351680705E-3,0,0,3.0642416872887792E-2,1.1572571218211669E-2,5.2004345349523952E-2,0.11291695228747599,1.8030899264803404E-2,1.0033349491809581E-2,8.0997857987689811E-2,6.0582740087565263E-4,4.4185354110155485E-2,0,0,0.41130179461938537,3.648239626384601E-3,2.9275177569506065E-4,0,0.51453618893809538,0.39032690460017605,0.45138423175860648,0.19034699730647286,9.2082128259085173E-3,2.3042413406747005E-2,0.10900711485310582,5.4774860724436061E-2,2.2281701336223161E-3,6.6128480147793853E-3,0]
["Sweden",0.16759888891406646,0.11973002809686051,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":0.11973002809686051},0.30739553668961084,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880694881224377E-2},9.1125042892008956E-2,null,2.7262226827641494E-2,9.8747373496478552E-2,9.1946268074741475E-2,0.35173726285660994,7.5771873180214278E-2,0.29571720338369129,0,2.6246981059792025E-2,0.22870831238284089,0,7.3892725100052183E-3,2.163233596080532E-2,3.9879210918708941E-2,7.758834719287451E-2,1.1883618132795088E-3,0,0,3.0642416995157958E-2,1.1572571327630059E-2,5.2004345125183128E-2,0.11291695226958474,1.8030899399329798E-2,1.0033349577389649E-2,8.0997860724288134E-2,6.0582743191318021E-4,4.4185354244324064E-2,0,0,0.41130178963399405,3.6482396707883322E-3,2.92751782143949E-4,0,0.51453618242665933,0.3903269083438265,0.45138424301965402,0.1903469969072418,9.2082126530297504E-3,2.3042413290897956E-2,0.10900711130102962,5.4774860709195142E-2,2.2281701266569334E-3,6.6128480318842983E-3,0]
["Switzerland",0.27464436294253819,0.12081863349817734,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.12081863349817734},0.42864515306941042,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.3726622548316235E-2},6.3023006723863614E-2,null,3.3100199907030982E-2,0.10799373940235867,2.3065698201568674E-2,0.72044415034080733,0.26513926699274643,2.4783884056409466E-2,1.8173843205176051E-3,3.4667059363474299E-2,0.29946429063346969,0,7.808849430402889E-4,4.5625019473257717E-3,5.615875454368927E-4,7.7534665291588825E-2,4.9187635411332446E-3,0,1.0257584481508684E-2,3.4032887265297313E-3,3.1689431404954486E-3,4.6581842458144401E-3,0.63034155777916823,9.3602970457004626E-3,4.0058563078256932E-3,2.146781467329428E-2,1.1122701785945354E-2,9.2401224126064316E-3,4.1498428634455815E-6,7.9738834759868829E-2,3.2536145207291332E-2,1.4586105655554602E-2,3.7125925626056201E-4,1.6964004444043436E-5,3.0228977002787396E-2,0.41580725570224009,7.5229723320169556E-2,0.13645979548874673,1.6778599019499653E-3,8.8071304044940582E-2,0.17200753951366982,3.0718907442782342E-2,0.47452421604549128,9.5710098385448205E-3,2.6285796863744789E-4]
["Turkey",0.23629444326269716,0.14487169364877794,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.14487169364877794},0.41539851310673725,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.0226652734288806E-2},0.11275428779480011,null,3.3910313489956427E-2,0.17809477896349235,0.20485788489796544,0.60529772043940544,0.16158542890696614,0.22043048354138045,0,0.16582453186406854,0.29847807166449553,0,8.6252256730006971E-3,2.5646013528297547E-2,0.17670067738021217,0.16694942312677352,1.0744046050548735E-2,0,0,5.5517576399711617E-2,1.257398917701784E-2,7.2804154790951495E-2,0.34120008672947844,1.4611117304046264E-2,1.1800517471083743E-2,3.9091155988646632E-2,1.3044072208074694E-3,4.1245998022485963E-2,0,6.4037587866009577E-2,0.17924255582277099,9.3674821593935174E-3,5.4711927382320694E-4,0,0.14682021299301296,0.40566024463306305,0.22896158699457753,0.49572514664257283,1.0737501846329035E-2,3.5037396203893068E-2,0.22490409563123512,8.4838725190125877E-2,9.7715523605800228E-2,2.3937800810062068E-2,2.3771694625419138E-3]
["United Kingdom",0.1636300404187539,0.14349366990703616,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.14349366990703616},0.33060358533251355,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7881905308993545E-2},9.3378421993876762E-2,null,2.726222701083434E-2,9.8747374180964881E-2,9.1946271819351444E-2,0.31517061173615996,9.4778999196564725E-2,0.29571721393417266,0,2.6246981448764837E-2,0.22411598891571771,0,7.3892725095752671E-3,2.163233606024742E-2,3.9879210870584124E-2,7.7604346486028958E-2,1.1883617939091138E-3,0,0,3.0642417101960223E-2,1.1572571253910586E-2,5.2004342883283761E-2,0.11144804410165711,1.8030899668833155E-2,1.0033349543046676E-2,8.0997863525496469E-2,6.0582742431726944E-4,4.4185354602017009E-2,0,0,0.41130179343296935,3.6482396215439042E-3,2.927517791163739E-4,0,0.51453618512228594,0.39032690602019843,0.45138423783051207,0.19034699450343276,9.2082126968059622E-3,2.3042413222353626E-2,0.10902496200321449,5.4774861059710987E-2,2.228170122401475E-3,6.6128480283586281E-3,0]
["United States",2.0918501342810439E-2,0.14392032634948038,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.14392032634948038},0.16784942523228996,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.3964359550062788E-2},3.7928064325184495E-2,null,1.951206537298485E-3,1.1557372305116378E-2,4.8437021130134694E-4,8.427088724486869E-3,2.9713382878586805E-3,5.8579746315709974E-2,0,1.2632981524281578E-2,4.9121190091488527E-2,0,2.7309138342392772E-3,3.1889118142962567E-3,3.3599319561856381E-3,1.5636465857060008E-2,8.3162020991455051E-4,0,0,4.0892464047006929E-2,1.0467338332446688E-2,9.0060476217798165E-3,1.160007586300466E-2,8.2318613975427401E-3,3.8848934034024615E-3,2.8088548157699771E-2,2.97614206929609E-4,9.3903600790326228E-3,0,4.2168143427524216E-2,2.882108379379042E-2,6.7583325662624351E-4,0,6.8672440800938601E-3,2.3209627531693196E-2,0.10127989540115562,9.9929318128440009E-4,0.24489032316764742,3.8319338873094009E-3,8.3734486056357537E-3,3.4876136079135901E-2,5.9614644596274247E-2,1.0806935376976594E-2,2.700002150614945E-3,4.3144579263592357E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.16759888960726033},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.13229509990750757},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 2000-2002 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 2000-2002"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",0,0,307.09215948722527,10.500630422865456,-9.6678641793885954E-7,439.98116922434082,0,19604.501807514331,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":537.58337403886799},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":537.58337403886799},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":2.7421424901132366E-2},"Australia",715.34130466666647,9810.8459090000015,{"$f":"I69/(1+B36)+O69-P69","v":10443.240645507309},{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":6.8498019814798292E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.353407128666726},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":0.1106099131848719}]
["Brazil",418.86797309093322,39.900039709948238,1932.1520200236262,0,7.4837417593140082E-5,0,-591.8812988670868,43882.691070723027,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":-173.01332577615358},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1972.0520971522833},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":1799.0387713761297},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":4.0996546188945659E-2},"Brazil",1266.8391266666667,7493.5849863333324,35775.580937581282,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":3.5410721320695213E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.4725214032454974},0.13793857802331955]
["Canada",1950.8309546219286,20.312922424812527,329.53934398388589,1306.5126454067804,5.7690832744394212E-5,552.67293501575443,-1944.5597953973454,20662.215514342966,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":6.2711592245832435},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1932.7014081687723},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":1938.9725673933556},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":9.3841464679689873E-2},"Canada",5884.2137846666665,10634.357962,14444.001404576016,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.40738114182144042},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":2.1334278894428147},9.7122451019752587E-2]
["China",6576.3521885243727,0,5683.6926866462045,533.43977271253107,4.4242955943663026E-4,1621.8684981483773,-9583.3158363533184,270117.63200962887,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":-3006.9636478289458},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":7028.0669296477045},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":4021.1032818187587},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":1.4886489459804751E-2},"China",3969.8131420000004,3361.5067039999999,254007.61760962781,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":1.5628716883999191E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.543736619217603},0.11773612035289749]
["France",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"France",29622.238271666643,18287.123575333346,205122.15251178254,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.1444126726876323},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.0801143783245242},0.14387932315997665]
["Germany",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Germany",29622.238271666643,18287.123575333346,205122.15271830594,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.14441267254223308},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.080114378847961},0.14387932319920216]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",666.60445000000016,2057.1902770000002,-1390.5858269999999,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":-0.47936951251553367},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":5.3257302450559214},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",1725.4832710000001,304.76448299999998,1420.7187880000001,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":1.2145142906352555},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":-0.77225144628691988},{"$error":"#DIV/0!"}]
["Italy",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Italy",29622.238271666643,18287.123575333346,205122.15245740005,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.14441267272591934},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.0801143781866904},0.14387932314964758]
["Japan",41.856284809697193,2.3575591847310728,1.5885106353036962,0,6.657694966648327E-8,1.5375502859774726,-41.849108159205912,76.353676148536337,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":7.1766504912815776E-3},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.7148449963119798},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":4.7220216468032614},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":6.1844064162898595E-2},"Japan",20117.615825333331,517.23913100000004,19647.171113810673,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":1.0239446538536006},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":-8.6200753872962027E-2},-1.5700532000196832E-3]
["Mexico",5149.1887179332143,314.60191480862727,952.8544943182311,116.27526428461732,-2.6888166088807981E-5,1167.442638017443,-5247.7223222809416,31344.988228555721,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":-98.533604347727305},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1967.4529789761141},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":1868.9193746283868},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":5.9624184925543382E-2},"Mexico",4714.9780456666667,1734.2280266666664,31487.103698829884,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.14974314852089377},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.0609246653247824},7.6702673113876019E-2]
["Netherlands",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Netherlands",29622.238271666643,18287.123575333346,205122.15243158402,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.14441267274409467},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.0801143781212592},0.14387932314474439]
["Russia",1400.9844870525219,197.46307409632786,904.68071048288118,0,-4.0080233742901434E-5,0,-866.52263917987455,26792.211345969612,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":534.46184787264735},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1102.1437645390922},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":1636.6056124117395},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":6.1085126243524357E-2},"Russia",3307.3081980000002,601.58232966666674,28347.597111253497,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.11666978985979228},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.179988756504748},8.8257187048627284E-2]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",2109.2419163333329,175.79131700000002,1933.450599333333,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":1.0909210284765558},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":-0.32731570251560094},{"$error":"#DIV/0!"}]
["South Korea",15.802962912917812,0,0.46982489339092642,0.4939643829419193,-6.6481139398501301E-8,0,-15.44884785717119,26.359657284033073,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":0.35411505574662172},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0.96378924309227598},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":1.3179042988388976},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":4.9997019484665166E-2},"South Korea",4574.0925086666666,465.52216466666664,4126.4705238278975,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":1.1084757499790729},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":-0.39051269992466259},-4.7692312576119722E-4]
["Spain",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Spain",29622.238271666643,18287.123575333346,205122.15249457711,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.14441267269974548},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.0801143782809164},0.14387932315670882]
["Sweden",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"Sweden",29622.238271666643,18287.123575333346,205122.15262683225,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.14441267260663354},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.0801143786161194},0.14387932318182828]
["Switzerland",2502.0802705290648,218.32176308505927,142.43037450733331,560.70002473016177,51.212443746869724,773.83548482422395,-2595.3240914892217,4465.8403522926938,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":-93.243820960156881},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1333.9761266081011},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":1240.7323056479443},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.27782728619283747},"Switzerland",1935.6222256666667,529.30803033333325,4909.911341429226,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.39422753102161445},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":2.1807808883221882},0.12081863349817734]
["Turkey",4590.2314407996246,315.54376263192722,426.51800493279183,24.968036360044664,-7.5232118855572439E-5,436.31095655774521,-4586.3064791962415,22169.336699078423,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":3.9249616033830534},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":985.18524458757679},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":989.11020619095984},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":4.4616138931755998E-2},"Turkey",500.95247766666671,1250.6261623333332,17182.411038266699,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":2.9154958320517576E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.4950421500461366},0.14487169364877794]
["United Kingdom",42640.896059221384,3727.6726859080463,7038.7667270335951,32002.289101764232,2.1176307544287722E-3,5.7159682593531222,-42001.900775281385,226265.53017359867,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":638.99528393999935},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":42771.587557650921},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":43410.58284159092},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.19185681004209892},"United Kingdom",29622.238271666643,18287.123575333346,205783.11132262595,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.14394883079216844},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.0817842091481937},0.14400464416849146]
["United States",16633.289388020832,7181.293375651042,7564.350748697917,5655.0504964192705,-4.0690104166666664E-5,8788.5829671223964,-16205.0185546875,193453.77604166666,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Transfers to producers from consumers]]","v":428.27083333333212},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":24794.986083984379},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Other trade-distorting subsidies]]","v":25223.256917317711},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115[[#This Row],[Total value of production (at farm gate)]]","v":0.13038389548873447},"United States",18571.822178999999,34752.716233333333,173309.03661811273,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Apparent consumption]]","v":0.10716014895358916},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116[[#This Row],[Import share of consumption]])","v":3.214223463767079},0.14392032634948038]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2002"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1090.0999999999999,196.998627328,1.935255341231823E-2,{"$f":"B101/$B$129","v":2.5375830458445651E-2},{"$f":"E101*$L$74/1000","v":1.101579590290521},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":2.211841682495512E-2},{"$f":"G101*$I$74/1000","v":5.0046353094991156},{"$f":"F101/H101","v":0.22011186073831454},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.15080629452863703}]
["Belgium",942.1,237.74088396799999,1.1748062446713448E-2,{"$f":"B102/$B$129","v":2.1930620929182323E-2},{"$f":"E102*$L$74/1000","v":0.95202103661379678},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":1.6204016728124247E-2},{"$f":"G102*$I$74/1000","v":3.6664104359308944},{"$f":"F102/H102","v":0.25966024624083867},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.158719144532252}]
["Germany",6784.4,1915.162722304,1.1526837013661861E-2,0.15793026709685229,6.855844943002487,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":0.12807618876419399},28.979226753344253,0.23657791152799862,0.15432073677463309]
["Denmark",1221,161.96183654399999,2.2033199667930603E-2,2.8422978616422477E-2,1.2338580678329751,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":2.0703454974802572E-2},4.6844782162989329,0.26339284993149348,0.15937923343117033]
["Spain",5933,618.13194752000004,4.0189441293478012E-2,0.13811100092648204,5.9954790470540891,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":0.14412712459294333},32.611000258418635,0.18384836403496507,0.14167275092213849]
["Finland",837.7,126.860140544,3.1788796186447144E-2,1.9500351504485758E-2,0.84652162442562107,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":2.3396550610339729E-2},5.2938329280819527,0.15990712890373185,0.13429142813666406]
["France",9752.1,1363.2287539199999,2.7153890579938889E-2,0.22701370169141166,9.8547971034512347,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":0.21475998494541168},48.592781853747638,0.20280372367055993,0.1467120598758298]
["Greece",2633.8,134.09856716799999,7.3564335703849792E-2,6.1310762555228111E-2,2.6615359369848406,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":5.7232671509808555E-2},12.94978076241825,0.20552749006445911,0.14738624403662715]
["Ireland",1709.2,108.200656896,2.3233363404870033E-2,3.9787514374438414E-2,1.7271991888125482,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":1.4584600795230957E-2},3.2999924313032212,0.52339489400902928,0.18620594348182129]
["Italy",5671.9,1129.6497991680001,2.551686018705368E-2,0.13203299952046407,5.7316294635068399,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":0.16723363388219958},37.839206833213389,0.15147329828478059,0.13136736048105147]
["Luxembourg",37.1,21.632774143999999,6.6659855656325817E-3,8.6363022659236195E-4,3.7490691495989666E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":8.366217450004414E-4},0.18929866268728615,0.19805048257484414,0.14550688401076095]
["Netherlands",1132.7,392.79014707200002,2.3247115314006805E-2,2.6367492120247128E-2,1.1446282010109838,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":5.2976372657666457E-2},11.986727046061038,9.549130439131176E-2,0.10581401078931374]
["Portugal",753.7,120.530354176,3.2261479645967484E-2,1.7544962312201165E-2,0.76163703990639919,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":2.2559697821162589E-2},5.104481988061532,0.14920946761840509,0.130549872897046]
["Sweden",816.8,256.599359488,1.9990110769867897E-2,1.9013832050691137E-2,0.82540153137262418,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":2.9759342516918551E-2},6.7335134122082918,0.12258110749079644,0.11973002809686051]
["United Kingdom",3642.6,1564.2360545280001,9.4137415289878845E-3,8.4794055616855463E-2,3.6809593758299721,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":8.5431321631242271E-2},19.330163282324261,0.19042567422055284,0.14349366990703616]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B125/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B126/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B127/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F127/H127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B101:B115)","v":42958.2},null,null,null,{"$f":"SUM(F101:F127)","v":43.410582841590916},{"$f":"SUM(G101:G127)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H102:H127)","v":{"$error":"#VALUE!"}},{"$f":"F129/H129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2002"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",19179571141,14866136013.270044,0.77510262893682935,442135379968,3.3623493361571735E-2]
["Brazil",9819491130,6081828122.7982435,0.61936286130116847,670512644096,9.0704152656179947E-3]
["Canada",30554230013,23164459079.731396,0.75814245915788236,759428612096,3.0502483987004638E-2]
["China",88837550186,48624106238.023857,0.54733731554077203,1416061648896,3.4337563110993459E-2]
["France",357157888674,270682898997.15283,0.75788021931169436,8347822624768,3.2425569057257679E-2]
["Germany",357157888674,270682898997.15283,0.75788021931169436,8347822624768,3.2425569057257679E-2]
["India",12432753739,8850102389.2068253,0.71183766484854893,502427844608,1.7614673398747987E-2]
["Indonesia",8825178392,5469480202.196558,0.61975859968503599,178729107456,3.0602067453075872E-2]
["Italy",357157888674,270682898997.15283,0.75788021931169436,8347822624768,3.2425569057257679E-2]
["Japan",113499408104,101134706474.98778,0.89105932942238442,4688318038016,2.1571639478149805E-2]
["Mexico",22564045978,15702868583.266909,0.69592433017452826,585312698368,2.6828170014165903E-2]
["Netherlands",357157888674,270682898997.15283,0.75788021931169436,8347822624768,3.2425569057257679E-2]
["Russia",14503860902,12840354676.094707,0.88530597217214735,285879828480,4.4915217503682714E-2]
["Saudi Arabia",7748489896,6302213958.2888174,0.81334738031241505,189716086784,3.3219185916817703E-2]
["South Korea",31414947700,26909739982.170361,0.85659031614973402,594230378496,4.5285029099789618E-2]
["Spain",357157888674,270682898997.15283,0.75788021931169436,8347822624768,3.2425569057257679E-2]
["Sweden",357157888674,270682898997.15283,0.75788021931169436,8347822624768,3.2425569057257679E-2]
["Switzerland",7247826690,5055477668.6220627,0.69751635695114322,253918248960,1.9909863467191983E-2]
["Turkey",7054297931,6002876058.3585625,0.85095301007617208,266874568704,2.2493248747941074E-2]
["United Kingdom",357157888674,270682898997.15283,0.75788021931169436,8347822624768,3.2425569057257679E-2]
["United States",441260744733,332498492750.54016,0.7535193119245851,10189886455808,3.2630245115344118E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Trade 2003","index":20,"n_rows":165,"n_cols":51,"rows_kept":165,"cut":false,"hidden":false,"merged":[[92,13,92,19],[130,0,130,8],[163,0,163,5],[2,1,2,2],[2,3,2,4],[33,6,34,6],[92,0,92,9]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Trade"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]
[]
[null,"Measured protection",null,"Revealed openness"]
["Country name","Ad valorem protection","Score","Poverty-weighted imports/GDP","Score","Composite"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"G36","v":6.2786647500376908E-2},{"$f":"(2-B5/$B$27)*Standard_mean","v":6.7289405717050643},{"$f":"VLOOKUP('Trade 2012'!$A5,ImportsGDP7883889398103108113118[],6,FALSE)","v":2.8640214635969052E-2},{"$f":"D5/$D$27*Standard_mean","v":1.3947463063662107},{"$f":"C5*$C$29+E5*$E$29","v":6.7289405717050643}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"G37","v":0.14069199748015007},2.6702268210716351,{"$f":"VLOOKUP('Trade 2012'!$A6,ImportsGDP7883889398103108113118[],6,FALSE)","v":1.0078650548877509E-2},0.49081896923175972,{"$f":"C6*$C$29+E6*$E$29","v":2.6702268210716351}]
[{"$f":"'Index 2012'!B5","v":"Canada"},3.7607098154267382E-2,8.04074500095596,{"$f":"VLOOKUP('Trade 2012'!$A7,ImportsGDP7883889398103108113118[],6,FALSE)","v":2.7748618643167883E-2},1.3513265822637044,8.04074500095596]
[{"$f":"'Index 2012'!B6","v":"China"},0.16791316493159741,1.2520581500860162,{"$f":"VLOOKUP('Trade 2012'!$A8,ImportsGDP7883889398103108113118[],6,FALSE)","v":2.6484906132495996E-2},1.2897852014126405,1.2520581500860162]
[{"$f":"'Index 2012'!B7","v":"France"},9.4151262036928196E-2,5.0949065504745681,{"$f":"VLOOKUP('Trade 2012'!$A9,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0934737248550438E-2},1.5064869821763853,5.0949065504745681]
[{"$f":"'Index 2012'!B8","v":"Germany"},9.3756626360752368E-2,5.1154662841231708,{"$f":"VLOOKUP('Trade 2012'!$A10,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0934737248550438E-2},1.5064869821763853,5.1154662841231708]
[{"$f":"'Index 2012'!B9","v":"India"},0.62850479746509802,-22.743849613318929,{"$f":"VLOOKUP('Trade 2012'!$A11,ImportsGDP7883889398103108113118[],6,FALSE)","v":1.4388637967720698E-2},0.70071051890495173,-22.743849613318929]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.3892785887857818E-2,6.1503328560422759,{"$f":"VLOOKUP('Trade 2012'!$A12,ImportsGDP7883889398103108113118[],6,FALSE)","v":2.8196985236366739E-2},1.3731615320959838,6.1503328560422759]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.2405580653706923E-2,5.1858530777174927,{"$f":"VLOOKUP('Trade 2012'!$A13,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0934737248550438E-2},1.5064869821763853,5.1858530777174927]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.4952117389236614E-2,6.0951437922329017,{"$f":"VLOOKUP('Trade 2012'!$A14,ImportsGDP7883889398103108113118[],6,FALSE)","v":2.1334075633603303E-2},1.0389455375217649,6.0951437922329017]
[{"$f":"'Index 2012'!B13","v":"Mexico"},0.11711715932638858,3.898428989580883,{"$f":"VLOOKUP('Trade 2012'!$A15,ImportsGDP7883889398103108113118[],6,FALSE)","v":2.1874198264676521E-2},1.0652489034095354,3.898428989580883]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},8.9633116581566571E-2,5.3302929403925816,{"$f":"VLOOKUP('Trade 2012'!$A16,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0934737248550438E-2},1.5064869821763853,5.3302929403925816]
[{"$f":"'Index 2012'!B15","v":"Russia"},0.13737306049702147,2.8431368352671593,{"$f":"VLOOKUP('Trade 2012'!$A17,ImportsGDP7883889398103108113118[],6,FALSE)","v":4.6124494172921526E-2},2.246211095076712,2.8431368352671593]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},0.17681871315871767,0.78809680396888071,{"$f":"VLOOKUP('Trade 2012'!$A18,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0523548069905114E-2},1.4864625307041168,0.78809680396888071]
[{"$f":"'Index 2012'!B17","v":"South Korea"},0.16952777490719834,1.1679401824293301,{"$f":"VLOOKUP('Trade 2012'!$A19,ImportsGDP7883889398103108113118[],6,FALSE)","v":4.1055251396972366E-2},1.9993446617173354,1.1679401824293301]
[{"$f":"'Index 2012'!B18","v":"Spain"},9.4196530456560248E-2,5.0925481558678083,{"$f":"VLOOKUP('Trade 2012'!$A20,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0934737248550438E-2},1.5064869821763853,5.0925481558678083]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.1324262677891455E-2,5.242187593105573,{"$f":"VLOOKUP('Trade 2012'!$A21,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0934737248550438E-2},1.5064869821763853,5.242187593105573]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},6.2694740923691497E-2,6.7337287215133053,{"$f":"VLOOKUP('Trade 2012'!$A22,ImportsGDP7883889398103108113118[],6,FALSE)","v":1.8277465296424211E-2},0.89009204490766991,6.7337287215133053]
[{"$f":"'Index 2012'!B21","v":"Turkey"},0.11710608272166258,3.8990060586515374,{"$f":"VLOOKUP('Trade 2012'!$A23,ImportsGDP7883889398103108113118[],6,FALSE)","v":1.7072604304620268E-2},0.83141666696923844,3.8990060586515374]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},9.5164165398565759E-2,5.0421363003825199,{"$f":"VLOOKUP('Trade 2012'!$A24,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0934737248550438E-2},1.5064869821763853,5.0421363003825199]
[{"$f":"'Index 2012'!B23","v":"United States"},3.8612776425648788E-2,7.9883511636928102,{"$f":"VLOOKUP('Trade 2012'!$A25,ImportsGDP7883889398103108113118[],6,FALSE)","v":3.0370268514880824E-2},1.4789979884187705,7.9883511636928102]
[]
["Average",{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Measured_protection\"))","v":9.5972954445992603E-2},{"$f":"AVERAGE(C5:C25)","v":3.4102703445686933},{"$f":"AVERAGE(INDIRECT(\"'Trade \"&Baseline_year&\"'!Revealed_openness\"))","v":0.1026717708634288},{"$f":"AVERAGE(E5:E25)","v":1.3420322578207184},{"$f":"AVERAGE(F5:F25)","v":3.4102703445686933}]
[]
["Weight",null,1,null,{"$f":"1-C29","v":0}]
[]
[]
["Overall protection, 2007, excluding quotas on textitles and apparel",null,null,null,null,null,null,null,"Details by sector"]
[]
[null,null,"Agricultural commodities",null,null,"Everything else","Total"]
["Country name","Tariffs","Subsidies, preliminary","Subsidies","Total","Tariffs",null,null,"Animal products nec","Beverages and tobacco products","Bovine cattle, sheep and goats, horses","Bovine meat products","Cereal grains nec","Chemical, rubber, plastic products","Coal","Crops nec","Dairy products","Electricity","Electronic equipment","Ferrous metals","Fishing","Food products nec","Forestry","Gas","Gas manufacture, distribution","Leather products","Machinery and equipment nec","Manufactures nec","Meat products nec","Metal products","Metals nec","Mineral products nec","Minerals nec","Motor vehicles and parts","Oil","Oil seeds","Paddy rice","Paper products, publishing","Petroleum, coal products","Plant-based fibers","Processed rice","Sugar","Sugar cane, sugar beet","Textiles","Transport equipment nec","Vegetable oils and fats","Vegetables, fruit, nuts","Wearing apparel","Wheat","Wood products","Wool, silk-worm cocoons"]
["Australia",{"$f":"SUMPRODUCT(I36:AY36,$I$61:$AY$61,$I$62:$AY$62)/$E$61","v":3.365444240807989E-3},{"$f":"IF(ISNA(VLOOKUP(A36,$A$101:$J$127,10,FALSE)),T69,VLOOKUP(A36,$A$101:$J$127,10,FALSE))","v":0.10868717324426136},{"$f":"IF(ISERR(C36),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B36,C36)","v":0.10868717324426136},{"$f":"IF(ISNA(D36),B36,(1+B36)*(1+D36)-1)","v":0.11241839810631404},{"$f":"SUM(I36:AY36*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":5.7452319810957893E-2},{"$f":"(E36*$E$61+F36*$F$61)/($E$61+$F$61)","v":6.2786647500376908E-2},null,0,5.5177822838390227E-2,0,0,0,0.19258750259162402,0,2.6357295753361344E-5,4.86321350223948E-3,0,3.9193219517136496E-3,1.2924307259355615E-2,9.472432498912512E-4,8.8428148244652695E-3,4.7648803040487595E-4,0,0.21911277132953336,2.828755782549305E-2,2.983807487117902E-2,8.3235139018665999E-3,2.646886287672482E-3,3.3657742153612349E-2,3.903587100852974E-3,9.4146730215509331E-2,9.866008140827691E-4,6.7606763355562122E-2,1.5325149803289919E-2,3.5628139070173577E-3,0,1.0623127611276692E-2,0,0,0,3.7564769657347369E-2,0,0.29353223190198591,3.6587343230429234E-3,3.1261757269369994E-3,7.26832815064213E-3,0.11853367093647593,0,2.4648288295608771E-2,3.3708719508341194E-3]
["Brazil",4.4768097790198448E-2,0.16659244301469078,{"$f":"IF(ISERR(C37),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B37,C37)","v":0.16659244301469078},0.21881856758487905,{"$f":"SUM(I37:AY37*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13229509990750757},0.14069199748015007,null,2.4400791189568588E-2,0.10768744629568146,5.6959068374923512E-3,4.0072153049062746E-2,2.4349981220620976E-2,0.30599294110124453,0,5.6372017825328212E-2,6.6655854611835388E-2,0,6.298636215624516E-2,3.9309130437661856E-2,5.3159044132178812E-2,6.8977384743557371E-2,3.1819057379469877E-2,0,0,7.0773548320551202E-2,9.5992817420288742E-2,0.28603610681192027,5.3919823924309059E-2,8.0175127041382244E-2,2.5367964917700422E-2,9.4444651173712368E-2,1.9541449293856664E-2,0.12075921767613737,0,2.2099258335595253E-2,6.8340528317441418E-2,4.0286187086880303E-2,1.3540659337915517E-3,6.5058005054923942E-2,6.8305886808517749E-2,7.0224324162517893E-2,9.7917821674654862E-2,0.95811320064301642,2.4943757588966418E-2,2.9014197426670656E-2,4.9529692233174293E-2,0.11392331470354525,1.9895169956929776E-2,6.6630313845233824E-2,4.5318694355710107E-2]
["Canada",7.648529736157092E-2,9.2167524058619055E-2,{"$f":"IF(ISERR(C38),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B38,C38)","v":9.2167524058619055E-2},0.17570228190489301,{"$f":"SUM(I38:AY38*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.2764886193920995E-2},3.7607098154267382E-2,null,3.2818209668082701E-2,2.8106799905178743E-2,0,1.9939679329824222E-2,8.5803014257003745E-4,6.0366936550281421E-2,0,2.6172288153847789E-3,0.33715088612957561,0,8.6484680632687935E-4,1.1405528407851225E-3,1.6079241026693137E-3,3.0120205800105517E-2,1.1798832414500601E-3,3.7494513218822145E-3,7.0517841411249352E-2,3.1800245778378831E-2,1.3933310732745603E-2,1.4001872900916831E-2,0.18387752992234024,6.5266899935072223E-3,6.8746192359090503E-4,5.6555201842502824E-3,6.2344640285643527E-5,1.1870595092997649E-2,8.9685762627433604E-8,0,0,6.6484308442158423E-4,3.3366009108168386E-4,0,0,1.2881015784527884E-2,0,0.17536347490360712,1.0948994100083003E-2,7.071560864933369E-3,1.2727151948104849E-2,6.5268207078647084E-2,8.5049747198725489E-3,5.9551574572132768E-3,0]
["China",6.5976188967134725E-2,0.15513712392801637,{"$f":"IF(ISERR(C39),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B39,C39)","v":0.15513712392801637},0.23134866909924368,{"$f":"SUM(I39:AY39*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.16109523563749645},0.16791316493159741,null,4.0469542677174897E-2,0.23122058956443259,1.6147193405739696E-2,9.6124496915908964E-2,7.3137397002375037E-2,0.56573947424610616,1.3605452550620843E-2,0.1102312009329572,9.7650223785173934E-2,0,5.9348567416411521E-2,2.248928549488053E-2,8.8139308996761548E-2,0.11128957050343979,3.1255377092559322E-2,2.2209696589582998E-2,0.25682912228657606,4.0937293496981289E-2,8.3353285139339428E-2,0.16261603153667739,6.4194835338300504E-2,5.6918064432421457E-2,2.3106508023987539E-2,0.12155699445168629,7.6238785895607567E-3,0.19164985940930004,9.5923721548435913E-4,0.1810832265503721,5.5971799137018094E-3,3.6867062789217253E-2,7.3350368014721522E-3,1.1494924463561079E-2,4.3709941989002205E-3,7.448321102669804E-2,0.10430496803142772,0.64048067391599872,3.2326915949757618E-2,7.2791949361708991E-2,9.6274753276791067E-2,0.11376629573773378,3.5667576537923643E-3,6.1687435476123126E-2,2.1035031594666638E-2]
["France",0.16759888960726033,0.14643682251115786,{"$f":"IF(ISERR(C40),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B40,C40)","v":0.14643682251115786},0.33857836096890348,{"$f":"SUM(I40:AY40*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.78806947899767E-2},9.4151262036928196E-2,null,2.7262227101645341E-2,9.8747374652187483E-2,9.1946270359101523E-2,0.3517372622776691,7.5771873566603601E-2,0.2957172034767736,0,2.6246982186033642E-2,0.22870831274098283,0,7.38927257164489E-3,2.163233596882291E-2,3.9879211021418351E-2,7.7588346960620683E-2,1.1883617941467943E-3,0,0,3.0642417238892324E-2,1.1572571248098611E-2,5.200434341548308E-2,0.11291695441371168,1.8030899520379062E-2,1.0033349462005271E-2,8.0997857539786958E-2,6.0582742693442908E-4,4.4185354227899598E-2,0,0,0.41130179482523072,3.6482396417102836E-3,2.9275177350398754E-4,0,0.51453618302586612,0.3903269059833363,0.4513842533620962,0.19034699746722569,9.2082126736137155E-3,2.3042413438806784E-2,0.1090071115822791,5.4774860621619771E-2,2.2281700756944418E-3,6.6128480618465992E-3,0]
["Germany",0.1675988883629225,0.14295410400718866,{"$f":"IF(ISERR(C41),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B41,C41)","v":0.14295410400718866},0.33451194128863349,{"$f":"SUM(I41:AY41*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695588305201E-2},9.3756626360752368E-2,null,2.7262226230161817E-2,9.8747375114401445E-2,9.1946267045366237E-2,0.35173725946135925,7.5771875114042778E-2,0.29571721175189802,0,2.6246981666375385E-2,0.22870831182607188,0,7.3892725563989917E-3,2.1632336065157926E-2,3.9879210854277702E-2,7.7588347018920631E-2,1.1883618549262966E-3,0,0,3.0642417233922498E-2,1.1572571167129677E-2,5.200434467699782E-2,0.11291695207133334,1.8030899457002637E-2,1.0033349551569593E-2,8.0997858998790251E-2,6.0582742009845361E-4,4.4185353862325256E-2,0,0,0.41130178601117551,3.6482396537450023E-3,2.9275177354174547E-4,0,0.51453618434808657,0.39032690749327759,0.45138423742539729,0.19034699130063001,9.2082126861060317E-3,2.3042413596102491E-2,0.10900710826635497,5.4774860707539764E-2,2.2281701122918033E-3,6.6128481313986109E-3,0]
["India",0.19596095845963979,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C42),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B42,C42)","v":0.13394137237027054},0.3561496105369879,{"$f":"SUM(I42:AY42*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.65777702335377575},0.62850479746509802,null,0.12788246578102713,0.43541250444319735,0.1506383182302338,0.1028156771034185,0.18609298825155432,3.3107652401289638,9.7147349530194577E-2,0.20447926615214121,0.16035382769020207,0,0.10453459677078891,0.10824601607950654,0.1236236203101807,0.25108526526945746,7.5549415827199706E-2,3.3139571546476829E-2,1.8258706487249465,0.10880366555948644,0.15374375446192756,0.58144500705654789,0.26905169262346457,0.15214308240315044,9.0268745549436563E-2,0.29678054006016275,5.8767192192582848E-2,0.27197864968676572,4.2509853060080087E-2,0.11505183686162135,0.42881740389250245,9.2681064984224154E-2,2.4780435975111072E-2,4.3173403762928192E-2,0.2877761105138445,0.23342700137642472,null,2.6113302373500833,0.17318090574713463,0.17964187254197833,0.19851353348453105,0.19700457565295343,0.33567149743279912,0.16122658646381971,6.165086114053131E-2]
["Indonesia",2.4788287212581313E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C43),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B43,C43)","v":1.694305454545628E-2},4.2151331060368724E-2,{"$f":"SUM(I43:AY43*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":7.7304298061447424E-2},7.3892785887857818E-2,null,1.2689742827682437E-2,0.28760982921871181,3.9886546614520436E-3,2.1184922689972352E-2,2.5813395501285701E-3,0.12674863658290469,1.4727884561643673E-2,2.3014685554826924E-2,1.6437129073656576E-2,0,1.0624196100315767E-2,2.2960918110030253E-2,2.8416339074075748E-2,4.3813462984199879E-2,1.4612871334807693E-2,1.8350402394576391E-2,0.25246173909493086,3.7044538586286369E-2,3.0568597432102086E-2,0.27684614819611847,1.9637784941971447E-2,4.0807281159413344E-2,1.4912773361990742E-2,4.0816412982503006E-2,1.3926005836561719E-2,0.10717684130020513,7.7976190276669475E-4,1.3979510941926992E-2,9.6462869069228227E-2,1.5156608209869551E-2,4.8996397354882735E-3,2.6717282677008588E-3,7.9647698919346713E-2,7.6060081033116747E-2,5.1963883168068131E-2,0.52186486820648537,1.3928100330983951E-2,4.198641534472994E-3,2.5811400222346442E-2,7.326518574389862E-2,4.8362575867627617E-3,3.2841538361199081E-2,2.8044826948926065E-2]
["Italy",0.16759888993492375,0.13103093857048198,{"$f":"IF(ISERR(C44),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B44,C44)","v":0.13103093857048198},0.3205904683569496,{"$f":"SUM(I44:AY44*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695878903732E-2},9.2405580653706923E-2,null,2.7262226662304812E-2,9.8747372714301312E-2,9.1946271217929018E-2,0.35173726051955545,7.5771874300346445E-2,0.29571721390372241,0,2.624698141160588E-2,0.22870831708973594,0,7.3892724751783512E-3,2.1632335879912194E-2,3.9879211310924541E-2,7.758834700052808E-2,1.1883618533440501E-3,0,0,3.0642417343852691E-2,1.1572571288971038E-2,5.200434477071908E-2,0.11291695297447446,1.8030899364447805E-2,1.0033349572420535E-2,8.0997856348580449E-2,6.0582742260714359E-4,4.4185354013719848E-2,0,0,0.41130179564993669,3.6482396456062427E-3,2.9275175822908092E-4,0,0.51453618853048033,0.3903269029733667,0.45138424429636753,0.1903469949587791,9.2082126779747184E-3,2.3042413496965994E-2,0.10900711005976876,5.4774860778784185E-2,2.2281701246720104E-3,6.6128480600917026E-3,0]
["Japan",0.6316833716787813,-1.520355049273947E-3,{"$f":"IF(ISERR(C45),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B45,C45)","v":-1.520355049273947E-3},0.62920263362583317,{"$f":"SUM(I45:AY45*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":1.5382308959348443E-2},7.4952117389236614E-2,null,5.9179163565338651E-2,6.4876176837510846E-2,9.2040735963140552E-2,0.1857277670576668,0.17104133312580461,4.3165163616616454E-3,8.8029874654438927E-6,5.1403123487358329E-3,0.28356626755636172,0,0,1.2480517017957418E-3,2.1588258877552061E-2,6.616281109810028E-2,3.3513612592899833E-3,9.0507050460571104E-3,0,4.6040417833699727E-2,3.965248282259758E-4,1.9760069866050561E-3,0.18928292830722562,2.6576915014296428E-3,1.9986600573195647E-3,2.0364730640443202E-3,1.2595520276038384E-3,0,0,7.0968991439449448E-3,5.3781045293882066,1.1403776176955632E-3,4.0582661896797797E-4,0,4.0211753943474999,0.81886481246208875,0,0.13254015316126586,0,1.3813089595078131E-2,0.10475446172873626,5.4986218749297308E-2,0.76261777893514193,5.4421732952908064E-3,6.0987496475618935E-3]
["Mexico",9.9579012475887296E-2,9.4356305275111962E-2,{"$f":"IF(ISERR(C46),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B46,C46)","v":9.4356305275111962E-2},0.20333122545116833,{"$f":"SUM(I46:AY46*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.1078510328139822},0.11711715932638858,null,5.0484898876451578E-2,0.14912665569198058,1.4553098384871968E-2,5.8321678893383778E-2,0.2356153454699817,0.15115353510104454,1.5730121254565514E-2,0.11401057777325094,0.11256062815981789,0,3.5909908710775124E-2,3.5818762863884065E-2,0.11604809463912423,7.3543954120523641E-2,5.7198717999196021E-2,2.6523098316446947E-2,4.1745204475523746E-2,0.11247897574228896,6.7434349983713365E-2,0.38651891331249444,0.18847410113296575,4.5651321420674788E-2,2.1856962157842535E-2,0.26184378878885589,4.7186664852346009E-2,4.7874640479318255E-2,3.1207604430538473E-2,6.1723844754845974E-3,8.7444789304548909E-2,2.3477750159425492E-2,9.2786353650704655E-3,5.5634455275236007E-2,8.137753459445024E-2,9.1807159302427305E-2,5.1329976056310747E-2,0.79251897572500152,3.8678418816127359E-2,4.4643565822974171E-2,0.12345955304781886,0.13785175466922917,0.20706413982956945,4.4854331479185806E-2,4.5504949072423029E-2]
["Netherlands",0.16759889009046938,0.10656356742862516,{"$f":"IF(ISERR(C47),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B47,C47)","v":0.10656356742862516},0.29202239314421319,{"$f":"SUM(I47:AY47*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.788069582612255E-2},8.9633116581566571E-2,null,2.7262225668855142E-2,9.8747371989763022E-2,9.1946273814201548E-2,0.35173726781349951,7.5771874996279923E-2,0.29571721220198188,0,2.6246980741812594E-2,0.2287083159018907,0,7.3892725318471086E-3,2.1632336026355753E-2,3.9879211067659959E-2,7.7588347175578873E-2,1.1883618547640969E-3,0,0,3.0642417259107407E-2,1.157257134627639E-2,5.2004344810063108E-2,0.11291695461008606,1.803089955289754E-2,1.0033349579502924E-2,8.0997857718311084E-2,6.0582741190048841E-4,4.4185354821791339E-2,0,0,0.4113017917920247,3.6482396203521769E-3,2.9275177503844721E-4,0,0.51453617850570121,0.39032690307467383,0.4513842459253366,0.19034699579253408,9.2082128214881435E-3,2.3042413558204772E-2,0.109007110159952,5.4774860853199568E-2,2.2281700787602126E-3,6.6128479663314556E-3,0]
["Russia",4.4861784545738151E-2,0.12664893711953384,{"$f":"IF(ISERR(C48),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B48,C48)","v":0.12664893711953384},0.17719241899527538,{"$f":"SUM(I48:AY48*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13309335035142106},0.13737306049702147,null,3.8707416099055078E-2,0.18150731150131674,1.280453685206581E-2,5.499698674449776E-2,1.4665951163923432E-2,0.3537853232491513,1.3350476481463638E-2,2.4540908783284573E-2,4.5658501350489225E-2,0,4.4174679295338075E-2,2.2774418358041192E-2,5.0006198189677067E-2,6.7878829508231778E-2,6.6197053284730453E-2,1.8117709659924784E-2,0.23156964644238748,8.777537483770638E-2,6.2962469552082609E-2,0.61218257626434214,7.6923337570478048E-2,6.2769546387186778E-2,4.1234319652233863E-2,0.19880062414465133,3.4005555298129493E-2,5.9966499243825626E-2,1.3959684683513187E-2,2.0124345963861694E-2,5.1298904606655593E-2,4.5307889357238638E-2,7.330198628543041E-3,3.6103457965805915E-3,4.0996927437831156E-2,0.12537717924108002,8.3264286403589762E-3,0.57963271218664869,6.6665108342640472E-2,2.4142385328247296E-2,6.3365349449279088E-2,0.10963370714611108,1.404066355502907E-2,8.8169257487756572E-2,3.7415252244419286E-2]
["Saudi Arabia",7.9932724251753878E-2,{"$error":"#DIV/0!"},{"$f":"IF(ISERR(C49),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B49,C49)","v":5.4634856186312211E-2},0.1389346933321407,{"$f":"SUM(I49:AY49*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.18089041672508821},0.17681871315871767,null,8.4875653504242657E-2,0.60269242922706556,2.7180347604276651E-3,5.4738300584076726E-3,7.7402184154635499E-3,0.44883750197858741,3.3005185721585409E-2,0.53006774429080239,4.2114443567665624E-2,0,6.2347234533721548E-2,4.4920500955157837E-2,6.6502650891196433E-2,6.3681099336344568E-2,6.6415953833147065E-2,3.6491939088415096E-2,0.54937436131159312,4.1253615045104747E-2,8.6900935085886782E-2,0.3836993279419928,4.4495533050168068E-2,6.7367786087136783E-2,3.8711163536484759E-2,0.172667275546566,8.4536794181038016E-2,6.1197430348624481E-2,2.6661436350684652E-2,4.6789440973930549E-2,0,5.0822089483310497E-2,1.6924084169912475E-2,8.4885638376023503E-2,0,3.6256440773156644E-2,4.5880917922255349E-2,1.265641248514711,4.6556674489101731E-2,2.8807665554409678E-2,6.3875244311215829E-2,6.5884455339745754E-2,4.2804459315507457E-2,8.3684000353305019E-2,5.6569272969246048E-2]
["South Korea",0.47259175815380544,-3.3424829342842965E-4,{"$f":"IF(ISERR(C50),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B50,C50)","v":-3.3424829342842965E-4},0.47209954687172573,{"$f":"SUM(I50:AY50*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":0.13700792699689956},0.16952777490719834,null,0.13984927375600656,0.14914708156106019,3.8524118905535074E-2,0.14089711910623334,1.4518927136547464,0.32392939019408823,2.7859876703783988E-3,8.4781230670573582E-2,0.13556639603892856,0,8.238380878392822E-3,1.1556166381774848E-2,9.8971677380830056E-2,0.11839555528857316,1.8556735967016395E-2,3.5647466259885689E-3,0.21974563737418515,3.404922594691065E-2,4.8324755738295984E-2,1.5235199177058665,0.11835909256638456,3.811146437750737E-2,1.3978678979248123E-2,0.15795197059677984,1.0025874149581376E-2,3.9029096250257536E-2,1.4174544347227756E-2,1.5837210394827139,3.2754782693045432,1.2985021392399956E-2,5.853834127586997E-3,7.4175025543677985E-3,2.4990822835876836,7.8101909708746295E-2,1.4852250406074267E-2,0.24722339670548774,1.3905068867889983E-2,2.4600097999907453E-2,0.48260138126963337,6.7480392715055834E-2,8.4404793760604994E-3,2.7620106838303935E-2,4.4015444623175396E-3]
["Spain",0.16759888971092543,0.14683631725755264,{"$f":"IF(ISERR(C51),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B51,C51)","v":0.14683631725755264},0.33904481071008519,{"$f":"SUM(I51:AY51*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880695429238733E-2},9.4196530456560248E-2,null,2.7262225916978605E-2,9.8747375373616539E-2,9.1946274739427625E-2,0.35173726677888317,7.5771874923162508E-2,0.29571720748671676,0,2.6246981411969791E-2,0.22870830913452042,0,7.3892726332462216E-3,2.1632336286589927E-2,3.9879210971483829E-2,7.7588347460861892E-2,1.1883618351680705E-3,0,0,3.0642416872887792E-2,1.1572571218211669E-2,5.2004345349523952E-2,0.11291695228747599,1.8030899264803404E-2,1.0033349491809581E-2,8.0997857987689811E-2,6.0582740087565263E-4,4.4185354110155478E-2,0,0,0.41130179461938537,3.648239626384601E-3,2.9275177569506065E-4,0,0.51453618893809538,0.39032690460017605,0.45138423175860648,0.19034699730647286,9.2082128259085173E-3,2.3042413406747005E-2,0.10900711485310582,5.4774860724436061E-2,2.2281701336223161E-3,6.6128480147793853E-3,0]
["Sweden",0.16759888891406646,0.12148816972533272,{"$f":"IF(ISERR(C52),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B52,C52)","v":0.12148816972533272},0.30944834090156847,{"$f":"SUM(I52:AY52*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7880694881224377E-2},9.1324262677891455E-2,null,2.7262226827641494E-2,9.8747373496478552E-2,9.1946268074741475E-2,0.35173726285660994,7.5771873180214278E-2,0.29571720338369129,0,2.6246981059792025E-2,0.22870831238284089,0,7.3892725100052183E-3,2.163233596080532E-2,3.9879210918708941E-2,7.758834719287451E-2,1.1883618132795088E-3,0,0,3.0642416995157958E-2,1.1572571327630059E-2,5.2004345125183128E-2,0.11291695226958474,1.8030899399329798E-2,1.0033349577389649E-2,8.0997860724288134E-2,6.0582743191318021E-4,4.4185354244324064E-2,0,0,0.41130178963399405,3.6482396707883322E-3,2.92751782143949E-4,0,0.51453618242665933,0.3903269083438265,0.45138424301965402,0.1903469969072418,9.2082126530297504E-3,2.3042413290897956E-2,0.10900711130102962,5.4774860709195142E-2,2.2281701266569334E-3,6.6128480318842983E-3,0]
["Switzerland",0.27464436294253819,0.11816493444004972,{"$f":"IF(ISERR(C53),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B53,C53)","v":0.11816493444004972},0.42526263052402213,{"$f":"SUM(I53:AY53*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.3726622548316235E-2},6.2694740923691497E-2,null,3.3100199907030982E-2,0.10799373940235867,2.3065698201568674E-2,0.72044415034080733,0.26513926699274643,2.4783884056409466E-2,1.8173843205176051E-3,3.4667059363474299E-2,0.29946429063346969,0,7.808849430402889E-4,4.5625019473257717E-3,5.615875454368927E-4,7.7534665291588825E-2,4.9187635411332446E-3,0,1.0257584481508684E-2,3.4032887265297313E-3,3.1689431404954486E-3,4.6581842458144401E-3,0.63034155777916823,9.3602970457004626E-3,4.0058563078256932E-3,2.146781467329428E-2,1.1122701785945354E-2,9.2401224126064316E-3,4.1498428634455815E-6,7.9738834759868829E-2,3.2536145207291332E-2,1.4586105655554602E-2,3.7125925626056201E-4,1.6964004444043436E-5,3.0228977002787396E-2,0.41580725570224009,7.5229723320169556E-2,0.13645979548874673,1.6778599019499653E-3,8.8071304044940582E-2,0.17200753951366982,3.0718907442782342E-2,0.47452421604549128,9.5710098385448205E-3,2.6285796863744789E-4]
["Turkey",0.23629444326269722,0.18114286369894006,{"$f":"IF(ISERR(C54),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B54,C54)","v":0.18114286369894006},0.46024035909038896,{"$f":"SUM(I54:AY54*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":8.0226652734288806E-2},0.11710608272166258,null,3.3910313489956427E-2,0.17809477896349235,0.20485788489796544,0.60529772043940544,0.16158542890696614,0.22043048354138045,0,0.16582453186406854,0.29847807166449553,0,8.6252256730006971E-3,2.5646013528297547E-2,0.17670067738021217,0.16694942312677352,1.0744046050548735E-2,0,0,5.5517576399711617E-2,1.257398917701784E-2,7.2804154790951495E-2,0.34120008672947849,1.4611117304046264E-2,1.1800517471083743E-2,3.9091155988646632E-2,1.3044072208074694E-3,4.1245998022485963E-2,0,6.4037587866009577E-2,0.17924255582277099,9.3674821593935174E-3,5.4711927382320694E-4,0,0.14682021299301296,0.40566024463306299,0.22896158699457753,0.49572514664257283,1.0737501846329035E-2,3.5037396203893068E-2,0.22490409563123512,8.4838725190125877E-2,9.7715523605800228E-2,2.3937800810062068E-2,2.3771694625419138E-3]
["United Kingdom",0.1636300404187539,0.15930684906681591,{"$f":"IF(ISERR(C55),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B55,C55)","v":0.15930684906681591},0.34900427563735725,{"$f":"SUM(I55:AY55*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":6.7881905308993545E-2},9.5164165398565759E-2,null,2.726222701083434E-2,9.8747374180964881E-2,9.1946271819351444E-2,0.31517061173615996,9.4778999196564725E-2,0.29571721393417266,0,2.6246981448764837E-2,0.22411598891571771,0,7.3892725095752671E-3,2.163233606024742E-2,3.9879210870584124E-2,7.7604346486028958E-2,1.1883617939091138E-3,0,0,3.0642417101960223E-2,1.1572571253910586E-2,5.2004342883283761E-2,0.11144804410165711,1.8030899668833155E-2,1.0033349543046676E-2,8.0997863525496469E-2,6.0582742431726944E-4,4.4185354602017009E-2,0,0,0.41130179343296935,3.6482396215439042E-3,2.927517791163739E-4,0,0.51453618512228594,0.39032690602019843,0.45138423783051207,0.19034699450343276,9.2082126968059622E-3,2.3042413222353626E-2,0.10902496200321449,5.4774861059710987E-2,2.228170122401475E-3,6.6128480283586281E-3,0]
["United States",2.0918501342810439E-2,0.15083118467304257,{"$f":"IF(ISERR(C56),SUM(IF(ISERR($C$36:$C$56),0,$C$36:$C$56))/SUM(IF(ISERR($C$36:$C$56),0,$B$36:$B$56))*B56,C56)","v":0.15083118467304257},0.17490484835497355,{"$f":"SUM(I56:AY56*$I$61:$AY$61*(1-$I$62:$AY$62))/$F$61","v":2.3964359550062788E-2},3.8612776425648788E-2,null,1.951206537298485E-3,1.1557372305116378E-2,4.8437021130134694E-4,8.427088724486869E-3,2.9713382878586805E-3,5.8579746315709974E-2,0,1.2632981524281578E-2,4.9121190091488527E-2,0,2.7309138342392772E-3,3.1889118142962567E-3,3.3599319561856381E-3,1.5636465857060008E-2,8.3162020991455051E-4,0,0,4.0892464047006929E-2,1.0467338332446688E-2,9.0060476217798165E-3,1.160007586300466E-2,8.2318613975427401E-3,3.8848934034024615E-3,2.8088548157699771E-2,2.97614206929609E-4,9.3903600790326228E-3,0,4.2168143427524216E-2,2.882108379379042E-2,6.7583325662624351E-4,0,6.8672440800938601E-3,2.3209627531693196E-2,0.10127989540115562,9.9929318128440009E-4,0.24489032316764742,3.8319338873094009E-3,8.3734486056357537E-3,3.4876136079135901E-2,5.9614644596274247E-2,1.0806935376976594E-2,2.700002150614945E-3,4.3144579263592357E-3]
[]
["EU",{"$f":"VLOOKUP(\"France\",A36:B52,2,FALSE)","v":0.16759888960726033},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"(1+B58)*(1+C58)-1","v":{"$error":"#REF!"}},{"$f":"F37","v":0.13229509990750757},{"$f":"(E58*$E$61+F58*$F$61)/($E$61+$F$61)","v":{"$error":"#REF!"}}]
[]
[]
["Value of production in non-CDI countries, poverty-weighted",null,null,null,{"$f":"SUMPRODUCT($I$61:$AY$61,$I$62:$AY$62)","v":2336645.2671382255},{"$f":"SUM(I61:AY61)-E61","v":21740658.224500407},null,null,302430.37128925323,649342.85127353668,150329.62420797348,256488.21924269199,103234.00032885373,2719099.284368515,100208.27368493841,212393.53479528427,306542.70294618607,1141006.4481945038,1717634.0416464806,828415.61460769176,144080.82694345713,1156854.5149307251,132024.32728475332,129413.2099666484,106206.54375348131,211841.12106186152,2603443.4852080345,618763.3295507431,305883.88768947124,1003649.3985954523,492578.15751391649,792597.47442531586,246865.19846785069,1676894.6336778104,420278.25533732446,71417.639042675495,98514.224736924749,1223470.4110450745,735963.20386938739,39674.211195917742,129669.69817127287,130001.24912047014,35004.793111175299,769538.08596801758,512202.27143597603,134321.95073971152,435714.96555900574,507394.44295310974,95743.953631538898,612213.42299747467,17959.637068146549]
["PSE commodity (I.e., corresponds to product groups covered in agricultural subsidy estimates)?",null,null,null,null,null,null,null,1,0,1,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,1,1,0,0,1,1,1,0,0,0,1,0,0,1,0,0]
[]
[]
["Agricultural commodities--details"]
[{"$f":"\"Million $, \"&GCI_year-4&\"-\"&GCI_year-2&\" average\"","v":"Million $, 1999-2001 average"},null,null,null,null,"Elasticity of substition between imports and domestically produced goods:",null,null,null,null,null,3.6,null,{"$f":"\"Imports and exports of agricultural commodities, annual average, \" & GCI_year-4&\"-\"&GCI_year-2","v":"Imports and exports of agricultural commodities, annual average, 1999-2001"}]
[]
["Country name","Market price support","Payments based on output","Payments based on input use","Payments based on current A/An/R/I","Payments based on non-current A/An/R/I, production required","Payments based on non-current A/An/R/I, production not required","Transfers to producers from consumers","Total value of production (at farm gate)","Export subsidies","Other trade-distorting subsidies","Total trade-distorting subsidies","Subsidy rate","Country name","Imports","Exports","Apparent consumption","Import share of consumption","Import price elasticity","Tariff equivalent of subsidies"]
["Australia",136.9981992676239,0,275.89367175166961,4.3635330022148082,-5.1790872907115462E-6,303.17538297395885,-57.565850862282851,20207.726329829744,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":79.43234840534106},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":431.84489365132015},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":511.27724205666118},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":2.5301077108409595E-2},"Australia",693.66695033333326,9436.2793936666658,{"$f":"I69/(1+B36)+O69-P69","v":11397.334019662341},{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":6.086221120980044E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.3808960396447185},{"$f":"(1+1/(1+(1+B36)*O69/I69*(1+1/M69)))^(1/S69)-1","v":0.10868717324426136}]
["Brazil",-553.04106966178904,46.881193610457636,2351.8735700391294,0,5.4823384917967902E-5,0,-35.518565205588239,43057.244297586694,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":-588.55963486737733},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":2398.7547910612793},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":1810.195156193902},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":4.2041593365401725E-2},"Brazil",628.81912800000009,3692.1686373333337,38148.900738982622,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":1.6483283025700356E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.5406601811074787},0.16659244301469078]
["Canada",1852.9714861872847,40.907041033945482,345.20147398867357,1143.5928907595624,1.3685996754149049E-5,356.67860596309146,-1850.4086917507784,20053.407587743393,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":2.5627944365062376},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1708.0407156067254},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":1710.6035100432316},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":8.5302385769526243E-2},"Canada",5458.951218666667,10286.263487333332,13801.281764984908,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.39553943696132027},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":2.1760580269392471},9.2167524058619055E-2]
["China",-2843.281816883476,0,5298.5162039689758,524.51997957251797,2.0644468815655677E-4,1564.3365626300829,887.58167598034106,260916.22581674243,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":-1955.700140903135},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":6605.2045680788797},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":4649.5044271757451},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":1.7819912934205092E-2},"China",2079.520528,1542.6253023333331,245304.30046156992,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":8.4773097091536062E-3},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.5694816850470472},0.15513712392801637]
["France",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"France",28579.035386666659,18343.265888666643,201960.12250741021,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.14150830882773927},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.0905700882201388},0.14479298524861917]
["Germany",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Germany",28579.035386666659,18343.265888666643,201960.12271173537,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.14150830868457384},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.0905700887355341},0.1447929852876908]
["India",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"India",295.36041600000004,938.8827510000001,-643.52233500000011,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":-0.45897461507687998},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":5.2523086142767683},{"$error":"#DIV/0!"}]
["Indonesia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Indonesia",800.94751700000006,149.39186666666669,651.55565033333335,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":1.2292848916132313},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":-0.82542560980763269},{"$error":"#DIV/0!"}]
["Italy",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Italy",28579.035386666659,18343.265888666643,201960.12245360657,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.14150830886543811},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.0905700880844229},0.14479298523833073]
["Japan",44.670130955833592,2.1606836505145961,1.8652048842517077,0,-7.7791421595500159E-7,1.3450032534455216,-44.662684404969404,79.80695801339732,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":7.4465508641878841E-3},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":4.6983897725319572},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":4.7058363233961451},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":5.8965238627516271E-2},"Japan",20193.435309333334,534.07836766666662,19708.267753285276,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":1.0246174631947134},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":-8.8622867500968108E-2},-1.520355049273947E-3]
["Mexico",4204.9047768888531,153.57863674589845,823.0292727001879,107.57676218916895,1.0664357754771617E-4,1085.567694015461,-4375.4275554478563,30336.558455412684,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":-170.5227785590032},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1626.9685719647746},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":1456.4457934057714},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":4.800959197617588E-2},"Mexico",2375.1322226666666,857.15602266666644,29107.22454978872,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":8.1599405625360694E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.3062421397487016},9.4356305275111962E-2]
["Netherlands",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Netherlands",28579.035386666659,18343.265888666643,201960.12242806534,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.14150830888333418},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.0905700880199971},0.14479298523344664]
["Russia",167.9031306790705,184.71134472656468,1023.3436783840012,0,-2.3094078932324089E-5,0,372.48304732848578,24313.039797155448,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":540.38617800755628},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1208.0550115635263},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":1748.4411895710825},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":7.1913722190165827E-2},"Russia",1598.7625416666669,185.66945133333331,24682.237542511502,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":6.4773809056534487E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.3668142873964757},0.12664893711953384]
["Saudi Arabia",null,null,null,null,null,null,null,null,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":0},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":{"$error":"#DIV/0!"}},"Saudi Arabia",992.01939666666658,81.810484000000017,910.20891266666661,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":1.089880996397099},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":-0.32357158702955646},{"$error":"#DIV/0!"}]
["South Korea",16.592516951453465,0,0.50303004867150569,0.3270357172246694,1.3529761060966098E-7,0,-16.238325638566053,26.738264497495265,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":0.35419131288741212},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":0.83006583354498042},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":1.1842571464323925},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":4.4290725994700554E-2},"South Korea",4245.8404426666666,574.10045866666667,3689.8972664575749,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":1.1506663020845607},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":-0.54239868750441844},-3.3424829342842965E-4]
["Spain",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Spain",28579.035386666659,18343.265888666643,201960.12249038796,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.14150830883966631},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.0905700881772016},0.14479298524536399]
["Sweden",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"Sweden",28579.035386666659,18343.265888666643,201960.12262123535,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.1415083087479849},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.0905700885072545},0.14479298527038509]
["Switzerland",2659.2391108196002,198.33912993158265,133.79264832169454,553.69791729970882,46.936620967976786,750.00951747827582,-2756.5089755260574,4513.4646686690658,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":-97.269864706457156},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1284.3027647761123},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":1187.0329000696552},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.26299815933192811},"Switzerland",1904.2686466666667,534.02233266666656,4911.2062867485211,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.38773949524474027},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":2.204137817118935},0.11816493444004972]
["Turkey",5649.8080560385524,359.69806352603428,923.62395173444702,17.846237820940136,6.8028692652637564E-5,22.698617920409408,-5872.4145921928393,23612.609763726239,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":-222.60653615428691},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":1312.5175960559725},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":1089.9110599016856},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":4.6158009250464559E-2},"Turkey",198.56476966666665,688.18618766666668,18609.881853575294,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":1.0669856543367511E-2},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.561588516443877},0.18114286369894006]
["United Kingdom",37792.486763053501,3661.6492846254096,6774.7347119196829,31270.806501380794,4.3390717087589377E-3,5.758392270757744,-36638.030671001055,223857.14168445772,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":1154.4560920524455},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":41710.071863597113},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":42864.527955649559},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.19148161918403347},"United Kingdom",28579.035386666659,18343.265888666643,202614.04601954683,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.14105160006483236},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.0922142397666037},0.14491781243862145]
["United States",18737.688802083332,10046.7158203125,7345.20703125,4895.062093098958,2.44140625E-4,10069.277669270834,-18271.929036458332,190329.04166666666,{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Market price support]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Transfers to producers from consumers]]","v":465.759765625},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on output]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on input use]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on current A/An/R/I]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production required]]/2+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Payments based on non-current A/An/R/I, production not required]]/2","v":27321.623901367188},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Export subsidies]]+Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Other trade-distorting subsidies]]","v":27787.383666992188},{"$f":"Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total trade-distorting subsidies]]/Table_Query_from_developmentdataSQL_201380859095100105110115120[[#This Row],[Total value of production (at farm gate)]]","v":0.14599655114986448},"United States",17672.407386999999,33944.88592866667,170156.74319966481,{"$f":"Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Imports]]/Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Apparent consumption]]","v":0.10385957708571618},{"$f":"Elasticity_substitution_imports_domestic*(1-Table_Query_from_developmentdataSQL_20133981869196101106111116121[[#This Row],[Import share of consumption]])","v":3.2261055224914221},0.15083118467304257]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: U.N. Statistics Division, COMTRADE database."]
[]
["Source: OECD, PSE-CSE database, http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE and http://stats.oecd.org/Index.aspx?DataSetCode=MON2012TSE_EE",null,null,null,null,null,null,null,null,null,null,null,null,"\"Agricultural commodities\" are goods in Standard International Trade Classificiation, Revision 2 (SITC2) categories 00, 01, 02 (excluding 025), 041-045, 054.1, 054.2, 054.4, 054.81, 057, 06, 08 (excluding 081.42), and 22, per the definition in OECD, Agric"]
[]
["Calculations based on William Cline, World Trade and Global Poverty, ch. 3."]
[]
[]
[]
[{"$f":"\"EU agricultural subsidy breakout, \"&GCI_year-2","v":"EU agricultural subsidy breakout, 2001"}]
["Country name","Payments","GDP, (current US$) (billion)","Share of GDP from agriculture (% of GDP)","Estimated share of EU subsidies","Estimated trade-distorting subsidies ($)","Estimated share of EU production","Estimated production (farmgate prices)","Estimated subsidy rate","Tariff equivalent of subsidies"]
["Austria",1054.7,193.71756748799999,2.0437417551875114E-2,{"$f":"B101/$B$129","v":2.5090100270003447E-2},{"$f":"E101*$L$74/1000","v":1.0754753044336132},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":2.1877741889705895E-2},{"$f":"G101*$I$74/1000","v":4.8974887659398885},{"$f":"F101/H101","v":0.21959729890819182},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I101)))^(1/$S$74)-1","v":0.15164929646325986}]
["Belgium",938.6,234.551689216,1.3157729990780354E-2,{"$f":"B102/$B$129","v":2.2328214765739294E-2},{"$f":"E102*$L$74/1000","v":0.95708838602577917},{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":1.7054029283554616E-2},{"$f":"G102*$I$74/1000","v":3.8176662496195761},{"$f":"F102/H102","v":0.25069985783098547},{"$f":"(1+1/(1+(1+$B$41)*$O$74/$I$74*(1+1/I102)))^(1/$S$74)-1","v":0.15797715061535644}]
["Germany",5880.1,1914.9684735999999,1.3700583949685097E-2,0.13988081786066869,5.9959252276477573,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":0.14498002689979619},32.454814423124169,0.18474686527172496,0.14295410400718866]
["Denmark",1114.2,161.210826752,2.8282376006245613E-2,2.6505536854876117E-2,1.1361473254953371,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":2.5195185855843696E-2},5.6401222898978478,0.20144019350968978,0.14736466862066311]
["Spain",6193.7,601.85647513599997,4.2555462568998337E-2,0.14734100127270344,6.3157024680671938,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":0.14153235144689541},31.68302765078213,0.19934024417364304,0.14683631725755264]
["Finland",816.1,124.57526886399999,3.2627496868371964E-2,1.9414080620413211E-2,0.83217540148693636,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":2.2460688207400423E-2},5.0279854623744651,0.16550871272685455,0.13719928730489217]
["France",9248,1350.6820177919999,2.8538055717945099E-2,0.21999928633449498,9.4301655593079126,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":0.21300263147221007},47.682160252636869,0.19777135744990529,0.14643682251115786]
["Greece",2616.6,129.640054784,6.7000001668930054E-2,6.224590534416518E-2,2.6681413497496846,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":4.7997817348891379E-2},10.7446541988155,0.24832268218029976,0.15753262905378107]
["Ireland",1599.4,102.19845222399999,2.7608513832092285E-2,3.8047886955384004E-2,1.6309047140524517,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":1.5591748363049383E-2},3.4903242224155573,0.46726453192470113,0.18304017748929469]
["Italy",5347.9,1124.572987392,2.6571588590741158E-2,0.12722039180236219,5.4532420409410438,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":0.16512492613436688},36.964393985296581,0.14752688879764114,0.13103093857048198]
["Luxembourg",29.5,20.779788287999999,6.7330934107303619E-3,7.0177107989485312E-4,3.008108607261931E-2,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":7.7314905155665564E-4},0.17307493677752236,0.17380382528341914,0.13977761895825114]
["Netherlands",1155.5,392.490614784,2.5598909705877304E-2,2.7488016366728908E-2,1.1782608459970039,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":5.5521119468859965E-2},12.428799107420289,9.4800860148552407E-2,0.10656356742862516]
["Portugal",881.6,119.616126976,3.4616909921169281E-2,2.0972250306281442E-2,0.89896560954648086,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":2.2881553339070958E-2},5.1221991277848842,0.17550383870672404,0.14028727714057521]
["Sweden",780.3,250.38135295999999,2.0722696557641029E-2,1.8562439784473014E-2,0.79567021906660507,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":2.8671850193041883E-2},6.4183984310193241,0.12396709671702984,0.12148816972533272]
["United Kingdom",4380.3,1523.7424087039999,9.1845542192459106E-3,0.10420230038181102,4.4665824177591311,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":7.7335181045756582E-2},17.312032580553122,0.25800450622860505,0.15930684906681591]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,0,0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B125/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B126/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"B127/$B$129","v":0},0,{"$f":"Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[GDP, (current US$) (billion)]]*Table_Query_from_developmentdataSQL_201482879297102107112117122[[#This Row],[Share of GDP from agriculture (% of GDP)]]/SUM(Table_Query_from_developmentdataSQL_201482879297102107112117122[GDP, (current US$) (billion)]*Table_Query_from_developmentdataSQL_201482879297102107112117122[Share of GDP from agriculture (% of GDP)])","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"F127/H127","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Total",{"$f":"SUM(B101:B115)","v":42036.500000000007},null,null,null,{"$f":"SUM(F101:F127)","v":42.86452795564955},{"$f":"SUM(G101:G127)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H102:H127)","v":{"$error":"#VALUE!"}},{"$f":"F129/H129","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[]
["Source: Commission of the European Community, 4th FINANCIAL REPORT FROM THE COMMISSION TO THE EUROPEAN PARLIAMENT AND THE COUNCIL on the EUROPEAN AGRICULTURAL GUARANTEE FUND \n2010 FINANCIAL YEAR, Annex 5, http://ec.europa.eu/agriculture/fin, Annex 24;GDP and Agricultural GDP share from World Development Indicators."]
[]
[]
[{"$f":"\"Revealed openness--Imports weighted by poverty of exporter, \"&GCI_year-2","v":"Revealed openness--Imports weighted by poverty of exporter, 2001"}]
[]
["Country name","Manufactures Imports","Manufactures Imports weighted","Weight","GDP","Manufactures Imports weighted/GDP"]
["Australia",16166175630,12187094080.994173,0.75386376839666769,425523838976,2.8640214635969052E-2]
["Brazil",11583467155,6582868574.1433945,0.5682986351199607,653149798400,1.0078650548877509E-2]
["Canada",27566806297,20474317338.835571,0.74271633493734535,737849966592,2.7748618643167883E-2]
["China",65013560784,34376040064.143791,0.52875184268639264,1297948344320,2.6484906132495996E-2]
["France",331844220614,255056416905.41241,0.76860285959927299,8244984104960,3.0934737248550438E-2]
["Germany",331844220614,255056416905.41241,0.76860285959927299,8244984104960,3.0934737248550438E-2]
["India",10059517637,6966823701.5641584,0.69256041422298653,484189241344,1.4388637967720698E-2]
["Indonesia",8396910416,4822628891.2565145,0.57433373137662336,171033493504,2.8196985236366739E-2]
["Italy",331844220614,255056416905.41241,0.76860285959927299,8244984104960,3.0934737248550438E-2]
["Japan",112030963709,99759298607.827103,0.8904618446999305,4676054417408,2.1334075633603303E-2]
["Mexico",18474423182,12698271631.266001,0.68734333441263706,580513693696,2.1874198264676521E-2]
["Netherlands",331844220614,255056416905.41241,0.76860285959927299,8244984104960,3.0934737248550438E-2]
["Russia",13252173524,12588888028.055645,0.94994892764246341,272932814848,4.6124494172921526E-2]
["Saudi Arabia",7122358010,5783402646.1918774,0.81200673120781208,189473472512,3.0523548069905114E-2]
["South Korea",26361116476,22768337270.108505,0.86370914110703634,554577952768,4.1055251396972366E-2]
["Spain",331844220614,255056416905.41241,0.76860285959927299,8244984104960,3.0934737248550438E-2]
["Sweden",331844220614,255056416905.41241,0.76860285959927299,8244984104960,3.0934737248550438E-2]
["Switzerland",6236045832,4620506543.3320923,0.74093530865699586,252797992960,1.8277465296424211E-2]
["Turkey",5173901519,4291709709.79599,0.82949195960449629,251379908608,1.7072604304620268E-2]
["United Kingdom",331844220614,255056416905.41241,0.76860285959927299,8244984104960,3.0934737248550438E-2]
["United States",409301892652,303916076852.02924,0.74252301860335457,10007026335744,3.0370268514880824E-2]
[]
[]
[]
[]
["Source: U.N. Statistics Division, COMTRADE database."]
[]
["\"Manufactures\" are goods in Broad Economic Categories (BEC) processed food & beverages (12), processed industrial supplies (22), capital goods (4), transportation equipment (5), and consumer goods (6)."]
["Weights for each country's exports based on log GDP/capita, as in aid component."]

{"sheet":"Environment 2012","index":21,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[228,5,228,6],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[100,15,100,25],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[225,0,225,7],[62,0,62,7],[64,0,64,7],[68,1,68,3],[68,4,68,7],[100,1,101,1],[66,4,66,6],[100,4,100,14]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-8.1835523507962336},{"$f":"C103","v":6.5277379817956085},{"$f":"I137","v":2.7623258398521728},{"$f":"O170","v":10.035268055048306},{"$f":"C200","v":10},null,{"$f":"J233","v":10},{"$f":"G304","v":4.8034069530662924},{"$f":"E267","v":-2.6250965840697518},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":3.9054276990218555}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1413918267945},6.7574431309109357,5.7992612747908829,9.2794217925686766,10,null,{"$f":"J234","v":10},3.9568662151386209,9.9535076880829223,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":7.512143108274822}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-1.884192053719552,3.3597884246185283,2.7988879747951581,9.7713664415615913,0,null,10,4.0252009089228906,6.861714846155337,4.3455562619579906]
[{"$f":"'Index 2012'!B6","v":"China"},6.8517473823709683,5.1234506425910205,4.6501160016432044,8.1187000993870591,10,null,0,4.6261633856769118,7.6165612190701815,5.799488435523001]
[{"$f":"'Index 2012'!B7","v":"France"},8.2116200461578455,5.3035226763557732,6.8762536061257045,10.248062595270081,10,null,10,6.3304259745726386,4.7929013946928212,7.3414338119048335]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.7217076143640178,4.2984419274309342,6.9624823831588314,10.248062595270081,10,null,10,6.6558039690527835,4.7929013946928212,7.1034214721137161]
[{"$f":"'Index 2012'!B9","v":"India"},9.2944477133618459,7.3194088258006316,7.1672107289047826,9.8045619142383611,10,null,10,5.5251913708965903,9.1632410469952834,8.2861587586496146]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},6.9097312810695781,9.4879506468878496,1.1495825318977984,9.7887015494421856,10,null,10,3.8497764568632453,9.6055433345163177,7.2837712285759579]
[{"$f":"'Index 2012'!B11","v":"Italy"},8.1714417552743157,4.0443348214303168,6.8333386301362964,10.248062595270081,10,null,10,6.3983277484517007,4.7929013946928212,7.15228582426111]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.8274294821097197,3.4410905194534362,4.4584259943954798,9.4399748304798337,10,null,10,4.6826200076700761,-7.3603842181639649,4.5100032767622098]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.2594116496506267,-0.44243672627796948,1.440526632724203,8.3145340939488488,10,null,0,4.2710294581029569,9.0799412060054223,4.7097536599431393]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.0147109764048778,4.9529987769180366,7.9581485682001238,10.248062595270081,10,null,10,6.200074007983166,4.7929013946928212,7.111895769336618]
[{"$f":"'Index 2012'!B15","v":"Russia"},1.8657583610873889,11.452352059703193,2.0654205564449497,9.1138439590202776,10,null,10,3.9568662151386209,9.8893921152128392,7.2025648739857067]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-9.218118998320044,-3.9835908689900883,-4.3188287323319221,2.5750812885719112,10,null,0,2.4814434316784357,1.7101342500895598,-0.28093005890791545]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.5968867705770453,3.6839003326724096,7.2611706406423799,4.8469596550407088,10,null,10,4.0478703228048394,-1.7869529145328578,5.1252828997997915]
[{"$f":"'Index 2012'!B18","v":"Spain"},8.2930218516342844,6.4674253524656873,5.7183848862249427,10.248062595270081,10,null,10,6.1328277975965664,4.7929013946928212,7.3208393593374392]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.1718133150604064,8.4404748566081071,5.8156513183349903,10.248062595270081,10,null,10,6.3976963006963761,4.7929013946928212,7.7589961715828935]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.3650488726903998,4.1642181565515575,4.1409677675383962,9.9844472484790128,10,null,0,4.9939882496520918,4.7929013946928212,5.5487609473821706]
[{"$f":"'Index 2012'!B21","v":"Turkey"},8.8254118316846331,1.2708198060958584,17.407625129380168,9.0765186606502457,10,null,0,4.5281115501122695,8.6494237100422637,7.5685900785780715]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},6.4774511295594639,7.1972360889210147,7.4508253311062242,10.248062595270081,10,null,10,6.1894767286454941,4.7929013946928212,7.5171173039877868]
[{"$f":"'Index 2012'!B23","v":"United States"},2.2868315429839026,6.1334325680571595,0.60222293603524024,8.7372026626522388,0,null,10,4.9468329472774251,5.8997631430539048,4.7397411597271732]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2010"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",580646.875,21515754,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":26.987056786390102}]
["Brazil",2961683.25,201103330,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":14.727171598799483}]
["Canada",763673.875,33759742,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":22.620844525411361}]
["China",10072288,1330141295,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":7.5723444102229749}]
["France",495951.53125,64768389,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":7.6573084325132745}]
["Germany",953826.6875,81644454,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":11.682688054965743}]
["India",2477974.25,1173108018,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":2.1123155003446579}]
["Indonesia",2168851.5,242968342,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":8.9264777548673386}]
["Italy",444787.1875,60748965,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":7.3217245347307562}]
["Japan",1184802.75,127579145,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":9.2868058490280685}]
["Mexico",743603.4375,112468855,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":6.6116387287840706}]
["Netherlands",213054.40625,16573840,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":12.854860807754871}]
["Russia",1549280.875,139390205,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":11.114704042511452}]
["Saudi Arabia",516305.125,25731776,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":20.064884950032212}]
["South Korea",705012.5625,48636068,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":14.495673509215424}]
["Spain",326944.3125,46505963,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":7.0301589604756707}]
["Sweden",32177.033203125,9074055,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":3.5460478477510882}]
["Switzerland",53366.90234375,7623438,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":7.0003720557247266}]
["Turkey",323201.03125,77804122,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":4.1540348112918748}]
["United Kingdom",590179.125,62348447,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":9.4658191726892564}]
["United States",5747136,308282053,{"$f":"Table_Query_from_CDI_2[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2[[#This Row],[Population]]*1000","v":18.64246051326251}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",23.842592239379883,45.316581726074219,235.43643188476562,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":73068.008176803589},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":100494.05163574219},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":920933.14696044917},{"$f":"SUM(E71:G71)","v":1094495.2067729949},{"$f":"C38","v":21515754},{"$f":"H71/I71*1000","v":50.869479488053031},{"$f":"(J71+D38)/2","v":38.928268137221565},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-8.1835523507962336}]
["Brazil",105.71629333496094,12.965949058532715,2.0695500373840332,323978.15255432128,28753.288632202148,8095.2519262313845,360826.69311275479,201103330,1.7942352974103153,{"$f":"(J72+D39)/2","v":8.2607034481048984},6.1413918267945]
["Canada",162.77630615234375,143.84637451171875,34.854713439941406,498844.26783447259,318993.72011718748,136337.69709167481,954175.68504333484,33759742,28.26371377611046,25.442279150760911,-1.884192053719552]
["China",203,87.083999633789063,1800.4451904296875,622113.79999999993,193117.47758789061,7042621.4068847653,7857852.6844726559,1330141295,5.9075323155594957,6.7399383628912357,6.8517473823709683]
["France",0,0,0,0,0,0,0,64768389,0,3.8286542162566373,8.2116200461578455]
["Germany",0,9.5649118423461914,43.7105712890625,0,21211.148501586915,170978.27065429688,192189.41915588381,81644454,2.3539800897668295,7.0183340723662866,6.7217076143640178]
["India",38.880001068115234,45.791099548339844,216.08673095703125,119151.65127334592,101546.34235839844,845244.85681152344,1065942.8504432677,1173108018,0.90864850814042242,1.5104820042425402,9.2944477133618459]
["Indonesia",47.801155090332031,73.811103820800781,188.11616516113281,146491.41988983154,163683.5038330078,735835.19164428709,1046010.1153671264,242968342,4.3051292475261098,6.6158035011967247,6.9097312810695781]
["Italy",5.1061902046203613,6.8491501808166504,0,15648.43050107956,15188.675440979005,0,30837.105942058566,60748965,0.50761533043498874,3.9146699325828727,8.1714417552743157]
["Japan",0,0,0.5052725076675415,0,0,1976.423940992355,1976.423940992355,127579145,1.5491747816560104E-2,4.6511487984223141,7.8274294821097197]
["Mexico",146.27983093261719,49.750404357910156,4.4823598861694336,448289.16987609857,110326.49670410156,17533.198930740356,576148.86551094055,112468855,5.1227414514973102,5.8671900901406904,7.2594116496506267]
["Netherlands",0,63.457244873046875,0,0,140722.78623046874,0,140722.78623046874,16573840,8.4906567355826255,10.672758771668748,5.0147109764048778]
["Russia",505.1300048828125,530.0511474609375,148.78640747070312,1548021.412963867,1175441.424609375,581992.91146240232,3305455.7490356443,139390205,23.713687407487811,17.41419572499963,1.8657583610873889]
["Saudi Arabia",467.77236938476562,75.545997619628906,0,1433535.2032165527,167530.80432128906,0,1601066.0075378418,25731776,62.221356486930475,41.143120718481342,-9.218118998320044]
["South Korea",0,0,0.93800842761993408,0,0,3669.1137654781342,3669.1137654781342,48636068,7.5440180844350627E-2,7.2855568450298875,6.5968867705770453]
["Spain",0,0,3.3124771118164062,0,0,12957.085470581054,12957.085470581054,46505963,0.27861127121657614,3.6543851158461234,8.2930218516342844]
["Sweden",0,0,0,0,0,0,0,9074055,0,1.7730239238755441,9.1718133150604064]
["Switzerland",0,0,0,0,0,0,0,7623438,0,3.5001860278623633,8.3650488726903998]
["Turkey",0,0,17.40827751159668,0,0,68094.218314361569,68094.218314361569,77804122,0.87520065215004383,2.5146177317209593,8.8254118316846331]
["United Kingdom",62.972999572753906,51.408000946044922,11.04457950592041,192987.0544906616,114002.38289794921,43201.977195358275,350191.41458396905,62348447,5.6166822340253173,7.5412507033572869,6.4774511295594639]
["United States",339.10610961914062,556.78460693359375,552.22344970703125,1039224.5835388184,1234725.5443359374,2160077.2458740235,4434027.3737487793,308282053,14.38302142664393,16.512740969953221,2.2868315429839026]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 2000-2010"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":2000},{"$f":"E102+1","v":2001},{"$f":"F102+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"E102","v":2000},{"$f":"F102","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,2010]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-2.8595804930576896E-2},{"$f":"B103/$B$127*Standard_mean","v":6.5277379817956085},null,554167,492746.65625,591728.4375,763896.8125,487123.90625,534004.5625,546242.25,635076.625,512043.5625,593298.125,580646.875,568134795264,579904339968,602542571520,622259404800,648119189504,667297972224,687860023296,712376582144,739675340800,750388576256,767324389376,7916602916864]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.9602065239120123E-2},6.7574431309109357,null,2779325.5,2798296.75,2808033.75,2807479.5,2835684.25,2854763.5,2869910,2898417,2934655.75,2918552.75,2961683.25,1379548790784,1397625978880,1434779516928,1451267063808,1534167613440,1582642364416,1645241565184,1745462231040,1835599790080,1823767003136,1960360542208,21825348304896]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.4718092954456141E-2},3.3597884246185283,null,655495.5625,653522.4375,805681.6875,782354,848081.125,793329.3125,790164.25,802534.25,713660.875,677928.125,763673.875,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448,1164581797888,1202022383616,14541778845696]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-2.24440986380815E-2},5.1234506425910205,null,4785456.5,4896187.5,5184641.5,5810541.5,6624139.5,7225419,7883565,8403925,8922195,9284790,10072288,3368067006464,3647616319488,3979549605888,4377504382976,4819632259072,5364251099136,6045510926336,6903973281792,7566754578432,8262896320512,9122236858368,29548103860224]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.3232933111117848E-2},5.3035226763557732,null,544366.875,538651,525292.5,530176.875,529054,531688.4375,513386.25,503495.8125,498988.59375,483614.875,495951.53125,1718293364736,1749836234752,1766090604544,1781976662016,1827323248640,1860699684864,1906601492480,1950171136000,1948598009856,1895405453312,1923456696320,27208461582336]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.8830015421117841E-2},4.2984419274309342,null,1012473,1021309.875,1047676.6875,1045945.25,1034867.9375,1013074.6875,1014405.4375,993031.125,992252.4375,929023.6875,953826.6875,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920,2635279368192,2732530597888,39972538810368]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-3.2063846247113559E-2},7.3194088258006316,null,1612449.875,1635160.125,1682240.875,1725507.625,1812199.875,1875452.25,1987014.875,2093691.375,2198807.75,2326933.25,2477974.25,1797375524864,1891142729728,1962378919936,2126647656448,2302695178240,2517281538048,2750679613440,3020714147840,3169707098112,3458306670592,3762859016192,21197619724288]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-4.1563492077344999E-2},9.4879506468878496,null,1963675.5,1986368,1997017.25,2009456.25,2025589.25,2038924.875,2054572.25,2084878.25,2110033.25,2139798.25,2168851.5,559744221184,580138303488,606241488896,635222097920,667179286528,705158971392,743949402112,791153147904,838730776576,877108002816,930654257152,7570908200960]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-1.7716858420188664E-2},4.0443348214303168,null,508504.03125,507983.53125,503858.6875,526665.125,526390.25,521173.5625,509015.9375,520280.125,489421.25,435582.90625,444787.1875,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472,1616453959680,1641306128384,25827129884672]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.5074249842313758E-2},3.4410905194534362,null,1254182.625,1229222.125,1260101,1254809.5,1251221.625,1260787.5,1248624.75,1281121.5,1202583.125,1135523.5,1184802.75,3630106673152,3636800258048,3646338105344,3697880596480,3799359946752,3872843104256,3951828664320,4045204094976,3998065623040,3746683944960,3896551407616,59829154611200]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":1.9381651582908166E-3},-0.44243672627796948,null,614366.125,618417,633234.25,641698.3125,652634.9375,682263.875,698361.4375,731437.125,745721.75,742861.375,743603.4375,1184793100288,1182933057536,1192712208384,1208832098304,1257831399424,1298150326272,1365007007744,1409509621760,1426291294208,1338947272704,1411093757952,17158789660672]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-2.169740685688093E-2},4.9529987769180366,null,216124.890625,217639.96875,216926.40625,218322.8125,219719.984375,214001,210000.15625,208407.078125,207617.4375,201796.546875,213054.40625,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264,604511272960,614724927488,7764269826048]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-5.0168868053352744E-2},11.452352059703193,null,1575148.125,1522025.375,1495447.5,1542116.125,1590731,1577306.5,1648902.625,1622225.75,1630910,1459839.5,1549280.875,1260057788416,1324219629568,1387036278784,1488232382464,1595027226624,1696729137152,1835070783488,1991695532032,2096218898432,1932418351104,2010377486336,15343907569664]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":1.745075977782018E-2},-3.9835908689900883,null,308513.78125,315494.78125,335922.75,349775.53125,367737.375,387595.9375,408638.125,430347.8125,464683.46875,486264.5,516305.125,407348084736,409578078208,410102530048,441512624128,464766730240,490578378752,506069745664,516278026240,538109837312,538960658432,559236317184,6540060065792]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.6137917237267874E-2},3.6839003326724096,null,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,659388.75,705012.5625,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072,1244264529920,1320934178816,9782324117504]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-2.8331595768386508E-2},6.4674253524656873,null,357568.15625,358389.9375,374792.28125,382602.875,396902.0625,410883.46875,399787.65625,406656.6875,374699.1875,337721.8125,326944.3125,1011767050240,1048676335616,1077034811392,1110383919104,1146658357248,1188102275072,1235847741440,1280020316160,1291026825216,1242967572480,1241180798976,14672726851584]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-3.6974856097795161E-2},8.4404748566081071,null,30047.814453125,30822.515625,31466.73828125,34557.79296875,37294.83203125,36494.078125,30419.53515625,28672.458984375,26821.232421875,23923.30078125,32177.033203125,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120,299882479616,316705669120,4032077873152]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-1.8242026629316288E-2},4.1642181565515575,null,52137.11328125,53541.91015625,52382.828125,50666.02734375,52020.8359375,52538.64453125,53428.58203125,51266.3046875,53031.1328125,51362,53366.90234375,249388580864,252261728256,253379608576,252878438400,259283075072,266129817600,275791380480,285842669568,291832430592,286351720448,294123438080,4206293221376]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-5.5670303217401074E-3},1.2708198060958584,null,234826.53125,214917.09375,224200.28125,240554.921875,250812.359375,271626.4375,290297.9375,317428.25,296152.09375,295995.71875,323201.03125,625310826496,589683884032,626031001600,658993250304,720693493760,781243383808,835098312704,874085548032,879844392960,837384208384,912795500544,8487152844800]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-3.1528648945783888E-2},7.1972360889210147,null,673907.4375,678285,656857.5625,661165.1875,660037.1875,654711,650212.4375,640505.3125,625949.375,571919.25,590179.125,1711208398848,1765122899968,1812031209472,1875898400768,1931337400320,1971620544512,2023023050752,2093144342528,2070059810816,1979529035776,2020944117760,24973249150976]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.6868486719309859E-2},6.1334325680571595,null,6424130,6225499.5,6078498.5,6027581,6094882,6118281.5,6048940,6144525,5960865.5,5545716.5,5747136,11167700353024,11289799688192,11496099676160,11783799570432,12206300200960,12579700211712,12916100169728,13166899625984,13164199542784,12703453151232,13084557049856,157091200761856]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2010"}]
[]
["No-tax price (U.S. - $0.10):",0.66]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,1.27,1.3298792839050293,{"$f":"D137/E137","v":0.9549738952777721},{"$f":"1-$B$134/D137","v":0.48031496062992129},{"$f":"F137*G137","v":0.45868824891294568},{"$f":"H137/$H$161*Standard_mean","v":2.7623258398521728}]
["Brazil","Regular unleaded, 2010",null,1.58,0.95537185668945313,1.6538063047774962,0.58227848101265822,0.96297582303499785,5.7992612747908829]
["Canada","Premium unleaded (95 RON)",null,1.21,1.1834079027175903,1.0224707788593801,0.45454545454545447,0.46475944493608179,2.7988879747951581]
["China","Premium unleaded (95 RON), 2010",null,1.1100000000000001,0.58278185129165649,1.9046578021258496,0.40540540540540548,0.77215856842939867,4.6501160016432044]
["France","Premium unleaded (95 RON)",null,1.98,1.1560572385787964,1.712717964063891,0.66666666666666663,1.141811976042594,6.8762536061257045]
["Germany","Premium unleaded (95 RON)",null,1.9,1.0725433826446533,1.7714901147541675,0.65263157894736845,1.1561303906816673,6.9624823831588314]
["India","Regular unleaded, 2010",null,1.1499999999999999,0.41172116994857788,{"$f":"D143/E143","v":2.7931524632158937},{"$f":"1-$B$134/D143","v":0.42608695652173911},1.1901258321528589,7.1672107289047826]
["Indonesia","Premium unleaded (95 RON), 2010",null,0.79,0.68102097511291504,{"$f":"D144/E144","v":1.1600230079095817},{"$f":"1-$B$134/D144","v":0.16455696202531644},0.19088986206107039,1.1495825318977984]
["Italy","Premium unleaded (95 RON)",null,1.87,1.0663744211196899,1.7536054531732914,0.64705882352941169,1.1346858814650709,6.8333386301362964]
["Japan","Regular unleaded",null,1.6,1.269707202911377,1.2601330419574512,0.58750000000000002,0.74032816215000263,4.4584259943954798]
["Mexico","Premium unleaded (95 RON)",null,0.81,0.62708622217178345,1.2916884016279813,0.18518518518518523,0.23920155585703362,1.440526632724203]
["Netherlands","Regular unleaded",null,2.13,1.1124041080474854,1.9147717853529145,0.6901408450704225,1.321462218060462,7.9581485682001238]
["Russia","Premium unleaded (95 RON), 2010",null,0.84,0.52483320236206055,1.600508497213023,0.21428571428571419,0.34296610654564763,2.0654205564449497]
["Saudi Arabia","Premium unleaded (95 RON), 2010",null,0.16,0.69720631837844849,0.22948730638604292,-3.125,-0.71714783245638414,-4.3188287323319221]
["South Korea","Premium unleaded (95 RON)",null,1.52,0.71326202154159546,2.1310541625569472,0.56578947368421051,1.2057280130256411,7.2611706406423799]
["Spain","Premium unleaded (95 RON)",null,1.56,0.94782119989395142,1.6458800459142962,0.57692307692307687,0.9495461803351708,5.7183848862249427]
["Sweden","Premium unleaded (95 RON)",null,1.87,1.2529804706573486,1.4924414576221972,0.64705882352941169,0.96569741375553919,5.8156513183349903]
["Switzerland","Premium unleaded (95 RON)",null,1.66,1.4543048143386841,1.1414388398039179,0.60240963855421681,0.68761375891802279,4.1409677675383962]
["Turkey","Premium unleaded (95 RON)",null,2.52,0.64347356557846069,3.916244792021264,0.73809523809523814,2.8905616322061713,17.407625129380168]
["United Kingdom","Premium unleaded (95 RON)",null,1.92,1.0184118747711182,1.8852883077698874,0.65625,1.2372204519739887,7.4508253311062242]
["United States","Premium unleaded (95 RON)",null,0.76,1,0.76,0.13157894736842102,9.9999999999999978E-2,0.60222293603524024]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudi Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2010"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",-23.9,-56,0,0,0,53,0,0,20.5,-6.4000000000000057,21515754,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-6.4000000000000057},{"$f":"M170/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-0.29745645911363394},{"$f":"10-N170/$N$192*Standard_mean","v":10.035268055048306}]
["Brazil",-13.8,0,0,-18,0,1239,0,0,-3,1204.2,201103330,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":1222.2},{"$f":"M171/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":6.0774727101734216},9.2794217925686766]
["Canada",0,0,0,0.1,0,51,0,0,14.1,65.2,33759742,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":65.100000000000009},{"$f":"M172/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":1.9283322722075307},9.7713664415615913]
["China",968.6,0,0,282.60000000000002,0,19935.3,0,0,201.7,21388.2,1330141295,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":21105.600000000002},{"$f":"M173/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":15.867186500664205},8.1187000993870591]
["France",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,501481718,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},{"$f":"M174/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-2.0921998994986288},10.248062595270081]
["Germany",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,501481718,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},{"$f":"M175/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-2.0921998994986288},10.248062595270081]
["India",316.10000000000002,0,0,0,0,1617.6,0,0,0,1933.6999999999998,1173108018,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":1933.6999999999998},{"$f":"M176/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":1.648356306776176},9.8045619142383611]
["Indonesia",0,0,0,0,0,433,0,0,0,433,242968342,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":433},{"$f":"M177/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":1.7821251790902044},9.7887015494421856]
["Italy",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,501481718,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},{"$f":"M178/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-2.0921998994986288},10.248062595270081]
["Japan",0,0,0,19.8,0,453.4,0,0,149.19999999999999,622.4,127579145,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":602.6},{"$f":"M179/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":4.7233425180894573},9.4399748304798337]
["Mexico",-240.8,0,0,0.1,0,1171.7,0,0,667.9,1598.9,112468855,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":1598.8000000000002},{"$f":"M180/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":14.215491035273724},8.3145340939488488]
["Netherlands",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,501481718,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},{"$f":"M181/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-2.0921998994986288},10.248062595270081]
["Russia",308,0,0,0,0,733.8,0,0,0,1041.8,139390205,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":1041.8},{"$f":"M182/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":7.4739828383206692},9.1138439590202776]
["Saudi Arabia",0,0,0,0,0,1575.4,0,0,36,1611.4,25731776,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":1611.4},{"$f":"M183/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":62.622960809234471},2.5750812885719112]
["South Korea",0,0,0,0.1,66.7,2047.1,0,0,0,2113.9,48636068,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":2113.8000000000002},{"$f":"M184/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":43.461572592587046},4.8469596550407088]
["Spain",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,501481718,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},{"$f":"M185/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-2.0921998994986288},10.248062595270081]
["Sweden",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,501481718,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},{"$f":"M186/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-2.0921998994986288},10.248062595270081]
["Switzerland",0,0,0,0.6,0,1,0,0,0,1.6,7623438,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":1},{"$f":"M187/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":0.13117441238454355},9.9844472484790128]
["Turkey",0,0,0,0,0,606,0,0,0,606,77804122,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":606},{"$f":"M188/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":7.7887904190988753},9.0765186606502457]
["United Kingdom",-870.6,-87.1,0,-710.4,-0.2,-27.7,-0.5,0,-63.1,-1759.6,501481718,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":-1049.1999999999998},{"$f":"M189/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":-2.0921998994986288},10.248062595270081]
["United States",-661.8,-19.7,-3,-953.9,-96.6,2431.1,0,0,1633.4,2329.5,308282053,{"$f":"Table_Query_from_CDI_1[[#This Row],[Total]]-Table_Query_from_CDI_1[[#This Row],[Carbon Tetrachloride]]","v":3283.4},{"$f":"M190/Table_Query_from_CDI_1[[#This Row],[Population]]*1000000","v":10.650636221110155},8.7372026626522388]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B200/$B$224*2*Standard_mean","v":10}]
["Brazil",1,10]
["Canada",0,0]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,1,10]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,1,10]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,1,10]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2010"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",372734556,21515754,{"$f":"B267/C267","v":17.323797065164438},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":-2.6250965840697518}]
["Brazil",12829472,201103330,{"$f":"B268/C268","v":6.3795422979818384E-2},{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9535076880829223}]
["Canada",145378405,33759742,4.3062652848472602,6.861714846155337]
["China",4350209340,1330141295,3.2704866440523523,7.6165612190701815]
["France",3514085253,491822183,7.145032034880785,4.7929013946928212]
["Germany",3514085253,491822183,7.145032034880785,4.7929013946928212]
["India",1346935345,1173108018,1.1481767444538939,9.1632410469952834]
["Indonesia",131509573,242968342,0.54126217398314391,9.6055433345163177]
["Italy",3514085253,491822183,7.145032034880785,4.7929013946928212]
["Japan",3039116850,127579145,23.821423556334384,-7.3603842181639649]
["Mexico",141989501,112468855,1.262478407911239,9.0799412060054223]
["Netherlands",3514085253,491822183,7.145032034880785,4.7929013946928212]
["Russia",21155667,139390205,0.1517729814659502,9.8893921152128392]
["Saudi Arabia",292701965,25731776,11.375117092578453,1.7101342500895598]
["South Korea",786626158,48636068,16.173720252221049,-1.7869529145328578]
["Spain",3514085253,491822183,7.145032034880785,4.7929013946928212]
["Sweden",3514085253,491822183,7.145032034880785,4.7929013946928212]
["Switzerland",3514085253,491822183,7.145032034880785,4.7929013946928212]
["Turkey",144188328,77804122,1.8532222238816602,8.6494237100422637]
["United Kingdom",3514085253,491822183,7.145032034880785,4.7929013946928212]
["United States",1734465102,308282053,5.6262279465227252,5.8997631430539048]
["EU"]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2011}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":0.91025042711562676},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.0666666666666667},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":1.142857142857143},{"$f":"AVERAGE(B304:E304)","v":1.1907834890286457},{"$f":"F304/$F$328*Standard_mean","v":4.8034069530662924},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0.92369083304469379},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},0.98092270826117345,3.9568662151386209,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0.99145259121443818},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},0.99786314780360952,4.0252009089228906,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0.94401672481830801},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.1468441110733636,4.6261633856769118,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.944016724818308},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.5693375145379103,6.3304259745726386,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1.5999999999999999},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.65,6.6558039690527835,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0.87886674810032994},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.5999999999999996},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.3697166870250825,5.5251913708965903,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0.81749894279314494},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},0.95437473569828624,3.8497764568632453,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":0.7446825261277964},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1.5999999999999999},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.586170631531949,6.3983277484517007,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1.1608399298687866,4.6826200076700761,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.2352200507328324},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.058805012683208,4.2710294581029569,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.6814243292453535},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.4666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.5370227489780048,6.200074007983166,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0.92369083304469379},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},0.98092270826117345,3.9568662151386209,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.52730503961568709},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.93333333333333324},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.61515959323725511,2.4814434316784357,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.0139319389110548},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.0034829847277638,4.0478703228048394,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.7480752616823858},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.5203521487539298,6.1328277975965664,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.1013228066526497},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.7760668992732318},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.4666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.5860140931481368,6.3976963006963761,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.7446825261277964},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.87410151072556108},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.2380293425466726,4.9939882496520918,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1.4901467004885547},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.1225366751221386,4.5281115501122695,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.537582566884685},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.5999999999999999},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.5343956417211713,6.1894767286454941,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.9053574299721214},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.2263393574930304,4.9468329472774251,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":5},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":9.9212565748012557E-2},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.12500000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.15749013123685926},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":0.19842513149602506},0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,9.9212565748012557E-2,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2011","index":22,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-8.1353163090324294},{"$f":"C103","v":5.6413059215857153},{"$f":"I137","v":2.5099588065120102},{"$f":"O170","v":9.6810394817125331},{"$f":"C200","v":10},null,{"$f":"J233","v":10},{"$f":"G304","v":4.9996197582842044},{"$f":"E267","v":-1.327591608735414},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":3.9280662489149876}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1726388737117732},6.3325097503129859,6.5508529633333366,9.1293396641992857,10,null,{"$f":"J234","v":10},4.0801553451122015,9.961898517652175,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":7.5690103402527109}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-1.2330213274374646,3.541106924636285,2.4424012333597473,9.0291623353133605,10,null,10,4.3137021410654004,7.1090042724499281,5.3905462865142937]
[{"$f":"'Index 2012'!B6","v":"China"},7.0888846099208731,5.4410956546379206,5.402195213061411,8.1829525208898151,10,null,0,4.7553671149697605,8.5121585277417839,6.1438061896427003]
[{"$f":"'Index 2012'!B7","v":"France"},8.2466763522726154,5.7902684375839319,5.9392134828842256,10.0928304127562,10,null,10,5.5457887107318857,5.0161565762655016,7.1776647576227139]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.7839899754995479,3.9785310144046955,6.304345491628883,10.0928304127562,10,null,10,6.1947959019322454,5.0161565762655016,6.911756386460274]
[{"$f":"'Index 2012'!B9","v":"India"},9.3260701379744368,7.3606024226105626,9.3645272894597813,9.9037864576459587,10,null,10,5.1744291436814009,9.2946280337117795,8.6021136929815682]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.0386490468150065,9.2771149167274309,0.92055275912033718,9.8150495514456715,10,null,10,3.9421649754988835,10,7.3063447575280653]
[{"$f":"'Index 2012'!B11","v":"Italy"},8.2066678238314328,3.6192079835001167,6.4228144932231164,10.0928304127562,10,null,10,5.9373196813311626,5.0161565762655016,6.9792746338067486]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.9182493754772221,3.4893175067408775,4.6471788521177624,9.3637418407272612,10,null,10,4.6826200076700761,-4.5020625626921138,4.9757571921959389]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.2191046298887915,-0.29087123237294421,2.2783596448373702,8.11338888518274,10,null,0,4.3394757711817524,9.1433038292203008,4.8537895534371245]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.3693826553126751,5.520845347306075,6.9320649097282283,10.0928304127562,10,null,10,5.7836831803406934,5.0161565762655016,7.034133808852963]
[{"$f":"'Index 2012'!B15","v":"Russia"},2.3561355802670843,13.028160639754935,4.0273931846727073,8.9810608915178296,10,null,10,3.9346611305128318,9.9203634723120988,7.7703064112663771]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-9.0595480761438409,-3.2873697546429934,-3.8525829940561525,2.2903285086775487,10,null,0,2.5580484190113602,6.9895233956085052,0.68422090314147832]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.80394418997549,4.1083164985240792,9.133023015809048,-0.39565456951506306,10,null,10,4.0519243558242595,-0.41092416010294741,5.173179918554208]
[{"$f":"'Index 2012'!B18","v":"Spain"},8.2264746629844296,5.1622318993072671,5.1005212002094114,10.0928304127562,10,null,10,6.7346824321830754,5.0161565762655016,7.1339693237688513]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.3832725410551898,9.9211519523569116,5.4874648036744293,10.0928304127562,10,null,10,6.0088453658416459,5.0161565762655016,7.9126531001019123]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.4225456520265887,4.174915515421854,3.9311202574087076,9.8503211080123432,10,null,0,4.4799948966841372,5.0161565762655016,5.467614762870924]
[{"$f":"'Index 2012'!B21","v":"Turkey"},8.8929416502563896,1.4184521247641022,16.636072846536528,9.0584914179402585,10,null,{"$f":"J251","v":0},4.6707385685643805,8.8793570640806596,7.535836397411515]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},6.4492460896972119,7.7444954016951337,6.6187938553509227,10.0928304127562,10,null,10,6.0303931828267254,5.0161565762655016,7.4656835026660842]
[{"$f":"'Index 2012'!B23","v":"United States"},2.5085663904650879,6.5799848955408082,0.60222293603524024,8.2711828835406394,0,null,10,4.9192930544896818,6.402652247052929,4.8535978973683722]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2009"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",593298.125,21262641,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":27.903312904544645}]
["Brazil",2918552.75,198739269,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":14.685335035623988}]
["Canada",677928.125,33487208,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":20.244390783489624}]
["China",9284790,1323591583,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":7.0148451525775535}]
["France",483614.875,64420073,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":7.5072078077278803}]
["Germany",929023.6875,81837700,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":11.352025869495353}]
["India",2326933.25,1156897766,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":2.0113559887365193}]
["Indonesia",2139798.25,240271522,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":8.9057505949456619}]
["Italy",435582.90625,60461585,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":7.2042918863274918}]
["Japan",1135523.5,127704286,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":8.8918198093993492}]
["Mexico",742861.375,111211789,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":6.6796998922479345}]
["Netherlands",201796.546875,16490410,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":12.237206162551447}]
["Russia",1459839.5,140041247,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":10.424353762002704}]
["Saudi Arabia",486264.5,25328871,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":19.198032948251029}]
["South Korea",659388.75,48508972,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":13.593129741030175}]
["Spain",337721.8125,46295240,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":7.2949575917524134}]
["Sweden",23923.30078125,9059651,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":2.640642645202337}]
["Switzerland",51362,7604467,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":6.7541880318502265}]
["Turkey",295995.71875,76805524,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":3.8538337262043809}]
["United Kingdom",571919.25,61996848,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":9.2249730179831069}]
["United States",5545716.5,307006550,{"$f":"Table_Query_from_CDI_2121518212427303336[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427303336[[#This Row],[Population]]*1000","v":18.063837725937766}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",21.898649215698242,43.101505279541016,228.8203125,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":67110.600386428836},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":95581.89810791015},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":895053.53437499993},{"$f":"SUM(E71:G71)","v":1057746.032869339},{"$f":"C38","v":21262641},{"$f":"H71/I71*1000","v":49.746691056362138},{"$f":"(J71+D38)/2","v":38.825001980453393},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-8.1353163090324294}]
["Brazil",100.35525512695312,10.497076988220215,1.9130579233169556,307548.71486206056,23278.317929077148,7483.1173728466028,338310.15016398428,198739269,1.7022813451325731,{"$f":"(J72+D39)/2","v":8.1938081903782809},6.1726388737117732]
["Canada",156.11555480957031,147.48893737792969,32.514614105224609,478431.72926940909,327071.46752929687,127184.16453399656,932687.36133270257,33487208,27.852049096858195,24.048219940173908,-1.2330213274374646]
["China",189.49000549316406,76.742103576660156,1652.0751953125,580711.07083435054,170183.28889160155,6462257.333984375,7213151.6937103271,1323591583,5.4496808429087205,6.2322629977431365,7.0888846099208731]
["France",0,0,0,0,0,0,0,64420073,0,3.7536039038639402,8.2466763522726154]
["Germany",0,10.959732055664063,44.374839782714844,0,24304.301806640626,173576.62329406737,197880.925100708,81837700,2.4179678204630384,6.8849968449791961,6.7839899754995479]
["India",35.398998260498047,35.292598724365234,210.8148193359375,108483.7700691223,78264.866931152341,824623.24731445312,1011371.8843147277,1156897766,0.87421024920081636,1.4427831189686677,9.3260701379744368]
["Indonesia",47.936321258544922,64.741111755371094,157.55131530761719,146905.65012893677,143569.88942871094,616277.72495727532,906753.2645149231,240271522,3.7738690668256689,6.339809830885665,7.0386490468150065]
["Italy",4.5722699165344238,6.610724925994873,0,14012.178386211393,14659.94359588623,0,28672.121982097626,60461585,0.47422048201511136,3.8392561841713015,8.2066678238314328]
["Japan",0,0,0.705649733543396,0,0,2760.2194977283475,2760.2194977283475,127704286,2.1614149252033307E-2,4.4567169793256909,7.9182493754772221]
["Mexico",147.47146606445312,49.422710418701172,5.0599246025085449,451941.05490112299,109599.80262451172,19792.401075172424,581333.25860080717,111211789,5.2272628992669761,5.9534813957574553,7.2191046298887915]
["Netherlands",0,56.438259124755859,0,0,125157.48343505857,0,125157.48343505857,16490410,7.5897132597102539,9.9134597111308498,5.3693826553126751]
["Russia",494.24700927734375,474.88885498046875,142.07780456542969,1514669.3846313476,1053113.5248046874,555751.54033813474,3123534.4497741698,140041247,22.304389004577843,16.364371383290273,2.3561355802670843]
["Saudi Arabia",464.720458984375,70.605003356933594,0,1424182.3186035156,156573.65544433592,0,1580755.9740478515,25328871,62.409255195300709,40.803644071775871,-9.0595480761438409]
["South Korea",0,0,1.1338019371032715,0,0,4434.9796571731567,4434.9796571731567,48508972,9.1425966668045588E-2,6.8422778538491107,6.80394418997549]
["Spain",0,0,3.5357913970947266,0,0,13830.601628875733,13830.601628875733,46295240,0.29874781141378104,3.7968527015830973,8.2264746629844296]
["Sweden",0,0,0,0,0,0,0,9059651,0,1.3203213226011685,9.3832725410551898]
["Switzerland",0,0,0,0,0,0,0,7604467,0,3.3770940159251133,8.4225456520265887]
["Turkey",0,0,17.401985168457031,0,0,68069.605184936518,68069.605184936518,76805524,0.88625923813678453,2.3700464821705829,8.8929416502563896]
["United Kingdom",68.197998046875,53.712928771972656,10.870744705200195,208999.58481445309,119113.79084472657,42522.004988861081,370635.38064804074,61996848,5.9782939392022119,7.6016334785926594,6.4492460896972119]
["United States",328.64761352539062,531.5850830078125,540.91253662109375,1007173.4764099121,1178843.080078125,2115833.4782470702,4301850.0347351078,307006550,14.012241871501139,16.038039798719453,2.5085663904650879]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1999-2009"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1999},{"$f":"E102+1","v":2000},{"$f":"F102+1","v":2001},2002,2003,2004,2005,2006,2007,2008,2009,{"$f":"E102","v":1999},{"$f":"F102","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,2009]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-2.4712646882771971E-2},{"$f":"B103/$B$127*Standard_mean","v":5.6413059215857153},null,494304.125,554167,492746.65625,591728.4375,763896.8125,487123.90625,534004.5625,546242.25,635076.625,512043.5625,593298.125,546539077632,568134795264,579904339968,602542571520,622259404800,648119189504,667297972224,687860023296,712376582144,739675340800,750388576256]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.7740576298547315E-2},6.3325097503129859,null,2749485.75,2779325.5,2798296.75,2808033.75,2807479.5,2835684.25,2854763.5,2869910,2898417,2934655.75,2918552.75,1322569826304,1379548790784,1397625978880,1434779516928,1451267063808,1534167613440,1582642364416,1645241565184,1745462231040,1835599790080,1823767003136]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.5512387773162439E-2},3.541106924636285,null,698688.75,655495.5625,653522.4375,805681.6875,782354,848081.125,793329.3125,790164.25,802534.25,713660.875,677928.125,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448,1164581797888]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-2.383559364400778E-2},5.4410956546379206,null,4837897.5,4785456.5,4896187.5,5184641.5,5810541.5,6624139.5,7225419,7883565,8403925,8922195,9284790,3107072770048,3368067006464,3647616319488,3979549605888,4377504382976,4819632259072,5364251099136,6045510926336,6903973281792,7566754578432,8262896320512]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.5365201115391645E-2},5.7902684375839319,null,538413.125,544366.875,538651,525292.5,530176.875,529054,531688.4375,513386.25,503495.8125,498988.59375,483614.875,1657304514560,1718293364736,1749836234752,1766090604544,1781976662016,1827323248640,1860699684864,1906601492480,1950171136000,1948598009856,1895405453312]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.7428594271927556E-2},3.9785310144046955,null,1013315,1012473,1021309.875,1047676.6875,1045945.25,1034867.9375,1013074.6875,1014405.4375,993031.125,992252.4375,929023.6875,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920,2635279368192]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-3.2244301415818355E-2},7.3606024226105626,null,1564740.875,1612449.875,1635160.125,1682240.875,1725507.625,1812199.875,1875452.25,1987014.875,2093691.375,2198807.75,2326933.25,1727740510208,1797375524864,1891142729728,1962378919936,2126647656448,2302695178240,2517281538048,2750679613440,3020714147840,3169707098112,3458306670592]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-4.0639892289964341E-2},9.2771149167274309,null,1943872.875,1963675.5,1986368,1997017.25,2009456.25,2025589.25,2038924.875,2054572.25,2084878.25,2110033.25,2139798.25,533495873536,559744221184,580138303488,606241488896,635222097920,667179286528,705158971392,743949402112,791153147904,838730776576,877108002816]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-1.5854522008692418E-2},3.6192079835001167,null,506697.65625,508504.03125,507983.53125,503858.6875,526665.125,526390.25,521173.5625,509015.9375,520280.125,489421.25,435582.90625,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472,1616453959680]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.5285515907941249E-2},3.4893175067408775,null,1236312.25,1254182.625,1229222.125,1260101,1254809.5,1251221.625,1260787.5,1248624.75,1281121.5,1202583.125,1135523.5,3529167601664,3630106673152,3636800258048,3646338105344,3697880596480,3799359946752,3872843104256,3951828664320,4045204094976,3998065623040,3746683944960]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":1.2742081627739044E-3},-0.29087123237294421,null,591608.125,614366.125,618417,633234.25,641698.3125,652634.9375,682263.875,698361.4375,731437.125,745721.75,742861.375,1111417421824,1184793100288,1182933057536,1192712208384,1208832098304,1257831399424,1298150326272,1365007007744,1409509621760,1426291294208,1337282134016]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-2.4184949984775717E-2},5.520845347306075,null,216477.75,216124.890625,217639.96875,216926.40625,218322.8125,219719.984375,214001,210000.15625,208407.078125,207617.4375,201796.546875,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264,604511272960]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-5.7071950696797602E-2},13.028160639754935,null,1596225.75,1575148.125,1522025.375,1495447.5,1542116.125,1590731,1577306.5,1648902.625,1622225.75,1630910,1459839.5,1145507020800,1260057788416,1324219629568,1387036278784,1488232382464,1595027226624,1696729137152,1835070783488,1991695532032,2096218898432,1932418351104]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":1.4400851336344722E-2},-3.2873697546429934,null,296120.71875,308513.78125,315494.78125,335922.75,349775.53125,367737.375,387595.9375,408638.125,430347.8125,464683.46875,486264.5,388451565568,407348084736,409578078208,410102530048,441512624128,464766730240,490578378752,506069745664,516278026240,538109837312,538960658432]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.799714043555245E-2},4.1083164985240792,null,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,659388.75,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072,1244264529920]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-2.2613986163456001E-2},5.1622318993072671,null,343971.65625,357568.15625,358389.9375,374792.28125,382602.875,396902.0625,410883.46875,399787.65625,406656.6875,374699.1875,337721.8125,963130753024,1011767050240,1048676335616,1077034811392,1110383919104,1146658357248,1188102275072,1235847741440,1280020316160,1291026825216,1242967572480]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.3461199991083443E-2},9.9211519523569116,null,32335.9453125,30047.814453125,30822.515625,31466.73828125,34557.79296875,37294.83203125,36494.078125,30419.53515625,28672.458984375,26821.232421875,23923.30078125,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120,299882479616]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-1.8288888128411451E-2},4.174915515421854,null,50878.90625,52137.11328125,53541.91015625,52382.828125,50666.02734375,52020.8359375,52538.64453125,53428.58203125,51266.3046875,53031.1328125,51362,240764157952,249388580864,252261728256,253379608576,252878438400,259283075072,266129817600,275791380480,285842669568,291832430592,286351720448]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-6.2137574112555161E-3},1.4184521247641022,null,212407.921875,234826.53125,214917.09375,224200.28125,240554.921875,250812.359375,271626.4375,290297.9375,317428.25,296152.09375,295995.71875,585637101568,625310826496,589683884032,626031001600,658993250304,720693493760,781243383808,835098312704,874085548032,879844392960,837384208384]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-3.3926006284294208E-2},7.7444954016951337,null,672497.3125,673907.4375,678285,656857.5625,661165.1875,660037.1875,654711,650212.4375,640505.3125,625949.375,571919.25,1638183993344,1711208398848,1765122899968,1812031209472,1875898400768,1931337400320,1971620544512,2023023050752,2093144342528,2070059810816,1979529035776]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.8824680929866231E-2},6.5799848955408082,null,6274765,6424130,6225499.5,6078498.5,6027581,6094882,6118281.5,6048940,6144525,5960865.5,5545716.5,10720300236800,11167700353024,11289799688192,11496099676160,11783799570432,12206300200960,12579700211712,12916100169728,13166899625984,13164199542784,12703453151232]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2009"}]
[]
["No-tax price:",0.56000000000000005]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,1.0049999999999999,1.0677036046981812,{"$f":"D137/E137","v":0.94127246136262099},{"$f":"1-$B$134/D137","v":0.44278606965174117},{"$f":"F137*G137","v":0.41678233363817535},{"$f":"H137/$H$161*Standard_mean","v":2.5099588065120102}]
["Brazil","Regular unleaded, 2010",null,1.42,0.79060196876525879,1.796099751962063,0.60563380281690138,1.0877787230192775,6.5508529633333366]
["Canada","Premium unleaded (95 RON)",null,0.98499999999999999,1.0479226112365723,0.93995490643882362,0.43147208121827407,0.40556429973248731,2.4424012333597473]
["China","Premium unleaded (95 RON), 2010",null,1.05,0.54623949527740479,1.9222337620731054,0.46666666666666667,0.89704242230078257,5.402195213061411]
["France","Premium unleaded (95 RON)",null,1.75,1.2066333293914795,1.4503163118182283,0.67999999999999994,0.98621509203639512,5.9392134828842256]
["Germany","Premium unleaded (95 RON)",null,1.73,1.1176431179046631,1.5479001948702305,0.67630057803468202,1.0468457965307338,6.304345491628883]
["India","Regular unleaded, 2010",null,1.1200000000000001,0.36013013124465942,{"$f":"D143/E143","v":3.1099869264732876},{"$f":"1-$B$134/D143","v":0.5},1.5549934632366438,9.3645272894597813]
["Indonesia","Premium unleaded (95 RON), 2010",null,0.64500000000000002,0.55606752634048462,{"$f":"D144/E144","v":1.1599310685246909},{"$f":"1-$B$134/D144","v":0.13178294573643401},0.15285913306139326,0.92055275912033718]
["Italy","Premium unleaded (95 RON)",null,1.7200000000000002,1.0876518487930298,1.5813883844436885,0.67441860465116288,1.0665177476480692,6.4228144932231164]
["Japan","Regular unleaded",null,1.51,1.2310948371887207,1.2265505096651823,0.62913907284768211,0.77167085045160477,4.6471788521177624]
["Mexico","Premium unleaded (95 RON)",null,0.77500000000000002,0.56829452514648438,1.363729484812888,0.27741935483870961,0.3783249538513172,2.2783596448373702]
["Netherlands","Regular unleaded",null,1.9049999999999998,1.1684683561325073,1.6303394011501737,0.70603674540682415,1.1510795246965793,6.9320649097282283]
["Russia","Premium unleaded (95 RON), 2010",null,0.86499999999999999,0.45607167482376099,1.8966317088958891,0.35260115606936404,0.66875453319450395,4.0273931846727073]
["Saudi Arabia","Premium unleaded (95 RON), 2010",null,0.16,0.6252666711807251,0.25589081806945396,-2.5000000000000004,-0.63972704517363499,-3.8525829940561525]
["South Korea","Premium unleaded (95 RON)",null,1.5150000000000001,0.62971800565719604,2.4058387824227645,0.63036303630363033,1.5165518397450428,9.133023015809048]
["Spain","Premium unleaded (95 RON)",null,1.395,0.98589169979095459,1.4149627188217444,0.59856630824372759,0.84694901090763908,5.1005212002094114]
["Sweden","Premium unleaded (95 RON)",null,1.625,1.1687864065170288,1.3903310227935342,0.65538461538461534,0.91120156263083929,5.4874648036744293]
["Switzerland","Premium unleaded (95 RON)",null,1.48,1.4093822240829468,1.0501054821824525,0.6216216216216216,0.65276827270801097,3.9311202574087076]
["Turkey","Premium unleaded (95 RON)",null,2.1950000000000003,0.59186714887619019,3.7086025202915285,0.74487471526195903,2.7624442463219361,16.636072846536528]
["United Kingdom","Premium unleaded (95 RON)",null,1.68,1.019052267074585,1.6485906113754221,0.66666666666666663,1.0990604075836146,6.6187938553509227]
["United States","Premium unleaded (95 RON)",null,0.66,1,0.66,0.15151515151515149,9.9999999999999992E-2,0.60222293603524024]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2009"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",-46.4,0,0,0,0,83.6,0,0,20,57.199999999999996,21262641,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":57.199999999999996},{"$f":"M170/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":2.6901644061995871},{"$f":"10-N170/$N$192*Standard_mean","v":9.6810394817125331}]
["Brazil",46.9,0,0,0,0,1415.5,0,0,-3,1459.4,198739269,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":1459.4},{"$f":"M171/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":7.3432895639764082},9.1293396641992857]
["Canada",0,0,0,0.2,0,257.2,0,0,17,274.39999999999998,33487208,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":274.2},{"$f":"M172/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":8.1882012976417737},9.0291623353133605]
["China",370.3,985.9,0,86.8,83.6,18602.7,0,0,241.9,20371.2,1323591583,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":20284.400000000001},{"$f":"M173/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":15.325271224545101},8.1829525208898151]
["France",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,500417232,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},{"$f":"M174/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":-0.78294665919897766},10.0928304127562]
["Germany",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,500417232,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},{"$f":"M175/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":-0.78294665919897766},10.0928304127562]
["India",-659.9,0,0,38.200000000000003,0,1598.7,0,0,0,977.00000000000011,1156897766,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":938.80000000000007},{"$f":"M176/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":0.81148051935991039},9.9037864576459587]
["Indonesia",0,0,0,0,0,374.8,0,0,0,374.8,240271522,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":374.8},{"$f":"M177/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":1.5599018846686292},9.8150495514456715]
["Italy",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,500417232,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},{"$f":"M178/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":-0.78294665919897766},10.0928304127562]
["Japan",0,0,0,14.2,0.1,518,0,0,167.2,699.5,127704286,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":685.3},{"$f":"M179/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":5.3663038372885934},9.3637418407272612]
["Mexico",-101.7,0,0,0,0,1125.9000000000001,0,0,745.4,1769.6,111211789,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":1769.6},{"$f":"M180/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":15.911982137073615},8.11338888518274]
["Netherlands",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,500417232,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},{"$f":"M181/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":-0.78294665919897766},10.0928304127562]
["Russia",263.10000000000002,0,0,0,0,940.4,0,0,0,1203.5,140041247,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":1203.5},{"$f":"M182/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":8.5938966253278224},8.9810608915178296]
["Saudi Arabia",190,50,0,1.9,0,1362,0,0,45,1648.9,25328871,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":1647},{"$f":"M183/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":65.024611637842057},2.2903285086775487]
["South Korea",1181.3,1121.5999999999999,0,19.100000000000001,181.4,1768.9,0,0,0,4272.2999999999993,48508972,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":4253.1999999999989},{"$f":"M184/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":87.678625718970068},-0.39565456951506306]
["Spain",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,500417232,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},{"$f":"M185/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":-0.78294665919897766},10.0928304127562]
["Sweden",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,500417232,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},{"$f":"M186/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":-0.78294665919897766},10.0928304127562]
["Switzerland",0,0,0,2.4,0,9.6,0,0,0,12,7604467,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":9.6},{"$f":"M187/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":1.2624158931848872},9.8503211080123432]
["Turkey",0,0,0,0,0,609.9,0,0,0,609.9,76805524,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":609.9},{"$f":"M188/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":7.9408350888928236},9.0584914179402585]
["United Kingdom",-1062.9000000000001,-216.7,0,-1124.5999999999999,-0.2,890.7,-0.8,0,-1.9,-1516.3999999999996,500417232,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":-391.79999999999973},{"$f":"M189/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":-0.78294665919897766},10.0928304127562]
["United States",-223.6,-12.5,-1.9,-193.2,-44.8,3396,0,0,1363.3,4283.3,307006550,{"$f":"Table_Query_from_CDI_1111417202326293235[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326293235[[#This Row],[Carbon Tetrachloride]]","v":4476.5},{"$f":"M190/Table_Query_from_CDI_1111417202326293235[[#This Row],[Population]]*1000000","v":14.58112212915327},8.2711828835406394]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",1,10]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"B221/$B$224*2*Standard_mean","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,1,10]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,1,10]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,1,10]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2009"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",330493687,21262641,{"$f":"IF(B267,B267/C267,0)","v":15.543397783934743},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":-1.327591608735414}]
["Brazil",10390440,198739269,{"$f":"IF(B268,B268/C268,0)","v":5.2281766217022768E-2},{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.961898517652175}]
["Canada",132841805,33487208,3.9669417946100491,7.1090042724499281]
["China",2702209617,1323591583,2.041573587885229,8.5121585277417839]
["France",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["Germany",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["India",1119751251,1156897766,0.96789127259841212,9.2946280337117795]
["Indonesia",null,null,0,10]
["Italy",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["Japan",2541227966,127704286,19.899316190530989,-4.5020625626921138]
["Mexico",130733242,111211789,1.1755340254440112,9.1433038292203008]
["Netherlands",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["Russia",15303003,140041247,0.10927496953808187,9.9203634723120988]
["Saudi Arabia",104630781,25328871,4.130890042434185,6.9895233956085052]
["South Korea",692978455,48508972,14.285572883300846,-0.41092416010294741]
["Spain",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["Sweden",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["Switzerland",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["Turkey",118104948,76805524,1.5377142404496844,8.8793570640806596]
["United Kingdom",3355541741,490670420,6.8386876490333366,5.0161565762655016]
["United States",1515438940,307006550,4.9361778763352113,6.402652247052929]
["EU",null,null,null,null,null,null,null,307006550]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2010}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.0286276576153635},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":1.142857142857143},{"$f":"AVERAGE(B304:E304)","v":1.239425415701199},{"$f":"F304/$F$328*Standard_mean","v":4.9996197582842044},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.0459462753036757},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.0114865688259189,4.0801553451122015,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1.2775349549670394},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1.06938373874176,4.3137021410654004,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.0721371768775594},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.1788742240881764,4.7553671149697605,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.9278628231224411},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0.5714285714285714},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.3748228486377532,5.5457887107318857,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.5357142857142858,6.1947959019322454,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0.98818825858328652},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.1428571428571428},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.2827613503601074,5.1744291436814009,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0.9091128523719737},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},0.97727821309299345,3.9421649754988835,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":0.74468252612779651},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.4718849172462349,5.9373196813311626,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1.1608399298687866,4.6826200076700761,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.3030924923522835},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.0757731230880709,4.3394757711817524,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.8780484387151304},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0.8571428571428571},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.4337978239644968,5.7836831803406934,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0.90167192154855758},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},0.97541798038713945,3.9346611305128318,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.67945822726042748},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.8571428571428571},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.63415027110082112,2.5580484190113602,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.0179519818769518},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.0044879954692378,4.0519243558242595,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.9639314115612205},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.7142857142857144},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.6695542814617337,6.7346824321830754,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.1013228066526497},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0.8571428571428571},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.4896164159488767,6.0088453658416459,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.74468252612779651},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.1263223718781672},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.57142857142857162},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.1106083673586338,4.4799948966841372,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1.6315778974049349},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.1578944743512336,4.6707385685643805,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.8369756754944144},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.4949582045878893,6.0303931828267254,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.8780484387151304},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.2195121096787827,4.9192930544896818,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":4.9113191970351311},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.12500000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.15749013123685926},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.19842513149602506},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":0.25000000000000011},0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,0.12500000000000011,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2010","index":23,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-7.0198802203947572},{"$f":"C103","v":6.0468996247620908},{"$f":"I137","v":1.2733891409348919},{"$f":"O170","v":9.6145142170196216},{"$f":"C200","v":10},null,{"$f":"J233","v":10},{"$f":"G304","v":5.0081955811254062},{"$f":"E267","v":-2.5722158223055338},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":3.7229036783400145}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1225003833872762},5.8630599336775457,5.8116104684303513,9.2117078431176971,10,null,{"$f":"J234","v":10},4.0939192067075689,9.924530728514684,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":7.3873888732500195}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-1.8528549205855569,4.2122403096687293,1.5617331489699158,8.1804306638268738,10,null,10,4.3968416922650402,5.8540701858858215,5.0364903748425576]
[{"$f":"'Index 2012'!B6","v":"China"},7.2059125583220549,6.2277685038712169,5.8006447285488081,8.4545761474137588,10,null,0,4.7769768344053603,8.2424757288008639,6.3232287399175187]
[{"$f":"'Index 2012'!B7","v":"France"},8.1789713238886588,6.2942131090671625,4.9395902407283101,9.5389066155314222,10,null,10,5.524178991296286,2.0358940199520417,6.5908692480985787]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.5712809297340939,3.9332110025123352,5.5717909152222225,9.5389066155314222,10,null,10,6.1947959019322436,2.0358940199520417,6.2713725304693781]
[{"$f":"'Index 2012'!B9","v":"India"},9.3579100282062324,7.2215228137085958,10.740719427689356,9.7687666394048431,10,null,10,5.1708907681986123,9.1975159392187376,8.7622650090834018]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.07251412164565,8.6754105541781481,0.43004004760739956,9.8502908425913169,10,null,10,3.9149384350996503,10,7.1453388519564767]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.9696323915873144,2.8427904786364828,5.7848524907410699,9.5389066155314222,10,null,10,5.9373196813311626,2.0358940199520417,6.2409824013109869]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.7972553649297893,3.0194544895825577,5.1140344901074561,9.0517566054809144,10,null,10,4.6826200076700761,-7.9317793928347484,4.4175506362198718]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.1138395098281526,0.83657889225708615,2.5124998637580989,7.9465841460880453,10,null,0,4.1307071949122438,8.4602247126878662,4.8970439651339142]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.1525384001815979,6.2564276387889342,5.954562349411022,9.5389066155314222,10,null,10,5.7471508520992876,2.0358940199520417,6.4682497306089948]
[{"$f":"'Index 2012'!B15","v":"Russia"},1.8182240306957418,13.826360118909733,4.4876340870372244,8.7717241727914939,10,null,10,3.9052055532370007,9.8289522588189424,7.8662176230491587]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-10.662252284467808,-2.7621758313304694,-2.2167256704398111,2.1896663907619187,10,null,0,2.4620255626130736,7.3787582752319754,0.8820237610406263]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.8314160328888143,4.2619637685304861,8.8691345132017272,0.14384848448626819,10,null,10,4.3568663798878049,-2.7487653807568329,4.9084063438669858]
[{"$f":"'Index 2012'!B18","v":"Spain"},8.0196067462326752,3.2267356736900159,4.3959381648178777,9.5389066155314222,10,null,10,6.7238775724652768,2.0358940199520417,6.2132181508151918]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.3074755140854233,9.4251944124307787,4.1623660840023557,9.5389066155314222,10,null,10,6.0088453658416476,2.0358940199520417,7.1294831952957081]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.3663528032190158,3.5766436412295324,3.53788737560438,9.8592513199797782,10,null,0,4.2182723114917895,2.0358940199520417,4.8278650145615414]
[{"$f":"'Index 2012'!B21","v":"Turkey"},8.880351916490536,1.1383140715794091,12.416557762175124,8.8072097884831564,10,null,{"$f":"J251","v":0},4.5603724769655072,7.7476380472821509,6.6481885241976979]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},6.10703618505827,8.2948687414986573,4.9326341610476145,9.5389066155314222,10,null,10,5.981556922991893,2.0358940199520417,6.7513373568825008]
[{"$f":"'Index 2012'!B23","v":"United States"},2.030274109691482,6.6588142028746109,0.60222293603524046,7.4126914803609711,0,null,10,4.8827607262482777,4.44604505772433,4.4327729974376142]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2008"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",512043.5625,21007310,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":24.374542123670285}]
["Brazil",2934655.75,196342587,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":14.946608348396673}]
["Canada",713660.875,33212696,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":21.487592425498974}]
["China",8922195,1317065677,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":6.7742977102879891}]
["France",498988.59375,64057790,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":7.7896629551222416}]
["Germany",992252.4375,82065368,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":12.091000889681016}]
["India",2198807.75,1140566211,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":1.9278212249266782}]
["Indonesia",2110033.25,237512355,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":8.8838883770909511}]
["Italy",489421.25,60091306,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":8.1446266120426802}]
["Japan",1202583.125,127787736,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":9.410786689264139}]
["Mexico",745721.75,109955400,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":6.7820384446784789}]
["Netherlands",207617.4375,16410055,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":12.651842879259089}]
["Russia",1630910,140702094,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":11.591227633044324}]
["Saudi Arabia",464683.46875,24917413,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":18.648945167381545}]
["South Korea",651477.625,48379392,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":13.466015137188993}]
["Spain",374699.1875,45910365,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":8.1615379773173231}]
["Sweden",26821.232421875,9045389,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":2.9651828596730336}]
["Switzerland",53031.1328125,7581520,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":6.9947890149336809}]
["Turkey",296152.09375,75793836,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":3.9073374482589851}]
["United Kingdom",625949.375,61642600,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":10.154493402289974}]
["United States",5960865.5,304374846,{"$f":"Table_Query_from_CDI_21215182124273033[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124273033[[#This Row],[Population]]*1000","v":19.583962269996515}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",23.716630935668945,37.403724670410156,220.68092346191406,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":72681.98716545105},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":82946.499829101565},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":863215.50021362305},{"$f":"SUM(E71:G71)","v":1018843.9872081757},{"$f":"C38","v":21007310},{"$f":"H71/I71*1000","v":48.499497898977822},{"$f":"(J71+D38)/2","v":36.437020011324051},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-7.0198802203947572}]
["Brazil",93.945777893066406,12.355938911437988,2.4989578723907471,287906.2309310913,27400.530130004881,9774.9236136436466,325081.68467473978,196342587,1.6556860620092562,{"$f":"(J72+D39)/2","v":8.3011472052029642},6.1225003833872762]
["Canada",156.81135559082031,158.780517578125,35.591670989990234,480564.08034362784,352111.67578125,139220.38024444578,971896.13636932359,33212696,29.262789638315528,25.375191031907249,-1.8528549205855569]
["China",190.43960571289062,72.269996643066406,1557.0517578125,583621.21566772461,160265.94455566406,6090563.6558593744,6834450.8160827635,1317065677,5.1891495886903778,5.981723649489183,7.2059125583220549]
["France",0,0,0.12179999798536301,0,0,476.43287211954595,476.43287211954595,64057790,7.4375477536697092E-3,3.8985502514379555,8.1789713238886588]
["Germany",0,11.724047660827637,47.686237335205078,0,25999.248092651367,186529.48596038818,212528.73405303954,82065368,2.5897493575248398,7.3403751236029278,6.5712809297340939]
["India",36.148998260498047,27.483299255371094,195.61056518554687,110782.2200691223,60946.96442871094,765150.28677978518,936879.47127761843,1140566211,0.82141611967989336,1.3746186723032858,9.3579100282062324]
["Indonesia",48.976959228515625,62.70086669921875,147.75373840332031,150094.78925170898,139045.44199218749,577953.52313842776,867093.75438232417,237512355,3.6507311562058495,6.2673097666484008,7.07251412164565]
["Italy",5.2358999252319336,7.6353750228881836,0,16045.938910865782,16932.207650756834,0,32978.14656162262,60091306,0.54880062952239084,4.3467136207825359,7.9696323915873144]
["Japan",0,0,0.67649024724960327,0,0,2646.1592511415479,2646.1592511415479,127787736,2.0707458586961332E-2,4.7157470739255505,7.7972553649297893]
["Mexico",157.71195983886719,48.796215057373047,5.5059213638305664,483324.0721221923,108210.48651123047,21536.962006759644,613071.52064018231,109955400,5.5756381281881771,6.1788382864333276,7.1138395098281526]
["Netherlands",0,59.965511322021484,0,0,132979.51790771485,0,132979.51790771485,16410055,8.1035388307787422,10.377690855018916,5.1525384001815979]
["Russia",488.48675537109375,541.5474853515625,153.44160461425781,1497016.510510254,1200935.7035156249,600202.18060913088,3298154.3946350096,140702094,23.440691612130589,17.515959622587456,1.8182240306957418]
["Saudi Arabia",515.30523681640625,72.396003723144531,0,1579204.4287475583,160545.3778564453,0,1739749.8066040035,24917413,69.820643363097261,44.234794265239401,-10.662252284467808]
["South Korea",0,0,1.2481273412704468,0,0,4882.1749081134794,4882.1749081134794,48379392,0.10091435022816077,6.7834647437085769,6.8314160328888143]
["Spain",0,0,3.7313499450683594,0,0,14595.548445129394,14595.548445129394,45910365,0.31791401451784135,4.2397259959175821,8.0196067462326752]
["Sweden",0,0,0,0,0,0,0,9045389,0,1.4825914298365168,9.3074755140854233]
["Switzerland",0,0,0,0,0,0,0,7581520,0,3.4973945074668404,8.3663528032190158]
["Turkey",0,0,17.180549621582031,0,0,67203.437899780271,67203.437899780271,75793836,0.88666099311532764,2.3969992206871562,8.880351916490536]
["United Kingdom",71.66400146484375,62.666831970214844,10.979982376098633,219621.49888916011,138969.96657714844,42949.299062347411,401540.76452865591,61642600,6.5140140832582647,8.3342537427741199,6.10703618505827]
["United States",304.94500732421875,521.70684814453125,596.72393798828125,934534.46944580064,1156937.1064453125,2334145.3558349609,4425616.9317260738,304374846,14.540021916679914,17.061992093338215,2.030274109691482]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1998-2008"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1998},{"$f":"E102+1","v":1999},{"$f":"F102+1","v":2000},2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"E102","v":1998},{"$f":"F102","v":1999},2000,2001,2002,2003,2004,2005,2006,2007,2008]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-2.6489415259420501E-2},{"$f":"B103/$B$127*Standard_mean","v":6.0468996247620908},null,525179.25,494304.125,554167,492746.65625,591728.4375,763896.8125,487123.90625,534004.5625,546242.25,635076.625,512043.5625,519722172416,546539077632,568134795264,579904339968,602542571520,622259404800,648119189504,667297972224,687860023296,712376582144,739675340800]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.5684075958208985E-2},5.8630599336775457,null,2716547,2749485.75,2779325.5,2798296.75,2808033.75,2807479.5,2835684.25,2854763.5,2869910,2898417,2934655.75,1319260258304,1322569826304,1379548790784,1397625978880,1434779516928,1451267063808,1534167613440,1582642364416,1645241565184,1745462231040,1835599790080]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.8452395385953668E-2},4.2122403096687293,null,794653.75,698688.75,655495.5625,653522.4375,805681.6875,782354,848081.125,793329.3125,790164.25,802534.25,713660.875,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016,1197756776448]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-2.7281740441503555E-2},6.2277685038712169,null,4940198,4837897.5,4785456.5,4896187.5,5184641.5,5810541.5,6624139.5,7225419,7883565,8403925,8922195,2887614201856,3107072770048,3368067006464,3647616319488,3979549605888,4377504382976,4819632259072,5364251099136,6045510926336,6903973281792,7566754578432]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.7572811709095979E-2},6.2942131090671625,null,553831.375,538413.125,544366.875,538651,525292.5,530176.875,529054,531688.4375,513386.25,503495.8125,498988.59375,1604485513216,1657304514560,1718293364736,1749836234752,1766090604544,1781976662016,1827323248640,1860699684864,1906601492480,1950171136000,1948598009856]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.723006267903282E-2},3.9332110025123352,null,1047517.5625,1013315,1012473,1021309.875,1047676.6875,1045945.25,1034867.9375,1013074.6875,1014405.4375,993031.125,992252.4375,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152,2777692241920]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-3.1635040845453433E-2},7.2215228137085958,null,1486489.75,1564740.875,1612449.875,1635160.125,1682240.875,1725507.625,1812199.875,1875452.25,1987014.875,2093691.375,2198807.75,1608887042048,1727740510208,1797375524864,1891142729728,1962378919936,2126647656448,2302695178240,2517281538048,2750679613440,3020714147840,3169707098112]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-3.8004029664148065E-2},8.6754105541781481,null,1919544.875,1943872.875,1963675.5,1986368,1997017.25,2009456.25,2025589.25,2038924.875,2054572.25,2084878.25,2110033.25,529308352512,533495873536,559744221184,580138303488,606241488896,635222097920,667179286528,705158971392,743949402112,791153147904,838730776576]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-1.245330039476078E-2},2.8427904786364828,null,506302.75,506697.65625,508504.03125,507983.53125,503858.6875,526665.125,526390.25,521173.5625,509015.9375,520280.125,489421.25,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792,1702438633472]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.3227205476330495E-2},3.0194544895825577,null,1215454.75,1236312.25,1254182.625,1229222.125,1260101,1254809.5,1251221.625,1260787.5,1248624.75,1281121.5,1202583.125,3534151221248,3529167601664,3630106673152,3636800258048,3646338105344,3697880596480,3799359946752,3872843104256,3951828664320,4045204094976,3998065623040]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-3.6647682365218426E-3},0.83657889225708615,null,588038.25,591608.125,614366.125,618417,633234.25,641698.3125,652634.9375,682263.875,698361.4375,731437.125,745721.75,1069974552576,1111417421824,1184793100288,1182933057536,1192712208384,1208832098304,1257831399424,1298150326272,1365007007744,1409509621760,1426291294208]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-2.7407286386189389E-2},6.2564276387889342,null,228521.359375,216477.75,216124.890625,217639.96875,216926.40625,218322.8125,219719.984375,214001,210000.15625,208407.078125,207617.4375,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992,626674827264]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-6.0568591748453304E-2},13.826360118909733,null,1598761.75,1596225.75,1575148.125,1522025.375,1495447.5,1542116.125,1590731,1577306.5,1648902.625,1622225.75,1630910,1076604370944,1145507020800,1260057788416,1324219629568,1387036278784,1488232382464,1595027226624,1696729137152,1835070783488,1991695532032,2096218898432]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":1.210015498124406E-2},-2.7621758313304694,null,290470.21875,296120.71875,308513.78125,315494.78125,335922.75,349775.53125,367737.375,387595.9375,408638.125,430347.8125,464683.46875,391381090304,388451565568,407348084736,409578078208,410102530048,441512624128,464766730240,490578378752,506069745664,516278026240,538109837312]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.8670216985725241E-2},4.2619637685304861,null,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,651477.625,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656,1240301699072]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-1.4135234003677333E-2},3.2267356736900159,null,316375.1875,343971.65625,357568.15625,358389.9375,374792.28125,382602.875,396902.0625,410883.46875,399787.65625,406656.6875,374699.1875,919492231168,963130753024,1011767050240,1048676335616,1077034811392,1110383919104,1146658357248,1188102275072,1235847741440,1280020316160,1291026825216]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.1288578310322399E-2},9.4251944124307787,null,35604.51171875,32335.9453125,30047.814453125,30822.515625,31466.73828125,34557.79296875,37294.83203125,36494.078125,30419.53515625,28672.458984375,26821.232421875,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040,316238725120]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-1.5668062069282729E-2},3.5766436412295324,null,49452.96875,50878.90625,52137.11328125,53541.91015625,52382.828125,50666.02734375,52020.8359375,52538.64453125,53428.58203125,51266.3046875,53031.1328125,237648265216,240764157952,249388580864,252261728256,253379608576,252878438400,259283075072,266129817600,275791380480,285842669568,291832430592]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-4.9865676642342205E-3},1.1383140715794091,null,212327.25,212407.921875,234826.53125,214917.09375,224200.28125,240554.921875,250812.359375,271626.4375,290297.9375,317428.25,296152.09375,606032166912,585637101568,625310826496,589683884032,626031001600,658993250304,720693493760,781243383808,835098312704,874085548032,879844392960]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-3.6337005118484922E-2},8.2948687414986573,null,703816.0625,672497.3125,673907.4375,678285,656857.5625,661165.1875,660037.1875,654711,650212.4375,640505.3125,625949.375,1580409028608,1638183993344,1711208398848,1765122899968,1812031209472,1875898400768,1931337400320,1971620544512,2023023050752,2093144342528,2070059810816]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.917000537481429E-2},6.6588142028746109,null,6155272.5,6274765,6424130,6225499.5,6078498.5,6027581,6094882,6118281.5,6048940,6144525,5960865.5,10222500315136,10720300236800,11167700353024,11289799688192,11496099676160,11783799570432,12206300200960,12579700211712,12916100169728,13166899625984,13164199542784]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2008"}]
[]
["No-tax price:",0.46]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.74,1.3242018222808838,{"$f":"D137/E137","v":0.55882720258259433},{"$f":"1-$B$134/D137","v":0.3783783783783784},{"$f":"F137*G137","v":0.21144813070692758},{"$f":"H137/$H$161*Standard_mean","v":1.2733891409348919}]
["Brazil","Regular unleaded, 2010",null,1.26,0.82899284362792969,1.5199166189250191,0.63492063492063489,0.96502642471429778,5.8116104684303513]
["Canada","Premium unleaded (95 RON)",null,0.76,1.1568357944488525,0.65696445739914566,0.39473684210526316,0.25932807528913643,1.5617331489699158]
["China","Premium unleaded (95 RON), 2010",null,0.99,0.55024600028991699,1.7991952680771559,0.53535353535353525,0.96320554755645704,5.8006447285488081]
["France","Premium unleaded (95 RON)",null,1.52,1.2923264503479004,1.1761734038569038,0.69736842105263164,0.82022618953178827,4.9395902407283101]
["Germany","Premium unleaded (95 RON)",null,1.56,1.1889269351959229,1.3121075432132658,0.70512820512820507,0.92520403688114894,5.5717909152222225]
["India","Regular unleaded, 2010",null,1.0900000000000001,0.35323560237884521,3.0857591722336499,0.57798165137614688,1.783512182116697,10.740719427689356]
["Indonesia","Premium unleaded (95 RON), 2010",null,0.5,0.56015521287918091,0.8926097419142367,7.999999999999996E-2,7.1408779353138899E-2,0.43004004760739956]
["Italy","Premium unleaded (95 RON)",null,1.57,1.1555479764938354,1.3586627573557744,0.70700636942675166,0.9605832233534457,5.7848524907410699]
["Japan","Regular unleaded",null,1.42,1.1304851770401001,1.2560978497019517,0.676056338028169,0.84919291247455886,5.1140344901074561]
["Mexico","Premium unleaded (95 RON)",null,0.74,0.67113405466079712,1.1026113111992342,0.3783783783783784,0.41720427991322379,2.5124998637580989]
["Netherlands","Regular unleaded",null,1.68,1.2338639497756958,1.3615763717753544,0.72619047619047616,0.98876379378924539,5.954562349411022]
["Russia","Premium unleaded (95 RON), 2010",null,0.89,0.57704317569732666,1.5423455947199813,0.4831460674157303,0.74517820868493478,4.4876340870372244]
["Saudi Arabia","Premium unleaded (95 RON), 2010",null,0.16,0.81501686573028564,0.19631495583423786,-1.875,-0.36809054218919601,-2.2167256704398111]
["South Korea","Premium unleaded (95 RON)",null,1.51,0.71296030282974243,2.1179299801220401,0.69536423841059603,1.4727327676345312,8.8691345132017272]
["Spain","Premium unleaded (95 RON)",null,1.23,1.0548639297485352,1.1660271674027329,0.62601626016260159,0.7299519665854507,4.3959381648178777]
["Sweden","Premium unleaded (95 RON)",null,1.38,1.3310821056365967,1.0367504710312427,0.66666666666666663,0.69116698068749516,4.1623660840023557]
["Switzerland","Premium unleaded (95 RON)",null,1.3,1.4298568964004517,0.90918189314793962,0.64615384615384608,0.5874713771109763,3.53788737560438]
["Turkey","Premium unleaded (95 RON)",null,1.87,0.68387258052825928,2.7344275136100844,0.75401069518716579,2.0617875904760532,12.416557762175124]
["United Kingdom","Premium unleaded (95 RON)",null,1.44,1.1964772939682007,1.2035330776935509,0.68055555555555558,0.81907112231922219,4.9326341610476145]
["United States","Premium unleaded (95 RON)",null,0.56000000000000005,1,0.56000000000000005,0.1785714285714286,0.10000000000000003,0.60222293603524046]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2008"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",-42,0,0,0.1,0,85.7,0,0,24.6,68.400000000000006,21007310,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":68.300000000000011},{"$f":"M170/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.2512492080137827},{"$f":"10-N170/$N$192*Standard_mean","v":9.6145142170196216}]
["Brazil",284.3,0,0,0,0,1021.1,0,0,0,1305.4000000000001,196342587,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1305.4000000000001},{"$f":"M171/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":6.6485830707731282},9.2117078431176971]
["Canada",0,0,0,0.2,0,489.9,0,0,19.8,509.9,33212696,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":509.7},{"$f":"M172/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":15.346540973367533},8.1804306638268738]
["China",263,977.3,0,219.2,168.3,15387.2,0,0,371.3,17386.3,1317065677,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":17167.099999999999},{"$f":"M173/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":13.034353790999292},8.4545761474137588]
["France",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,499082538,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},{"$f":"M174/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.8889359018207119},9.5389066155314222]
["Germany",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,499082538,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},{"$f":"M175/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.8889359018207119},9.5389066155314222]
["India",216.5,0,0,680.5,0,2007.9,0,0,0,2904.9,1140566211,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":2224.4},{"$f":"M176/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":1.9502594225106322},9.7687666394048431]
["Indonesia",0,0,0,0,0,299.89999999999998,0,0,0,299.89999999999998,237512355,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":299.89999999999998},{"$f":"M177/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":1.2626711566225679},9.8502908425913169]
["Italy",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,499082538,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},{"$f":"M178/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.8889359018207119},9.5389066155314222]
["Japan",-0.7,0,0,28,0,786.9,0,0,235.8,1050,127787736,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1022},{"$f":"M179/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":7.9976375823733195},9.0517566054809144]
["Mexico",-130.4,0,0,88,0,1214.8,0,0,819.9,1992.2999999999997,109955400,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1904.2999999999997},{"$f":"M180/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":17.318840184292903},7.9465841460880453]
["Netherlands",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,499082538,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},{"$f":"M181/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.8889359018207119},9.5389066155314222]
["Russia",324,0,0,0,0,1133.5999999999999,0,0,0,1457.6,140702094,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1457.6},{"$f":"M182/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":10.359476242052231},8.7717241727914939]
["Saudi Arabia",365,50,0,2.2000000000000002,0.1,1175.3,0,0,51,1643.6,24917413,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1641.3999999999999},{"$f":"M183/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":65.873612160299302},2.1896663907619187]
["South Korea",1114.8,737,0,30.7,216.3,1953.6,0,0,0,4052.4,48379392,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":4021.7000000000003},{"$f":"M184/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":83.128370029949949},0.14384848448626819]
["Spain",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,499082538,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},{"$f":"M185/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.8889359018207119},9.5389066155314222]
["Sweden",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,499082538,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},{"$f":"M186/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.8889359018207119},9.5389066155314222]
["Switzerland",0,0,0,1,0,9,0,0,0,10,7581520,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":9},{"$f":"M187/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":1.1870970465025483},9.8592513199797782]
["Turkey",-0.1,0,0,0,0,762.6,0,0,0,762.5,75793836,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":762.5},{"$f":"M188/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":10.060184841416392},8.8072097884831564]
["United Kingdom",-552,0,0,-12215.8,0,2329.9,0.4,-2.2999999999999998,164.9,-10274.9,499082538,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":1940.8999999999996},{"$f":"M189/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":3.8889359018207119},9.5389066155314222]
["United States",-569.20000000000005,-224.4,-6.2,-412.4,-26,5652.1,-1,0,1816.7,6229.6,304374846,{"$f":"Table_Query_from_CDI_11114172023262932[[#This Row],[Total]]-Table_Query_from_CDI_11114172023262932[[#This Row],[Carbon Tetrachloride]]","v":6642},{"$f":"M190/Table_Query_from_CDI_11114172023262932[[#This Row],[Population]]*1000000","v":21.821776954591051},7.4126914803609711]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B200/$B$224*2*Standard_mean","v":10}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",1,10]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,1,10]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,1,10]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,1,10]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2008"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",362402054,21007310,{"$f":"IF(B267,B267/C267,0)","v":17.251235593705239},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":-2.5722158223055338}]
["Brazil",20332606,196342587,0.10355677955898585,{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.924530728514684}]
["Canada",188944587,33212696,5.6889265177388788,5.8540701858858215]
["China",3176268019,1317065677,2.4116246246997144,8.2424757288008639]
["France",5346557083,489247707,10.928118837356145,2.0358940199520417]
["Germany",5346557083,489247707,10.928118837356145,2.0358940199520417]
["India",1255929597,1140566211,1.1011457159500231,9.1975159392187376]
["Indonesia",null,null,0,10]
["Italy",5346557083,489247707,10.928118837356145,2.0358940199520417]
["Japan",3144278033,127787736,24.605475700735475,-7.9317793928347484]
["Mexico",232317693,109955400,2.1128356861054574,8.4602247126878662]
["Netherlands",5346557083,489247707,10.928118837356145,2.0358940199520417]
["Russia",33023742,140702094,0.23470682675127777,9.8289522588189424]
["Saudi Arabia",89622778,24917413,3.5967930539177564,7.3787582752319754]
["South Korea",846324500,48379392,17.493491857028712,-2.7487653807568329]
["Spain",5346557083,489247707,10.928118837356145,2.0358940199520417]
["Sweden",5346557083,489247707,10.928118837356145,2.0358940199520417]
["Switzerland",5346557083,489247707,10.928118837356145,2.0358940199520417]
["Turkey",234250458,75793836,3.090626762841242,7.7476380472821509]
["United Kingdom",5346557083,489247707,10.928118837356145,2.0358940199520417]
["United States",2319634126,304374846,7.6209783971438956,4.44604505772433]
["EU",null,null,null,null,null,null,null,304374846]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2009}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.0371315785564106},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.1428571428571428},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":1.1428571428571428},{"$f":"AVERAGE(B304:E304)","v":1.2415513959364608},{"$f":"F304/$F$328*Standard_mean","v":5.0081955811254062},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.0595947371501788},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.0148986842875447,4.0939192067075689,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1.3599774428271068},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1.0899943607067768,4.3968416922650402,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.0935657148780933},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.18423135858831,4.7769768344053603,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.9064342851219067},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0.5714285714285714},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.3694657141376194,5.524178991296286,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1.1428571428571428},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.5357142857142856,6.1947959019322436,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0.98467954974886507},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.1428571428571428},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.2818841731515018,5.1708907681986123,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0.88211458627662853},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},0.97052864656915716,3.9149384350996503,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":0.74468252612779651},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1.1428571428571428},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.4718849172462347,5.9373196813311626,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1.6433597194751466},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1.1608399298687866,4.6826200076700761,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.0960742854180963},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.024018571354524,4.1307071949122438,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.8418224068917222},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0.8571428571428571},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.4247413160086448,5.7471508520992876,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0.87246330739399236},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},0.96811582684849806,3.9052055532370007,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.58424045113970358},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.8571428571428571},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.61034582707064022,2.4620255626130736,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.3203372937306932},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.0800843234326734,4.3568663798878049,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.9532171425609537},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.7142857142857142},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.666875714211667,6.7238775724652768,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.1013228066526499},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0.8571428571428571},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.4896164159488769,6.0088453658416476,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.74468252612779651},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.86679413602549338},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.57142857142857162},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.0457263083954653,4.2182723114917895,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1.5221371434495221},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.1305342858623806,4.5603724769655072,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.7885488713985354},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.1428571428571428},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.4828515035639196,5.981556922991893,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.8418224068917222},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.2104556017229307,4.8827607262482777,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":4.8894437151802492},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.15749013123685926},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.19842513149602506},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.25000000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":0.31498026247371841},0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,0.15749013123685926,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2009","index":24,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-8.4619588526545826},{"$f":"C103","v":3.8904297734088331},{"$f":"I137","v":1.546258242563797},{"$f":"O170","v":9.5051589202291495},{"$f":"C200","v":10},null,{"$f":"J233","v":10},{"$f":"G304","v":4.3709484074737128},{"$f":"E267","v":-3.3362004669124765},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":3.0750354002375366}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1380122697122008},4.7603925626588701,5.5573525104365249,9.1083681555328884,10,null,{"$f":"J234","v":10},4.2680183620506771,9.9668558212852165,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":7.2075309309892024}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-2.7122972804869523,1.8327449538026279,1.5877620347860819,7.9873082859627855,10,null,10,4.5088366139076861,5.0425216326915026,4.4732808858257682]
[{"$f":"'Index 2012'!B6","v":"China"},7.3296436167790846,7.423792145743322,3.7758913799044129,7.7451114685422953,10,null,0,4.1572872516562525,8.1845655635949068,6.0387059596669719]
[{"$f":"'Index 2012'!B7","v":"France"},8.1511053318976696,6.2996865206412789,4.6832907471056142,9.7658762334112659,10,null,10,5.4950691536800367,1.4682173961589431,6.4836377291687741]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.5261292168789495,4.0238485728545967,5.3691803364868704,9.7658762334112659,10,null,10,6.1947959019322454,1.4682173961589431,6.1876068761439198]
[{"$f":"'Index 2012'!B9","v":"India"},9.3824108368496724,7.2654257460745981,9.4620623529644288,9.7612416416748431,10,null,10,5.1661243233571517,9.2963087329461516,8.5928534211538015]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.1266039866512063,6.2449807785524261,0.43004004760739911,9.7479093892722002,10,null,0,4.0338205873047173,10,5.7937775496120221]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.8222120114358979,2.2977991678917182,5.5763893379215714,9.7658762334112659,10,null,10,5.4728465466262062,1.4682173961589431,5.9810966917744821]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.6527840529044813,2.3350876128935707,4.0486106380017359,9.0677446287917753,10,null,10,4.0338205873047173,-9.509636481358033,3.8082352216959245]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.0112248606423426,1.2190295293384033,2.1984373807883357,7.9943299134224386,10,null,0,4.160597490211777,8.4778644995342951,4.9089448123874]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.2971434116280607,6.5910109543268955,5.8325426291362064,9.7658762334112659,10,null,10,5.6979391931501668,1.4682173961589431,6.4447584904197646]
[{"$f":"'Index 2012'!B15","v":"Russia"},1.9247386899600798,13.313571278304284,3.4961800445522559,8.8331962413148517,10,null,10,4.0210850333476076,9.8678071076575904,7.6805900127067535]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-9.9573903585302546,-2.7121282702382397,-2.4753436653244556,2.206634713988179,10,null,0,2.4882341568250821,5.2336836995359031,0.60509132366553608]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.8820439414369394,4.5398411324135859,9.1647723303084501,-1.1038341259473867,10,null,10,4.4565285971335031,-2.6835467916444866,4.8994602717806135]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.7781961351641193,1.7469983460353009,3.9677623695434083,9.7658762334112659,10,null,10,6.7093226536571517,1.4682173961589431,5.8382523516667595]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.258504501910453,8.4545975005248728,4.1849876388067155,9.7658762334112659,10,null,10,6.1931716515020501,1.4682173961589431,6.9475842015810594]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.4151043046986658,2.8019350420127429,3.3272988413422153,9.8603203520512785,10,null,0,3.8679148841504407,1.4682173961589431,4.5473473902246457]
[{"$f":"'Index 2012'!B21","v":"Turkey"},8.8153957777080336,0.44021580760389689,12.152375682128842,8.5138057558705071,0,null,{"$f":"J251","v":0},4.7228179569047315,8.2943522459325791,5.574384407243361]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},5.957009452979614,8.9459041872401208,5.2346321709076715,9.7658762334112659,10,null,10,6.0713292375807102,1.4682173961589431,6.8303010174222045]
[{"$f":"'Index 2012'!B23","v":"United States"},1.868040546222808,6.7646343738905585,0.60222293603524002,6.5643610280597233,0,null,10,4.8335490672991561,2.4883127371931302,4.0465480245909662]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2007"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",635076.625,20749625,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":30.606655541967626}]
["Brazil",2898417,193918575,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":14.946567135200947}]
["Canada",802534.25,32935961,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":24.36650474537543}]
["China",8403925,1310583544,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":6.4123535187620213}]
["France",503495.8125,63681742,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":7.9064390622354521}]
["Germany",993031.125,82236860,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":12.075255852424327}]
["India",2093691.375,1124134801,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":1.8624913783805186}]
["Indonesia",2084878.25,234693997,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":8.8833897613495409}]
["Italy",520280.125,59626720,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":8.7256204097760204}]
["Japan",1281121.5,127779038,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":10.026069377670538}]
["Mexico",731437.125,108700891,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":6.7288972359941379}]
["Netherlands",208407.078125,16351022,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":12.745813572081303}]
["Russia",1622225.75,141377752,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":11.474406171064313}]
["Saudi Arabia",430347.8125,24498521,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":17.56627726628885}]
["South Korea",639065.875,48250148,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":13.244847974352327}]
["Spain",406656.6875,45211636,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":8.9945138791261616}]
["Sweden",28672.458984375,9031088,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":3.1748620968342909}]
["Switzerland",51266.3046875,7554661,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":6.7860496569601203}]
["Turkey",317428.25,74767836,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":4.2455187548827817}]
["United Kingdom",640505.3125,61249260,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":10.457355933769648}]
["United States",6144525,301579895,{"$f":"Table_Query_from_CDI_212151821242730[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821242730[[#This Row],[Population]]*1000","v":20.37445168551438}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",23.548999786376953,37.665397644042969,217.16354370117187,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":72168.264745330802},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":83526.785815429685},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":849456.91754150391},{"$f":"SUM(E71:G71)","v":1005151.9681022645},{"$f":"C38","v":20749625},{"$f":"H71/I71*1000","v":48.441934160365037},{"$f":"(J71+D38)/2","v":39.524294851166331},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-8.4619588526545826}]
["Brazil",90.4044189453125,10.066555023193359,2.254770040512085,277053.38229980465,22323.592419433593,8819.7584904670712,308196.73320970533,193918575,1.5893100143176349,{"$f":"(J72+D39)/2","v":8.2679385747592917},6.1380122697122008]
["Canada",158.32150268554687,164.26350402832031,35.973964691162109,485192.07713012688,364270.74653320311,140715.76028594971,990178.58394927962,32935961,30.063752624351228,27.21512868486333,-2.7122972804869523]
["China",186.31820678710937,62.316001892089844,1501.0914306640625,570990.77651977539,138191.96579589843,5871669.2401855467,6580851.9825012209,1310583544,5.0213143699454399,5.7168339443537306,7.3296436167790846]
["France",0,0,0.16239999234676361,0,0,635.24381006360056,635.24381006360056,63681742,9.9752894646569275E-3,3.9582071758500543,8.1511053318976696]
["Germany",0,12.87165641784668,51.544643402099609,0,28544.185272216797,201622.02713165284,230166.21240386963,82236860,2.7988205338077066,7.4370381931160168,6.5261292168789495]
["India",36.136001586914063,27.083700180053711,181.0234375,110742.39046325682,60060.813519287105,708091.27812499995,878894.48210754385,1124134801,0.78184082667461507,1.3221661025275668,9.3824108368496724]
["Indonesia",47.542041778564453,60.865642547607422,133.42222595214844,145697.34123458862,134975.6489135742,521894.37903442385,802567.36918258667,234693997,3.4196331369420867,6.151511449145814,7.1266039866512063]
["Italy",5.8604998588562012,8.0074501037597656,0,17960.087867450715,17757.321350097656,0,35717.409217548367,59626720,0.59901683704131914,4.6623186234086695,7.8222120114358979]
["Japan",0,0,0.78425371646881104,0,0,3067.6868373394013,3067.6868373394013,127779038,2.4007747165379355E-2,5.0250385624179588,7.6527840529044813]
["Mexico",172.69282531738281,48.203399658203125,6.0032806396484375,529234.43246765132,106895.85908203125,23482.432550048827,659612.72409973142,108700891,6.0681445941388965,6.3985209150665172,7.0112248606423426]
["Netherlands",0,54.491703033447266,0,0,120840.80064697264,0,120840.80064697264,16351022,7.3904127000118187,10.068113136046561,5.2971434116280607]
["Russia",491.30624389648437,532.83258056640625,147.96101379394531,1505657.1150451659,1181609.5306640624,578764.30155639641,3266030.9472656245,141377752,23.101449139364053,17.287927655214183,1.9247386899600798]
["Saudi Arabia",494.21102905273437,66.977996826171875,0,1514559.1196350097,148530.40576171875,0,1663089.5253967284,24498521,67.885303173882562,42.725790220085706,-9.9573903585302546]
["South Korea",0,0,1.2989885807037354,0,0,5081.123732280731,5081.123732280731,48250148,0.10530794086436235,6.6750779576083445,6.8820439414369394]
["Spain",0,0,5.9939999580383301,0,0,23446.130235862733,23446.130235862733,45211636,0.51858619395818217,4.7565500365421718,7.7781961351641193]
["Sweden",0,0,0,0,0,0,0,9031088,0,1.5874310484171454,9.258504501910453]
["Switzerland",0,0,0,0,0,0,0,7554661,0,3.3930248284800602,8.4151043046986658]
["Turkey",0,0,15.799999237060547,0,0,61803.277015686035,61803.277015686035,74767836,0.82660245798321663,2.5360606064329994,8.8153957777080336]
["United Kingdom",76.832237243652344,64.868324279785156,10.343856811523437,235460.07425689694,143851.99592285155,40461.030303955078,419773.10048370354,61249260,6.8535211769693793,8.6554385553695141,5.957009452979614]
["United States",309.75619506835937,499.58160400390625,587.718505859375,949278.83540649398,1107872.1650390625,2298919.7075195313,4356070.7079650871,301579895,14.444168129858548,17.409309907686463,1.868040546222808]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1997-2007"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1997},{"$f":"E102+1","v":1998},{"$f":"F102+1","v":1999},2000,2001,2002,2003,2004,2005,2006,2007,{"$f":"E102","v":1997},{"$f":"F102","v":1998},1999,2000,2001,2002,2003,2004,2005,2006,2007]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-1.7042652632007993E-2},{"$f":"B103/$B$127*Standard_mean","v":3.8904297734088331},null,480530.59375,525179.25,494304.125,554167,492746.65625,591728.4375,763896.8125,487123.90625,534004.5625,546242.25,635076.625,496935075840,519722172416,546539077632,568134795264,579904339968,602542571520,622259404800,648119189504,667297972224,687860023296,712376582144]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-2.0853664392533888E-2},4.7603925626588701,null,2686517.75,2716547,2749485.75,2779325.5,2798296.75,2808033.75,2807479.5,2835684.25,2854763.5,2869910,2898417,1318760742912,1319260258304,1322569826304,1379548790784,1397625978880,1434779516928,1451267063808,1534167613440,1582642364416,1645241565184,1745462231040]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-8.0286337062847046E-3},1.8327449538026279,null,598936.875,794653.75,698688.75,655495.5625,653522.4375,805681.6875,782354,848081.125,793329.3125,790164.25,802534.25,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520,1189563990016]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-3.2521114149626107E-2},7.423792145743322,null,4901677.5,4940198,4837897.5,4785456.5,4896187.5,5184641.5,5810541.5,6624139.5,7225419,7883565,8403925,2678677307392,2887614201856,3107072770048,3368067006464,3647616319488,3979549605888,4377504382976,4819632259072,5364251099136,6045510926336,6903973281792]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.7596788867816913E-2},6.2996865206412789,null,539363.9375,553831.375,538413.125,544366.875,538651,525292.5,530176.875,529054,531688.4375,513386.25,503495.8125,1552053829632,1604485513216,1657304514560,1718293364736,1749836234752,1766090604544,1781976662016,1827323248640,1860699684864,1906601492480,1950171136000]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.7627115117123449E-2},4.0238485728545967,null,1073014.75,1047517.5625,1013315,1012473,1021309.875,1047676.6875,1045945.25,1034867.9375,1013074.6875,1014405.4375,993031.125,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632,2747926577152]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-3.1827364693824745E-2},7.2654257460745981,null,1464268.625,1486489.75,1564740.875,1612449.875,1635160.125,1682240.875,1725507.625,1812199.875,1875452.25,1987014.875,2093691.375,1515051679744,1608887042048,1727740510208,1797375524864,1891142729728,1962378919936,2126647656448,2302695178240,2517281538048,2750679613440,3020714147840]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-2.7357141575949817E-2},6.2449807785524261,null,1922124.625,1919544.875,1943872.875,1963675.5,1986368,1997017.25,2009456.25,2025589.25,2038924.875,2054572.25,2084878.25,609287929856,529308352512,533495873536,559744221184,580138303488,606241488896,635222097920,667179286528,705158971392,743949402112,791153147904]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-1.0065878403501594E-2},2.2977991678917182,null,494136.75,506302.75,506697.65625,508504.03125,507983.53125,503858.6875,526665.125,526390.25,521173.5625,509015.9375,520280.125,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576,1722353057792]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-1.0229226427336369E-2},2.3350876128935707,null,1257816.625,1215454.75,1236312.25,1254182.625,1229222.125,1260101,1254809.5,1251221.625,1260787.5,1248624.75,1281121.5,3608075829248,3534151221248,3529167601664,3630106673152,3636800258048,3646338105344,3697880596480,3799359946752,3872843104256,3951828664320,4045204094976]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-5.3401546941357347E-3},1.2190295293384033,null,559868.3125,588038.25,591608.125,614366.125,618417,633234.25,641698.3125,652634.9375,682263.875,698361.4375,731437.125,1019931394048,1069974552576,1111417421824,1184793100288,1182933057536,1192712208384,1208832098304,1257831399424,1298150326272,1365007007744,1409509621760]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-2.8872982351749177E-2},6.5910109543268955,null,227751.53125,228521.359375,216477.75,216124.890625,217639.96875,216926.40625,218322.8125,219719.984375,214001,210000.15625,208407.078125,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352,615569620992]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-5.8322237851065939E-2},13.313571278304284,null,1631080.625,1598761.75,1596225.75,1575148.125,1522025.375,1495447.5,1542116.125,1590731,1577306.5,1648902.625,1622225.75,1136857841664,1076604370944,1145507020800,1260057788416,1324219629568,1387036278784,1488232382464,1595027226624,1696729137152,1835070783488,1991695532032]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":1.1880913599583875E-2},-2.7121282702382397,null,273659.3125,290470.21875,296120.71875,308513.78125,315494.78125,335922.75,349775.53125,367737.375,387595.9375,408638.125,430347.8125,380592947200,391381090304,388451565568,407348084736,409578078208,410102530048,441512624128,464766730240,490578378752,506069745664,516278026240]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.9887503420074171E-2},4.5398411324135859,null,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,639065.875,795834908672,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240,1212435398656]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-7.6530069155018587E-3},1.7469983460353009,null,307087.375,316375.1875,343971.65625,357568.15625,358389.9375,374792.28125,382602.875,396902.0625,410883.46875,399787.65625,406656.6875,880165060608,919492231168,963130753024,1011767050240,1048676335616,1077034811392,1110383919104,1146658357248,1188102275072,1235847741440,1280020316160]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-3.7036722608319028E-2},8.4545975005248728,null,34375.40625,35604.51171875,32335.9453125,30047.814453125,30822.515625,31466.73828125,34557.79296875,37294.83203125,36494.078125,30419.53515625,28672.458984375,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504,318190551040]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-1.2274326591078077E-2},2.8019350420127429,null,48038.21484375,49452.96875,50878.90625,52137.11328125,53541.91015625,52382.828125,50666.02734375,52020.8359375,52538.64453125,53428.58203125,51266.3046875,231538917376,237648265216,240764157952,249388580864,252261728256,253379608576,252878438400,259283075072,266129817600,275791380480,285842669568]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-1.928436067241579E-3},0.44021580760389689,null,211007.59375,212327.25,212407.921875,234826.53125,214917.09375,224200.28125,240554.921875,250812.359375,271626.4375,290297.9375,317428.25,592359194624,606032166912,585637101568,625310826496,589683884032,626031001600,658993250304,720693493760,781243383808,835098312704,874085548032]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-3.918897047941583E-2},8.9459041872401208,null,706945.125,703816.0625,672497.3125,673907.4375,678285,656857.5625,661165.1875,660037.1875,654711,650212.4375,640505.3125,1521980145664,1580409028608,1638183993344,1711208398848,1765122899968,1812031209472,1875898400768,1931337400320,1971620544512,2023023050752,2093144342528]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.9633567634287816E-2},6.7646343738905585,null,6028545,6155272.5,6274765,6424130,6225499.5,6078498.5,6027581,6094882,6118281.5,6048940,6144525,9783200448512,10222500315136,10720300236800,11167700353024,11289799688192,11496099676160,11783799570432,12206300200960,12579700211712,12916100169728,13166899625984]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2007"}]
[]
["No-tax price:",0.495]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.83499999999999996,1.3242018222808838,{"$f":"D137/E137","v":0.63056853264387325},{"$f":"1-$B$134/D137","v":0.40718562874251496},{"$f":"F137*G137","v":0.25675844442984058},{"$f":"H137/$H$161*Standard_mean","v":1.546258242563797}]
["Brazil","Regular unleaded, 2010",null,1.26,0.82899284362792969,1.5199166189250191,0.60714285714285721,0.92280651863304741,5.5573525104365249]
["Canada","Premium unleaded (95 RON)",null,0.8,1.1568357944488525,0.69154153410436392,0.38125000000000009,0.26365020987728882,1.5877620347860819]
["China","Premium unleaded (95 RON), 2010",null,0.84,0.55024600028991699,1.5265899244291019,0.4107142857142857,0.62699229039052395,3.7758913799044129]
["France","Premium unleaded (95 RON)",null,1.5,1.2923264503479004,1.1606974380166815,0.66999999999999993,0.77766728347117653,4.6832907471056142]
["Germany","Premium unleaded (95 RON)",null,1.5550000000000002,1.1889269351959229,1.3079020703183517,0.68167202572347274,0.89156025372183467,5.3691803364868704]
["India","Regular unleaded, 2010",null,1.05,0.35323560237884521,2.9725203035278276,0.52857142857142858,1.5711893032932802,9.4620623529644288]
["Indonesia","Premium unleaded (95 RON), 2010",null,0.53499999999999992,0.56015521287918091,0.95509242384823312,7.4766355140186813E-2,7.1408779353138829E-2,0.43004004760739911]
["Italy","Premium unleaded (95 RON)",null,1.5649999999999999,1.1555479764938354,1.3543358058992272,0.68370607028753994,0.92596761170106912,5.5763893379215714]
["Japan","Regular unleaded",null,1.2549999999999999,1.1304851770401001,1.1101428178703869,0.60557768924302779,0.67227772237569239,4.0486106380017359]
["Mexico","Premium unleaded (95 RON)",null,0.74,0.67113405466079712,1.1026113111992342,0.33108108108108103,0.36505374492407072,2.1984373807883357]
["Netherlands","Regular unleaded",null,1.69,1.2338639497756958,1.3696809930359219,0.70710059171597628,0.96850224063782642,5.8325426291362064]
["Russia","Premium unleaded (95 RON), 2010",null,0.83000000000000007,0.57704317569732666,1.438367240019758,0.40361445783132532,0.58054581374291436,3.4961800445522559]
["Saudi Arabia","Premium unleaded (95 RON), 2010",null,0.16,0.81501686573028564,0.19631495583423786,-2.09375,-0.4110344387779355,-2.4753436653244556]
["South Korea","Premium unleaded (95 RON)",null,1.58,0.71296030282974243,2.2161121646310087,0.68670886075949367,1.5218238598890155,9.1647723303084501]
["Spain","Premium unleaded (95 RON)",null,1.19,1.0548639297485352,1.1281075847229693,0.58403361344537807,0.65885274906089375,3.9677623695434083]
["Sweden","Premium unleaded (95 RON)",null,1.42,1.3310821056365967,1.0668012093220034,0.65140845070422526,0.69492332297384019,4.1849876388067155]
["Switzerland","Premium unleaded (95 RON)",null,1.2850000000000001,1.4298568964004517,0.89869133284238656,0.61478599221789887,0.55250284275913264,3.3272988413422153]
["Turkey","Premium unleaded (95 RON)",null,1.875,0.68387258052825928,2.7417388171224104,0.73599999999999999,2.0179197694020941,12.152375682128842]
["United Kingdom","Premium unleaded (95 RON)",null,1.5349999999999999,1.1964772939682007,1.2829328293469449,0.67752442996742668,0.86921833388978675,5.2346321709076715]
["United States","Premium unleaded (95 RON)",null,0.59499999999999997,1,0.59499999999999997,0.16806722689075626,9.9999999999999964E-2,0.60222293603524002]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2007"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",-55,0,0,0,0,114.1,0,0,27.5,86.6,20749625,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":86.6},{"$f":"M170/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":4.1735694018566596},{"$f":"10-N170/$N$192*Standard_mean","v":9.5051589202291495}]
["Brazil",305.3,1.6,0,50.3,0,1151.4000000000001,0,0,0,1508.6000000000001,193918575,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":1458.3000000000002},{"$f":"M171/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":7.5201666472641939},9.1083681555328884]
["Canada",0,0,0,0.3,0,536.20000000000005,0,0,22.9,559.4,32935961,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":559.1},{"$f":"M172/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":16.975366226599551},7.9873082859627855]
["China",5832.1,594.5,4,265.10000000000002,251.1,17859,0,0,384.1,25189.9,1310583544,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":24924.800000000003},{"$f":"M173/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":19.018093210546219},7.7451114685422953]
["France",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,497205165,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},{"$f":"M174/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.9746375723993139},9.7658762334112659]
["Germany",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,497205165,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},{"$f":"M175/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.9746375723993139},9.7658762334112659]
["India",998.2,0,0,707.3,0,1265.5,0,0,0,2971,1124134801,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":2263.6999999999998},{"$f":"M176/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":2.0137264658884977},9.7612416416748431]
["Indonesia",202.6,0,0,1.1000000000000001,0,286.8,0,0,9.6,500.1,234693997,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":499},{"$f":"M177/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":2.1261728309139496},9.7479093892722002]
["Italy",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,497205165,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},{"$f":"M178/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.9746375723993139},9.7658762334112659]
["Japan",-5,0,0,25.3,0,722.1,0,0,287.60000000000002,1030,127779038,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":1004.7},{"$f":"M179/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":7.8627920175764672},9.0677446287917753]
["Mexico",-480.6,0,0,79.099999999999994,0.1,1424.7,0,0,894.6,1917.9,108700891,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":1838.8000000000002},{"$f":"M180/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":16.916144689191189},7.9943299134224386]
["Netherlands",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,497205165,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},{"$f":"M181/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.9746375723993139},9.7658762334112659]
["Russia",363,0,0,0,0,1028.3,0,0,0,1391.3,141377752,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":1391.3},{"$f":"M182/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":9.8410109109670945},8.8331962413148517]
["Saudi Arabia",657.8,0,0,5.5,0.2,896.8,0,0,55.5,1615.8,24498521,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":1610.3},{"$f":"M183/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":65.730498588057628},2.206634713988179]
["South Korea",1209.5999999999999,1104,0,38.5,254.5,1950.6,0,0,0,4557.2,48250148,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":4518.7},{"$f":"M184/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":93.651526208790074},-1.1038341259473867]
["Spain",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,497205165,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},{"$f":"M185/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.9746375723993139},9.7658762334112659]
["Sweden",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,497205165,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},{"$f":"M186/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.9746375723993139},9.7658762334112659]
["Switzerland",0,0,0,0.6,0,9.1,0,0,-0.2,9.5,7554661,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":8.9},{"$f":"M187/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.1780806577555234},9.8603203520512785]
["Turkey",0,14.3,0,0,0,922.9,0,0,0,937.19999999999993,74767836,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":937.19999999999993},{"$f":"M188/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":12.534801729449544},8.5138057558705071]
["United Kingdom",-106.7,-211,0,-6442.4,0,1087.4000000000001,0,-0.3,212.4,-5460.5999999999995,497205165,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":981.80000000000018},{"$f":"M189/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":1.9746375723993139},9.7658762334112659]
["United States",-68.599999999999994,-1.3,-6.8,-222.3,-50.3,6281.7,2.7,0,2581.4,8516.5,301579895,{"$f":"Table_Query_from_CDI_111141720232629[[#This Row],[Total]]-Table_Query_from_CDI_111141720232629[[#This Row],[Carbon Tetrachloride]]","v":8738.7999999999993},{"$f":"M190/Table_Query_from_CDI_111141720232629[[#This Row],[Population]]*1000000","v":28.976732683058994},6.5643610280597233]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B200/$B$224*2*Standard_mean","v":10}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",0,0]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,0,0]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,1,10]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,1,10]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2007"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",379708873,20749625,{"$f":"IF(B267,B267/C267,0)","v":18.299553510003193},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":-3.3362004669124765}]
["Brazil",8819319,193918575,4.5479495711022007E-2,{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9668558212852165}]
["Canada",224047213,32935961,6.8025102713717693,5.0425216326915026]
["China",3264778022,1310583544,2.4910872999638398,8.1845655635949068]
["France",5704639078,487281601,11.707068492413692,1.4682173961589431]
["Germany",5704639078,487281601,11.707068492413692,1.4682173961589431]
["India",1085447775,1124134801,0.96558506509576514,9.2963087329461516]
["Indonesia",null,null,0,10]
["Italy",5704639078,487281601,11.707068492413692,1.4682173961589431]
["Japan",3420717189,127779038,26.770566147164139,-9.509636481358033]
["Mexico",227036037,108700891,2.0886308742400281,8.4778644995342951]
["Netherlands",5704639078,487281601,11.707068492413692,1.4682173961589431]
["Russia",25644696,141377752,0.1813913125454138,9.8678071076575904]
["Saudi Arabia",160225304,24498521,6.5402031412426895,5.2336836995359031]
["South Korea",839745613,48250148,17.404000771147892,-2.6835467916444866]
["Spain",5704639078,487281601,11.707068492413692,1.4682173961589431]
["Sweden",5704639078,487281601,11.707068492413692,1.4682173961589431]
["Switzerland",5704639078,487281601,11.707068492413692,1.4682173961589431]
["Turkey",174989720,74767836,2.3404411490523813,8.2943522459325791]
["United Kingdom",5704639078,487281601,11.707068492413692,1.4682173961589431]
["United States",3108481325,301579895,10.307322790864424,2.4883127371931302]
["EU",null,null,null,null,null,null,null,301579895]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2008}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.0485869682681119},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":1.142857142857143},{"$f":"AVERAGE(B304:E304)","v":1.0835753134955997},{"$f":"F304/$F$328*Standard_mean","v":4.3709484074737128},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.2322342004828168},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.0580585501207043,4.2680183620506771,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1.4710333702970766},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1.1177583425742692,4.5088366139076861,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.1224314881431368},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.0306078720357843,4.1572872516562525,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.8775685118568632},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0.5714285714285714},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.3622492708213587,5.4950691536800367,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.5357142857142858,6.1947959019322454,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0.97995306800452286},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.1428571428571428},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.2807025527154163,5.1661243233571517,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":0.28410365341665017},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.3567401990684482,5.4728465466262062,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.1257139728088581},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.0314284932022146,4.160597490211777,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.7930233511240961},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0.85714285714285698},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.4125415520667381,5.6979391931501668,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0.98737122419654355},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},0.99684280604913589,4.0210850333476076,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.61022930576996925},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.85714285714285698},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.61684304072820662,2.4882341568250821,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.4191639173632433},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.1047909793408108,4.4565285971335031,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.9387842559284316},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.7142857142857144},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.6632674925535365,6.7093226536571517,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.2841036534166503},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0.85714285714285698},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.5353116276398768,6.1931716515020501,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.28410365341665017},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.97995306800452286},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.57142857142857162},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},0.95887132321243618,3.8679148841504407,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1.6832206387844162},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.170805159696104,4.7228179569047315,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.8775685118568632},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.142857142857143},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.5051064136785015,6.0713292375807102,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.7930233511240961},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.198255837781024,4.8335490672991561,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":4.8059075074788478},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.19842513149602506},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.25000000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.31498026247371841},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":0.39685026299205001},0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,0.19842513149602506,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2008","index":25,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-7.3301500790419105},{"$f":"C103","v":4.3991518280315596},{"$f":"I137","v":2.1492481772015957},{"$f":"O170","v":9.5984063755129387},{"$f":"C200","v":10},null,{"$f":"J233","v":10},{"$f":"G304","v":4.7710099619734505},{"$f":"E267","v":-0.6905106890157402},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":3.8211605213757331}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1277113133935153},3.8021582848526281,5.970830994823122,9.17938198193254,10,null,{"$f":"J234","v":10},4.3439600287456717,9.9665094934791139,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":7.1432281498176859}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-2.6494689600181971,1.5675787346377514,1.6555426864134657,7.9083743259166983,10,null,10,4.6628667228879825,4.8170745259116741,4.4313499370674814]
[{"$f":"'Index 2012'!B6","v":"China"},7.4808834245851337,9.1290937882727334,2.0236523216432785,7.340703979725907,10,null,0,4.1973229192978332,8.4376777813501089,6.0503207620156969]
[{"$f":"'Index 2012'!B7","v":"France"},8.1026531233328019,6.189358242436823,4.6833749737208032,9.5993071188875732,10,null,10,4.8787734021377815,2.7090340946264853,6.5392771311603219]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.476770447244431,4.2497557630588521,5.4059535030139418,9.5993071188875732,10,null,10,6.3868825965658029,2.7090340946264853,6.4203516502029627]
[{"$f":"'Index 2012'!B9","v":"India"},9.4052034646059237,6.6276677805505209,7.4701083792981819,9.5554643157288162,10,null,10,4.0070487152946672,9.4754100989589034,8.0331020241488158]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.1682530550206547,4.1968741843506772,0.46866837397209216,9.7168078094067702,10,null,0,4.0338205873047173,10,5.4934105582868655]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.8455206467956096,1.8856786037974009,5.5502268181328134,9.5993071188875732,10,null,10,5.6649332412597655,2.7090340946264853,6.1159636902407879]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.7115092613955554,2.1977953778323016,3.3007504621725072,9.0470399322505166,10,null,10,4.0338205873047173,-10.686223842224209,3.5027763071274047]
[{"$f":"'Index 2012'!B13","v":"Mexico"},6.9922968558233984,1.6711784679258599,1.8738367554136806,8.2148346965968067,10,null,0,4.201706545648511,8.5337240673702883,4.9627800306957717]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.236360944564856,7.139338627588856,6.0070031691901571,9.5993071188875732,10,null,10,5.4381701689979476,2.7090340946264853,6.6775987154057601]
[{"$f":"'Index 2012'!B15","v":"Russia"},1.9824154008848218,13.456963416686174,2.6457687649894157,8.9653966657578934,10,null,10,4.0169553647594407,9.9063199904049526,7.5986823371902688]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-10.67792118758328,-1.8257735645591815,-3.1768310175796168,2.0576133070406408,10,null,0,2.1686906272931532,6.2406542090353447,0.64898025007419102]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.9542137462375582,4.2746427090151027,8.1542449889446971,-5.8447580711438807,10,null,0,4.2665924890997928,-1.3662429283604656,3.4103311563142364]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.7701848695427236,0.68912988021826449,3.7467476996724502,9.5993071188875732,10,null,10,6.3051314305692454,2.7090340946264853,5.754455664605997]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.2120591532456793,9.1949508193607805,4.262426360169437,9.5993071188875732,10,null,10,6.0010849568684907,2.7090340946264853,7.2062610618671048]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.3415120376517979,1.7110650482749945,3.3431648556376747,9.8455673212834363,10,null,0,4.6297062224235361,2.7090340946264853,4.677653469037927]
[{"$f":"'Index 2012'!B21","v":"Turkey"},8.9140798130730374,0.74192349531382207,12.263278452624176,8.552791996619872,0,null,{"$f":"J251","v":0},4.6192296283326577,9.0541102625957492,5.7484684567992517]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},5.8218054044122738,9.8414277777694856,5.1325471049698814,9.5993071188875732,10,null,10,6.2233802645726879,2.7090340946264853,7.1280696386207651]
[{"$f":"'Index 2012'!B23","v":"United States"},1.8728524578528152,6.9760119196381654,0.60222293603524024,5.6946187823240138,0,null,10,4.7658667377804962,1.0397000675613484,3.7643173731699706]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2006"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",546242.25,20489472,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":26.659654772948763}]
["Brazil",2869910,191469007,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":14.988901049661788}]
["Canada",790164.25,32656679,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":24.196099364543468}]
["China",7883565,1304261885,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":6.044464758701432}]
["France",513386.25,63292515,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":8.1113264340973021}]
["Germany",1014405.4375,82346364,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":12.318764159398707}]
["India",1987014.875,1107624346,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":1.7939429393871411}]
["Indonesia",2054572.25,231820243,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":8.8627818839789576}]
["Italy",509015.9375,59272880,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":8.5876700693470589}]
["Japan",1248624.75,127727574,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":9.7756867283802009}]
["Mexico",698361.4375,107449525,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":6.4994371775957127}]
["Netherlands",210000.15625,16320437,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":12.867312085454575}]
["Russia",1648902.625,142069494,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":11.606310254050738}]
["Saudi Arabia",408638.125,24073195,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":16.974818880501736}]
["South Korea",622614.4375,48123561,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":12.937829715053713}]
["Spain",399787.65625,44431750,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":8.9977922600392741}]
["Sweden",30419.53515625,9016596,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":3.3737271977418084}]
["Switzerland",53428.58203125,7523934,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":7.1011497484228334}]
["Turkey",290297.9375,73726124,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":3.9375179617471816}]
["United Kingdom",650212.4375,60846809,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":10.686056478327401}]
["United States",6048940,298593212,{"$f":"Table_Query_from_CDI_2121518212427[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518212427[[#This Row],[Population]]*1000","v":20.258129645626372}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",23.219900131225586,36.199810028076172,210.32106018066406,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":71159.705942153931},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":80276.698718261716},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":822691.85900268552},{"$f":"SUM(E71:G71)","v":974128.26366310124},{"$f":"C38","v":20489472},{"$f":"H71/I71*1000","v":47.542868047702804},{"$f":"(J71+D38)/2","v":37.101261410325783},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-7.3301500790419105}]
["Brazil",89.180747985839844,10.211020469665527,2.2230179309844971,273303.3202774048,22643.958993530272,8695.5569388389576,304642.83620977402,191469007,1.5910817159550736,{"$f":"(J72+D39)/2","v":8.2899913828084308},6.1277113133935153]
["Canada",153.35118103027344,169.56008911132812,33.8955078125,469960.02938537591,376016.45361328125,132585.66835937501,978562.15135803213,32656679,29.965145915726215,27.080622640134841,-2.6494689600181971]
["China",184.76570129394531,52.697700500488281,1406.392333984375,566232.9681854248,116862.42062988281,5501244.2536132811,6184339.6424285891,1304261885,4.7416394771273938,5.3930521179144133,7.4808834245851337]
["France",0,0,0.20299999415874481,0,0,794.05477715134623,794.05477715134623,63292515,1.2545792771093805E-2,4.0619361134341982,8.1026531233328019]
["Germany",0,14.051772117614746,50.276741027832031,0,31161.209848022456,196662.50020446777,227823.71005249023,82346364,2.7666517255393357,7.542707942469022,6.476770447244431]
["India",35.7760009765625,26.356500625610352,170.19381713867187,109639.13259277341,58448.175787353517,665730.13511962886,833817.44349975581,1107624346,0.75279804611640033,1.2733704927517708,9.4052034646059237]
["Indonesia",48.89666748046875,63.22589111328125,119.1632080078125,149848.72716064451,140209.73613281248,466118.80444335937,756177.26773681631,231820243,3.2619121520669627,6.0623470180229599,7.1682530550206547]
["Italy",5.7690000534057617,9.0579996109008789,0,17679.677563667297,20087.019937133788,0,37766.697500801085,59272880,0.63716656759045764,4.6124183184687579,7.8455206467956096]
["Japan",0,0,0.74928784370422363,0,0,2930.9143294334413,2930.9143294334413,127727574,2.2946606105847131E-2,4.8993166672430242,7.7115092613955554]
["Mexico",183.07652282714844,46.343986511230469,5.510286808013916,561056.31185607903,102772.42448730468,21554.037878227235,685382.77422161086,107449525,6.3786487117705812,6.4390429446831465,6.9922968558233984]
["Netherlands",0,55.410934448242188,0,0,122879.28823242188,0,122879.28823242188,16320437,7.5291665432991701,10.198239314376872,5.236360944564856]
["Russia",480.52853393554687,535.63848876953125,145.139404296875,1472627.745098877,1187831.9126953124,567727.29384765623,3228186.951641846,142069494,22.722590619220799,17.164450436635768,1.9824154008848218]
["Saudi Arabia",514.26885986328125,66.150001525878906,0,1576028.3479370114,146694.24338378906,0,1722722.5913208004,24073195,71.5618592098307,44.268339045166215,-10.67792118758328]
["South Korea",0,0,1.2710824012756348,0,0,4971.9659208297726,4971.9659208297726,48123561,0.10331666687820074,6.5205731909659566,6.9542137462375582]
["Spain",0,0,6.2430000305175781,0,0,24420.118919372559,24420.118919372559,44431750,0.54960965794443295,4.7737009589918538,7.7701848695427236]
["Sweden",0,0,0,0,0,0,0,9016596,0,1.6868635988709042,9.2120591532456793]
["Switzerland",0,0,0,0,0,0,0,7523934,0,3.5505748742114167,8.3415120376517979]
["Turkey",0,0,13.421104431152344,0,0,52497.992092895503,52497.992092895503,73726124,0.71206770740986602,2.324792834578524,8.9140798130730374]
["United Kingdom",76.577835083007813,71.965278625488281,11.262138366699219,234680.43339538571,159590.20187988281,44052.98043518066,438323.61571044917,60846809,7.203723957166746,8.9448902177470728,5.8218054044122738]
["United States",310.2271728515625,479.34634399414062,595.09942626953125,950722.19392089825,1062998.4524414062,2327790.9157958985,4341511.5621582028,298593212,14.539887002381697,17.399008324004036,1.8728524578528152]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1996-2006"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1996},{"$f":"E102+1","v":1997},{"$f":"F102+1","v":1998},1999,2000,2001,2002,2003,2004,2005,2006,{"$f":"E102","v":1996},{"$f":"F102","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,2006]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-1.927119132005628E-2},{"$f":"B103/$B$127*Standard_mean","v":4.3991518280315596},null,474206.1875,480530.59375,525179.25,494304.125,554167,492746.65625,591728.4375,763896.8125,487123.90625,534004.5625,546242.25,477948805120,496935075840,519722172416,546539077632,568134795264,579904339968,602542571520,622259404800,648119189504,667297972224,687860023296]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-1.6655965195299549E-2},3.8021582848526281,null,2645063.25,2686517.75,2716547,2749485.75,2779325.5,2798296.75,2808033.75,2807479.5,2835684.25,2854763.5,2869910,1275706474496,1318760742912,1319260258304,1322569826304,1379548790784,1397625978880,1434779516928,1451267063808,1534167613440,1582642364416,1645241565184]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-6.8670304834587137E-3},1.5675787346377514,null,627479.125,598936.875,794653.75,698688.75,655495.5625,653522.4375,805681.6875,782354,848081.125,793329.3125,790164.25,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128,1163956715520]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-3.9991461956715879E-2},9.1290937882727334,null,4963294.5,4901677.5,4940198,4837897.5,4785456.5,4896187.5,5184641.5,5810541.5,6624139.5,7225419,7883565,2450756993024,2678677307392,2887614201856,3107072770048,3368067006464,3647616319488,3979549605888,4377504382976,4819632259072,5364251099136,6045510926336]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.7113478120562751E-2},6.189358242436823,null,549252.8125,539363.9375,553831.375,538413.125,544366.875,538651,525292.5,530176.875,529054,531688.4375,513386.25,1518884618240,1552053829632,1604485513216,1657304514560,1718293364736,1749836234752,1766090604544,1781976662016,1827323248640,1860699684864,1906601492480]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.8616737856502863E-2},4.2497557630588521,null,1109084.625,1073014.75,1047517.5625,1013315,1012473,1021309.875,1047676.6875,1045945.25,1034867.9375,1013074.6875,1014405.4375,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432,2660939333632]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.9033563468054413E-2},6.6276677805505209,null,1406611.5,1464268.625,1486489.75,1564740.875,1612449.875,1635160.125,1682240.875,1725507.625,1812199.875,1875452.25,1987014.875,1456017506304,1515051679744,1608887042048,1727740510208,1797375524864,1891142729728,1962378919936,2126647656448,2302695178240,2517281538048,2750679613440]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.8385081605382325E-2},4.1968741843506772,null,1891222.25,1922124.625,1919544.875,1943872.875,1963675.5,1986368,1997017.25,2009456.25,2025589.25,2038924.875,2054572.25,581937594368,609287929856,529308352512,533495873536,559744221184,580138303488,606241488896,635222097920,667179286528,705158971392,743949402112]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-8.2605180640415998E-3},1.8856786037974009,null,477202.8125,494136.75,506302.75,506697.65625,508504.03125,507983.53125,503858.6875,526665.125,526390.25,521173.5625,509015.9375,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760,1693844504576]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-9.6277957352277621E-3},2.1977953778323016,null,1264774.625,1257816.625,1215454.75,1236312.25,1254182.625,1229222.125,1260101,1254809.5,1251221.625,1260787.5,1248624.75,3552529612800,3608075829248,3534151221248,3529167601664,3630106673152,3636800258048,3646338105344,3697880596480,3799359946752,3872843104256,3951828664320]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-7.320865758745243E-3},1.6711784679258599,null,537923.1875,559868.3125,588038.25,591608.125,614366.125,618417,633234.25,641698.3125,652634.9375,682263.875,698361.4375,955210596352,1019931394048,1069974552576,1111417421824,1184793100288,1182933057536,1192712208384,1208832098304,1257831399424,1298150326272,1365007007744]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.1275019815011906E-2},7.139338627588856,null,234113.390625,227751.53125,228521.359375,216477.75,216124.890625,217639.96875,216926.40625,218322.8125,219719.984375,214001,210000.15625,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184,592345956352]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-5.8950390149638876E-2},13.456963416686174,null,1840405.125,1631080.625,1598761.75,1596225.75,1575148.125,1522025.375,1495447.5,1542116.125,1590731,1577306.5,1648902.625,1121161576448,1136857841664,1076604370944,1145507020800,1260057788416,1324219629568,1387036278784,1488232382464,1595027226624,1696729137152,1835070783488]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":7.9980944157285183E-3},-1.8257735645591815,null,290583.0625,273659.3125,290470.21875,296120.71875,308513.78125,315494.78125,335922.75,349775.53125,367737.375,387595.9375,408638.125,370974818304,380592947200,391381090304,388451565568,407348084736,409578078208,410102530048,441512624128,464766730240,490578378752,506069745664]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.8725759121429153E-2},4.2746427090151027,null,495567.0625,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,622614.4375,760465981440,795834908672,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840,1153537802240]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-3.0188441511453945E-3},0.68912988021826449,null,286914.90625,307087.375,316375.1875,343971.65625,357568.15625,358389.9375,374792.28125,382602.875,396902.0625,410883.46875,399787.65625,847382380544,880165060608,919492231168,963130753024,1011767050240,1048676335616,1077034811392,1110383919104,1146658357248,1188102275072,1235847741440]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.0279959261533049E-2},9.1949508193607805,null,41489.0078125,34375.40625,35604.51171875,32335.9453125,30047.814453125,30822.515625,31466.73828125,34557.79296875,37294.83203125,36494.078125,30419.53515625,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808,307983253504]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-7.4955953318672774E-3},1.7110650482749945,null,47618.88671875,48038.21484375,49452.96875,50878.90625,52137.11328125,53541.91015625,52382.828125,50666.02734375,52020.8359375,52538.64453125,53428.58203125,226830663680,231538917376,237648265216,240764157952,249388580864,252261728256,253379608576,252878438400,259283075072,266129817600,275791380480]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-3.2501150635292353E-3},0.74192349531382207,null,199479.640625,211007.59375,212327.25,212407.921875,234826.53125,214917.09375,224200.28125,240554.921875,250812.359375,271626.4375,290297.9375,550634061824,592359194624,606032166912,585637101568,625310826496,589683884032,626031001600,658993250304,720693493760,781243383808,835098312704]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-4.3111955436367699E-2},9.8414277777694856,null,732971.1875,706945.125,703816.0625,672497.3125,673907.4375,678285,656857.5625,661165.1875,660037.1875,654711,650212.4375,1433027477504,1521980145664,1580409028608,1638183993344,1711208398848,1765122899968,1812031209472,1875898400768,1931337400320,1971620544512,2023023050752]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-3.0559540931892504E-2},6.9760119196381654,null,5979794.5,6028545,6155272.5,6274765,6424130,6225499.5,6078498.5,6027581,6094882,6118281.5,6048940,9361400266752,9783200448512,10222500315136,10720300236800,11167700353024,11289799688192,11496099676160,11783799570432,12206300200960,12579700211712,12916100169728]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2006"}]
[]
["No-tax price:",0.53]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.93,1.1208066940307617,{"$f":"D137/E137","v":0.82975949818379224},{"$f":"1-$B$134/D137","v":0.43010752688172038},{"$f":"F137*G137","v":0.35688580567044825},{"$f":"H137/$H$161*Standard_mean","v":2.1492481772015957}]
["Brazil","Regular unleaded, 2010",null,1.26,0.73628401756286621,1.7112961438042043,0.57936507936507931,0.99146522617227695,5.970830994823122]
["Canada","Premium unleaded (95 RON)",null,0.84,1.1276611089706421,0.74490464672207546,0.36904761904761896,0.27490528629028971,1.6555426864134657]
["China","Premium unleaded (95 RON), 2010",null,0.69,0.4761473536491394,1.4491312294648244,0.23188405797101441,0.33603043002082872,2.0236523216432785]
["France","Premium unleaded (95 RON)",null,1.48,1.2215801477432251,1.2115455565761981,0.64189189189189189,0.77768126942391091,4.6833749737208032]
["Germany","Premium unleaded (95 RON)",null,1.55,1.1362794637680054,1.3641010415343247,0.65806451612903227,0.89766649184839431,5.4059535030139418]
["India","Regular unleaded, 2010",null,1.01,0.38696494698524475,2.610055530529777,0.47524752475247523,1.2404224303507851,7.4701083792981819]
["Indonesia","Premium unleaded (95 RON), 2010",null,0.56999999999999995,0.51398640871047974,1.1089787401772948,7.0175438596491113E-2,7.7823069486125829E-2,0.46866837397209216]
["Italy","Premium unleaded (95 RON)",null,1.56,1.1175932884216309,1.3958566288485654,0.66025641025641024,0.92162328699616813,5.5502268181328134]
["Japan","Regular unleaded",null,1.0900000000000001,1.0217217206954956,1.0668266886388857,0.51376146788990829,0.54809444553924414,3.3007504621725072]
["Mexico","Premium unleaded (95 RON)",null,0.74,0.67490839958190918,1.0964450886348631,0.28378378378378377,0.31115333596394762,1.8738367554136806]
["Netherlands","Regular unleaded",null,1.7,1.1729656457901001,1.4493178091800751,0.68823529411764706,0.99747166867099291,6.0070031691901571]
["Russia","Premium unleaded (95 RON), 2010",null,0.77,0.54628169536590576,1.4095291980893578,0.31168831168831168,0.43933377602785179,2.6457687649894157]
["Saudi Arabia","Premium unleaded (95 RON), 2010",null,0.16,0.70139861106872559,0.22811564989586589,-2.3125,-0.52751744038418991,-3.1768310175796168]
["South Korea","Premium unleaded (95 RON)",null,1.65,0.82716387510299683,1.9947679651683836,0.67878787878787872,1.3540243157506602,8.1542449889446971]
["Spain","Premium unleaded (95 RON)",null,1.1499999999999999,0.99653953313827515,1.1539933557662798,0.53913043478260869,0.6221529396305161,3.7467476996724502]
["Sweden","Premium unleaded (95 RON)",null,1.46,1.3139636516571045,1.1111418479184882,0.63698630136986301,0.70778213600287265,4.262426360169437]
["Switzerland","Premium unleaded (95 RON)",null,1.27,1.3330032825469971,0.9527358384094784,0.58267716535433067,0.55513741765591651,3.3431648556376747]
["Turkey","Premium unleaded (95 RON)",null,1.88,0.662955641746521,2.8357855060215504,0.71808510638297873,2.0363353367707941,12.263278452624176]
["United Kingdom","Premium unleaded (95 RON)",null,1.63,1.2906754016876221,1.2629046760081537,0.67484662576687116,0.85226695926930618,5.1325471049698814]
["United States","Premium unleaded (95 RON)",null,0.63,1,0.63,0.15873015873015872,9.9999999999999992E-2,0.60222293603524024]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2006"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",-80,0,0,0,0,116.2,0,0,33.200000000000003,69.400000000000006,20489472,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":69.400000000000006},{"$f":"M170/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3871053387808141},{"$f":"10-N170/$N$192*Standard_mean","v":9.5984063755129387}]
["Brazil",376.8,5,0,0.1,0,953.6,0,0,-10.199999999999999,1325.3,191469007,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1325.2},{"$f":"M171/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":6.9212245927613765},9.17938198193254]
["Canada",0,0,0,0.3,0,550.9,0,0,25.2,576.4,32656679,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":576.1},{"$f":"M172/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":17.64110796446877},7.9083743259166983]
["China",12414.9,161,19.5,774.4,279.89999999999998,16077.5,0,0,300.39999999999998,30027.599999999999,1304261885,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":29253.199999999997},{"$f":"M173/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":22.428931134486078},7.340703979725907]
["France",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,495279147,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},{"$f":"M174/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3795083240199495},9.5993071188875732]
["Germany",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,495279147,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},{"$f":"M175/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3795083240199495},9.5993071188875732]
["India",3560.3,0,0,1127.5,0,592.5,0,0,0,5280.3,1107624346,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":4152.8},{"$f":"M176/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.7492855903692819},9.5554643157288162]
["Indonesia",231,0,0,0,0,299.89999999999998,0,0,22.8,553.69999999999993,231820243,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":553.69999999999993},{"$f":"M177/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":2.3884885669798903},9.7168078094067702]
["Italy",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,495279147,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},{"$f":"M178/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3795083240199495},9.5993071188875732]
["Japan",0,0,0,25.3,0.1,733.2,0,0,293.3,1051.9000000000001,127727574,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1026.6000000000001},{"$f":"M179/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":8.0374187644086952},9.0470399322505166]
["Mexico",-441.3,51.6,0,0.1,0,1284.9000000000001,0,0,722.6,1617.9,107449525,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1617.8000000000002},{"$f":"M180/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":15.056371817371927},8.2148346965968067]
["Netherlands",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,495279147,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},{"$f":"M181/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3795083240199495},9.5993071188875732]
["Russia",394.7,0,0,-50.2,0,845,0,0,0,1189.5,142069494,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1239.7},{"$f":"M182/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":8.7260112294058008},8.9653966657578934]
["Saudi Arabia",850,0,0,0,0,735.8,0,0,26.8,1612.6,24073195,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1612.6},{"$f":"M183/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":66.987369146471821},2.0576133070406408]
["South Korea",3026.2,1470,0,33,279.89999999999998,1655,0,0,0,6464.0999999999995,48123561,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":6431.0999999999995},{"$f":"M184/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":133.63724268035776},-5.8447580711438807]
["Spain",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,495279147,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},{"$f":"M185/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3795083240199495},9.5993071188875732]
["Sweden",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,495279147,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},{"$f":"M186/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3795083240199495},9.5993071188875732]
["Switzerland",0,0,0,0.8,0,7.5,0,0,2.2999999999999998,10.600000000000001,7523934,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":9.8000000000000007},{"$f":"M187/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":1.3025100964468854},9.8455673212834363]
["Turkey",0.2,30,-0.3,0.9,0,849.6,0,0,20.399999999999999,900.8,73726124,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":899.9},{"$f":"M188/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":12.205985493011948},8.552791996619872]
["United Kingdom",-2.5,-254.9,0,-2341.5,0.4,1086.9000000000001,-1.1000000000000001,-1,846,-667.69999999999982,495279147,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":1673.8000000000002},{"$f":"M189/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":3.3795083240199495},9.5993071188875732]
["United States",752.7,0,0,7.4,0,6204.9,0,0,3885,10850,298593212,{"$f":"Table_Query_from_CDI_1111417202326[[#This Row],[Total]]-Table_Query_from_CDI_1111417202326[[#This Row],[Carbon Tetrachloride]]","v":10842.6},{"$f":"M190/Table_Query_from_CDI_1111417202326[[#This Row],[Population]]*1000000","v":36.312278927492834},5.6946187823240138]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",1,{"$f":"B200/$B$224*2*Standard_mean","v":10}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",0,0]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,0,0]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,1,10]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,0,0]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2006"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",300564440,20489472,{"$f":"IF(B267,B267/C267,0)","v":14.669213535614778},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":-0.6905106890157402}]
["Brazil",8798904,191469007,4.5954716838323605E-2,{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9665094934791139}]
["Canada",232249806,32656679,7.1118623544053579,4.8170745259116741]
["China",2796042642,1304261885,2.1437739415347554,8.4376777813501089]
["France",4854796198,485263423,10.004455246156066,2.7090340946264853]
["Germany",4854796198,485263423,10.004455246156066,2.7090340946264853]
["India",797298225,1107624346,0.71982728429481446,9.4754100989589034]
["Indonesia",null,null,0,10]
["Italy",4854796198,485263423,10.004455246156066,2.7090340946264853]
["Japan",3625553029,127727574,28.385045730219538,-10.686223842224209]
["Mexico",216186507,107449525,2.0119819701390025,8.5337240673702883]
["Netherlands",4854796198,485263423,10.004455246156066,2.7090340946264853]
["Russia",18262328,142069494,0.12854503444631118,9.9063199904049526]
["Saudi Arabia",124180781,24073195,5.1584669587896412,6.2406542090353447]
["South Korea",750555944,48123561,15.596434021164809,-1.3662429283604656]
["Spain",4854796198,485263423,10.004455246156066,2.7090340946264853]
["Sweden",4854796198,485263423,10.004455246156066,2.7090340946264853]
["Switzerland",4854796198,485263423,10.004455246156066,2.7090340946264853]
["Turkey",95690824,73726124,1.2979228909416152,9.0541102625957492]
["United Kingdom",4854796198,485263423,10.004455246156066,2.7090340946264853]
["United States",3671223767,298593212,12.295067735833191,1.0397000675613484]
["EU",null,null,null,null,null,null,null,298593212]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2007}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.0643419230448581},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":1.3333333333333333},{"$f":"AVERAGE(B304:E304)","v":1.182752147427881},{"$f":"F304/$F$328*Standard_mean","v":4.7710099619734505},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.3075391527496569},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.0768847881874142,4.3439600287456717,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1.6237720513034277},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1.155943012825857,4.6628667228879825,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.1621314864698657},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.0405328716174664,4.1973229192978332,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.8378685135301345},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.2094671283825336,4.8787734021377815,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.5833333333333333,6.3868825965658029,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0.97345259023734843},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},0.99336314755933708,4.0070487152946672,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":0.28410365341665017},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.4043592466874959,5.6649332412597655,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.166478359371923},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.0416195898429808,4.201706545648511,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.7259084876304926},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.3481437885742897,5.4381701689979476,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0.98327617980992532},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},0.9958190449524813,4.0169553647594407,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.48384110169415651},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.53762694209020578,2.1686906272931532,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.2308202824167811},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.0577050706041953,4.2665924890997928,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.9189342567650671},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.5630668975246,6.3051314305692454,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.2841036534166501},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.4876925800208292,6.0010849568684907,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.28410365341665017},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.97345259023734843},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.1477223942468329,4.6297062224235361,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1.5805008213507019},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.1451252053376755,4.6192296283326577,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.8378685135301345},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.5428004617158668,6.2233802645726879,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.7259084876304926},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.1814771219076232,4.7658667377804962,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":4.7436644380532549},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.25000000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.31498026247371841},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.39685026299205001},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":0.50000000000000011},0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,0.25000000000000011,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2007","index":26,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-7.1803506861926216},{"$f":"C103","v":3.2862317488829684},{"$f":"I137","v":2.3109952123828363},{"$f":"O170","v":8.99790712760689},{"$f":"C200","v":0},null,{"$f":"J233","v":10},{"$f":"G304","v":4.7934969253671529},{"$f":"E267","v":-0.17251275699871549},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":2.7144873135865635}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1132313960767313},3.0352599588727913,5.3081260440698053,8.6976772278322869,10,null,{"$f":"J234","v":10},4.6261882014131599,9.9817728513125328,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":6.9237929207411444}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-2.5605834984811651,4.1070068860736697,1.5553939663152194,7.8257521417059701,10,null,10,4.7061240185221695,5.1104950100656925,4.8483698464689935]
[{"$f":"'Index 2012'!B6","v":"China"},7.6652847584907775,11.208787860413647,1.385635656981175,7.2500452203506454,10,null,0,4.2539865163537129,8.5262944111576626,6.2977386646200726]
[{"$f":"'Index 2012'!B7","v":"France"},8.0226283922585591,5.7242453014827355,5.1325916858977294,10.185331979423735,10,null,10,4.8221098050819009,2.9687263105778152,6.6179470026242555]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.4505092185599722,4.437484672236593,5.8480253813686147,10.185331979423735,10,null,10,6.3868825965658029,2.9687263105778152,6.6097519639106945]
[{"$f":"'Index 2012'!B9","v":"India"},9.4274473881187095,6.1169866580880523,8.1803888014302508,9.7084913533288137,10,null,10,4.1725164315439631,9.4406375882392162,8.1001732960399746]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.2335624613864464,2.9223755449856159,-0.82477063597728151,8.5881178783738594,10,null,0,4.0338205873047173,10,5.0018818584229887]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.7767963720154842,1.4935034321641607,6.1067524772333126,10.185331979423735,10,null,10,5.6649332412597655,2.9687263105778152,6.2313001543291797]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.6900332338477204,1.9832843782689484,3.8747673288102313,9.0378508684999179,10,null,10,4.0338205873047173,-8.2939592825289168,3.9124753620130108]
[{"$f":"'Index 2012'!B13","v":"Mexico"},6.9968966217645461,1.7953704682661276,1.6439400146790908,5.838935809515875,10,null,0,4.2598893383889456,8.4174810786408312,4.7010853781242909]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.1449067540984297,7.3938904365404063,6.4986706393758142,10.185331979423735,10,null,10,5.5171232939788686,2.9687263105778152,6.8897854754231513]
[{"$f":"'Index 2012'!B15","v":"Russia"},2.2790556701857598,13.668556017900102,2.2679698575995562,9.2908109035635871,10,null,10,4.0111105296252028,9.91856818138052,7.6369173453507422]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-11.181570442478446,-1.3800286881804951,-2.5147498450601353,4.2558301988415739,10,null,0,2.1630432276275773,5.3240131254548286,0.84626764861257908]
[{"$f":"'Index 2012'!B17","v":"South Korea"},7.0164700817810006,3.8465383135208593,7.5323915783729847,-4.26287774242412,10,null,0,4.1725164315439631,-0.52656076102840466,3.5290920682970985]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.6713373397994911,0.25595931757399532,4.5361084913966296,10.185331979423735,10,null,10,6.2767996320413051,2.9687263105778152,5.891305994660784]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.0531570611902339,9.1016299526596605,4.8925455916192826,10.185331979423735,10,null,10,6.0010849568684907,2.9687263105778152,7.3684469258201837]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.3616102214354537,1.0953872003917646,3.6199580105813132,10.284960933308652,10,null,0,4.7951739386728311,2.9687263105778152,4.736543934507969]
[{"$f":"'Index 2012'!B21","v":"Turkey"},8.9659812365426568,9.5410136117956693E-2,11.931206958461686,8.7096671540478869,0,null,{"$f":"J251","v":0},4.8221098050819009,9.2010194018653682,5.6750267842880913]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},5.6017908204378672,10.295443261788151,5.7980882574241104,10.185331979423735,10,null,10,6.1667166675168072,2.9687263105778152,7.363058454582192]
[{"$f":"'Index 2012'!B23","v":"United States"},1.7992370554513091,6.5380115070625493,0.60222293603524002,4.9576050014456738,0,null,10,4.8448198627614163,0.83257351702062543,3.5983283791216727]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2005"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",534004.5625,20232346,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":26.393605689621953}]
["Brazil",2854763.5,188993079,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":15.105121918247599}]
["Canada",793329.3125,32386378,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":24.495771416612254}]
["China",7225419,1297765318,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":5.5675852172834848}]
["France",531688.4375,62911523,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":8.4513680824417481}]
["Germany",1013074.6875,82439417,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":12.288717271011269}]
["India",1875452.25,1090973030,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":1.719063806737734}]
["Indonesia",2038924.875,228895746,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":8.9076573533175214}]
["Italy",521173.5625,59037808,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":8.8277932422558774}]
["Japan",1260787.5,127715356,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":9.8718551902247373}]
["Mexico",682263.875,106202903,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":6.4241546674105505}]
["Netherlands",214001,16299097,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":13.129623070529613}]
["Russia",1577306.5,142775578,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":11.047453087530139}]
["Saudi Arabia",387595.9375,23642207,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":16.394236692877275}]
["South Korea",608298.5625,48005157,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":12.671525321748243}]
["Spain",410883.46875,43704367,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":9.4014282085357728}]
["Sweden",36494.078125,9001774,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":4.0540984615921261}]
["Switzerland",52538.64453125,7489370,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":7.0150953326180971}]
["Turkey",271626.4375,72673810,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":3.7376110802502307}]
["United Kingdom",654711,60487347,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":10.823933144232628}]
["United States",6118281.5,295753151,{"$f":"Table_Query_from_CDI_21215182124[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215182124[[#This Row],[Population]]*1000","v":20.687121943799681}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",24.547519683837891,33.483352661132813,205.75431823730469,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":75228.3288230896},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":74252.682861328125},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":804828.59121704102},{"$f":"SUM(E71:G71)","v":954309.60290145874},{"$f":"C38","v":20232346},{"$f":"H71/I71*1000","v":47.167520904469441},{"$f":"(J71+D38)/2","v":36.780563297045695},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-7.1803506861926216}]
["Brazil",84.563911437988281,9.9444007873535156,2.3643898963928223,259154.56299285885,22052.703186035156,9248.5475187301636,290455.81369762414,188993079,1.5368595254095212,{"$f":"(J72+D39)/2","v":8.3209907218285597},6.1132313960767313]
["Canada",144.92463684082031,168.40286254882813,33.450603485107422,444136.04206237785,373450.18798828125,130845.38059234619,948431.61064300523,32386378,29.284892884378895,26.890332150495574,-2.5605834984811651]
["China",181.3529052734375,44.38800048828125,1302.165771484375,555774.11350097659,98434.829882812497,5093551.6317382809,5747760.5751220696,1297765318,4.4289676225744765,4.9982764199289811,7.6652847584907775]
["France",0,0,0.24359999597072601,0,0,952.8657442390919,952.8657442390919,62911523,1.5146124251976732E-2,4.2332571033468627,8.0226283922585591]
["Germany",0,14.224140167236328,53.247894287109375,0,31543.453234863282,208284.46329345703,239827.91652832032,82439417,2.9091413459209727,7.5989293084661202,6.4505092185599722]
["India",34.608001708984375,26.660699844360352,162.05255126953125,106059.6820373535,59122.767974853516,633884.75954589841,799067.20955810545,1090973030,0.73243534678222555,1.2257495767599798,9.4274473881187095]
["Indonesia",53.142738342285156,64.079696655273437,93.924301147460938,162861.23592376709,142103.13530273436,367394.29636840819,672358.66759490967,228895746,2.9374013250334046,5.9225293391754628,7.2335624613864464]
["Italy",6.1110000610351563,9.9589996337890625,0,18727.770787048339,22085.077587890624,0,40812.848374938963,59037808,0.6913001982549718,4.7595467202554245,7.7767963720154842]
["Japan",0,0,0.61160999536514282,0,0,2392.3736578702924,2392.3736578702924,127715356,1.8732075239803522E-2,4.9452936327322705,7.6900332338477204]
["Mexico",187.08438110351562,40.501338958740234,5.1590194702148437,573338.79432983394,89815.769274902341,20180.020559692381,683334.58416442864,106202903,6.4342363990222431,6.4291955332163973,6.9968966217645461]
["Netherlands",0,56.288589477539063,0,0,124825.5760253906,0,124825.5760253906,16299097,7.6584350670095773,10.394029068769594,5.1449067540984297]
["Russia",469.98623657226562,522.0814208984375,139.22480773925781,1440319.8205993653,1157767.758984375,544591.75795288081,3142679.3375366209,142775578,22.011322815563183,16.52938795154666,2.2790556701857598]
["Saudi Arabia",526.7919921875,64.115997314453125,0,1614406.7392578123,142183.63564453126,0,1756590.3749023436,23642207,74.298916970921695,45.346576831899483,-11.181570442478446]
["South Korea",0,0,1.2647809982299805,0,0,4947.3173526763912,4947.3173526763912,48005157,0.10305803921600321,6.3872916804821234,7.0164700817810006]
["Spain",0,0,6.3597841262817383,0,0,24876.931588363648,24876.931588363648,43704367,0.56920928721753705,4.9853187478766552,7.6713373397994911]
["Sweden",0,0,0,0,0,0,0,9001774,0,2.027049230796063,9.0531570611902339]
["Switzerland",0,0,0,0,0,0,0,7489370,0,3.5075476663090486,8.3616102214354537]
["Turkey",0,0,12.814866065979004,0,0,50126.63010368347,50126.63010368347,72673810,0.68974820645406465,2.2136796433521475,8.9659812365426568]
["United Kingdom",84.72113037109375,79.352958679199219,12.467061996459961,259636.37613525387,175973.12116699218,48766.15970535278,484375.65700759884,60487347,8.0078839795635091,9.4159085618980676,5.6017908204378672]
["United States",313.30099487304687,467.60333251953125,580.18798828125,960142.22888793936,1036957.1501953123,2269463.3349609375,4266562.7140441891,295753151,14.426093854344732,17.556607899072205,1.7992370554513091]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1995-2005"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1995},{"$f":"E102+1","v":1996},{"$f":"F102+1","v":1997},1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"E102","v":1995},{"$f":"F102","v":1996},1997,1998,1999,2000,2001,2002,2003,2004,2005]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-1.439586611928878E-2},{"$f":"B103/$B$127*Standard_mean","v":3.2862317488829684},null,455704.375,474206.1875,480530.59375,525179.25,494304.125,554167,492746.65625,591728.4375,763896.8125,487123.90625,534004.5625,458765860864,477948805120,496935075840,519722172416,546539077632,568134795264,579904339968,602542571520,622259404800,648119189504,667297972224]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-1.3296443873753949E-2},3.0352599588727913,null,2600793,2645063.25,2686517.75,2716547,2749485.75,2779325.5,2798296.75,2808033.75,2807479.5,2835684.25,2854763.5,1248856113152,1275706474496,1318760742912,1319260258304,1322569826304,1379548790784,1397625978880,1434779516928,1451267063808,1534167613440,1582642364416]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.7991403467820133E-2},4.1070068860736697,null,824563,627479.125,598936.875,794653.75,698688.75,655495.5625,653522.4375,805681.6875,782354,848081.125,793329.3125,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536,1131999920128]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-4.9101895949022034E-2},11.208787860413647,null,4783552,4963294.5,4901677.5,4940198,4837897.5,4785456.5,4896187.5,5184641.5,5810541.5,6624139.5,7225419,2227960807424,2450756993024,2678677307392,2887614201856,3107072770048,3368067006464,3647616319488,3979549605888,4377504382976,4819632259072,5364251099136]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.5075976160879088E-2},5.7242453014827355,null,533667.5,549252.8125,539363.9375,553831.375,538413.125,544366.875,538651,525292.5,530176.875,529054,531688.4375,1502840881152,1518884618240,1552053829632,1604485513216,1657304514560,1718293364736,1749836234752,1766090604544,1781976662016,1827323248640,1860699684864]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-1.9439114502386556E-2},4.437484672236593,null,1090232,1109084.625,1073014.75,1047517.5625,1013315,1012473,1021309.875,1047676.6875,1045945.25,1034867.9375,1013074.6875,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504,2565997330432]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.6796442768603823E-2},6.1169866580880523,null,1347003.125,1406611.5,1464268.625,1486489.75,1564740.875,1612449.875,1635160.125,1682240.875,1725507.625,1812199.875,1875452.25,1353714368512,1456017506304,1515051679744,1608887042048,1727740510208,1797375524864,1891142729728,1962378919936,2126647656448,2302695178240,2517281538048]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.2801935563490519E-2},2.9223755449856159,null,1871020.875,1891222.25,1922124.625,1919544.875,1943872.875,1963675.5,1986368,1997017.25,2009456.25,2025589.25,2038924.875,540619210752,581937594368,609287929856,529308352512,533495873536,559744221184,580138303488,606241488896,635222097920,667179286528,705158971392]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-6.5425317205464184E-3},1.4935034321641607,null,483824.4375,477202.8125,494136.75,506302.75,506697.65625,508504.03125,507983.53125,503858.6875,526665.125,526390.25,521173.5625,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448,1657399541760]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-8.6880958397841379E-3},1.9832843782689484,null,1255552.875,1264774.625,1257816.625,1215454.75,1236312.25,1254182.625,1229222.125,1260101,1254809.5,1251221.625,1260787.5,3461246615552,3552529612800,3608075829248,3534151221248,3529167601664,3630106673152,3636800258048,3646338105344,3697880596480,3799359946752,3872843104256]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-7.8649087680652263E-3},1.7953704682661276,null,512441.5625,537923.1875,559868.3125,588038.25,591608.125,614366.125,618417,633234.25,641698.3125,652634.9375,682263.875,908514557952,955210596352,1019931394048,1069974552576,1111417421824,1184793100288,1182933057536,1192712208384,1208832098304,1257831399424,1298150326272]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.2390124908660556E-2},7.3938904365404063,null,226236.703125,234113.390625,227751.53125,228521.359375,216477.75,216124.890625,217639.96875,216926.40625,218322.8125,219719.984375,214001,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560,572900573184]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-5.9877305532263114E-2},13.668556017900102,null,1965908.375,1840405.125,1631080.625,1598761.75,1596225.75,1575148.125,1522025.375,1495447.5,1542116.125,1590731,1577306.5,1163030691840,1121161576448,1136857841664,1076604370944,1145507020800,1260057788416,1324219629568,1387036278784,1488232382464,1595027226624,1696729137152]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":6.0454373744569523E-3},-1.3800286881804951,null,276552.71875,290583.0625,273659.3125,290470.21875,296120.71875,308513.78125,315494.78125,335922.75,349775.53125,367737.375,387595.9375,358832570368,370974818304,380592947200,391381090304,388451565568,407348084736,409578078208,410102530048,441512624128,464766730240,490578378752]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.6850379040669772E-2},3.8465383135208593,null,462238.96875,495567.0625,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,608298.5625,710725009408,760465981440,795834908672,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656,1096741027840]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-1.1212709112898844E-3},0.25595931757399532,null,295009.625,286914.90625,307087.375,316375.1875,343971.65625,357568.15625,358389.9375,374792.28125,382602.875,396902.0625,410883.46875,827384397824,847382380544,880165060608,919492231168,963130753024,1011767050240,1048676335616,1077034811392,1110383919104,1146658357248,1188102275072]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-3.9871152212662575E-2},9.1016299526596605,null,38959.828125,41489.0078125,34375.40625,35604.51171875,32335.9453125,30047.814453125,30822.515625,31466.73828125,34557.79296875,37294.83203125,36494.078125,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792,295293943808]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-4.7985196086619553E-3},1.0953872003917646,null,46637.26953125,47618.88671875,48038.21484375,49452.96875,50878.90625,52137.11328125,53541.91015625,52382.828125,50666.02734375,52020.8359375,52538.64453125,225414103040,226830663680,231538917376,237648265216,240764157952,249388580864,252261728256,253379608576,252878438400,259283075072,266129817600]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":-4.1795942919853335E-4},9.5410136117956693E-2,null,178557.203125,199479.640625,211007.59375,212327.25,212407.921875,234826.53125,214917.09375,224200.28125,240554.921875,250812.359375,271626.4375,512791707648,550634061824,592359194624,606032166912,585637101568,625310826496,589683884032,626031001600,658993250304,720693493760,781243383808]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-4.5100843203104923E-2},10.295443261788151,null,712110,732971.1875,706945.125,703816.0625,672497.3125,673907.4375,678285,656857.5625,661165.1875,660037.1875,654711,1392839622656,1433027477504,1521980145664,1580409028608,1638183993344,1711208398848,1765122899968,1812031209472,1875898400768,1931337400320,1971620544512]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.8640809758482377E-2},6.5380115070625493,null,5727303.5,5979794.5,6028545,6155272.5,6274765,6424130,6225499.5,6078498.5,6027581,6094882,6118281.5,9019900035072,9361400266752,9783200448512,10222500315136,10720300236800,11167700353024,11289799688192,11496099676160,11783799570432,12206300200960,12579700211712]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2005"}]
[]
["No-tax price:",0.48499999999999999]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.89,1.0553907155990601,{"$f":"D137/E137","v":0.84328958635458429},{"$f":"1-$B$134/D137","v":0.4550561797752809},{"$f":"F137*G137","v":0.38374413761079396},{"$f":"H137/$H$161*Standard_mean","v":2.3109952123828363}]
["Brazil","Regular unleaded, 2010",null,1.05,0.64100956916809082,1.63804106912585,0.53809523809523818,0.88142209910105274,5.3081260440698053]
["Canada","Premium unleaded (95 RON)",null,0.76,1.0647547245025635,0.71377941089208119,0.36184210526315796,0.25827544473068731,1.5553939663152194]
["China","Premium unleaded (95 RON), 2010",null,0.58499999999999996,0.43461853265762329,1.3460079495985087,0.17094017094017089,0.23008682899119801,1.385635656981175]
["France","Premium unleaded (95 RON)",null,1.45,1.1322644948959351,1.2806195076648301,0.66551724137931034,0.85227436199762829,5.1325916858977294]
["Germany","Premium unleaded (95 RON)",null,1.5049999999999999,1.0503842830657959,1.4328089483663065,0.67774086378737541,0.9710731743080615,5.8480253813686147]
["India","Regular unleaded, 2010",null,0.94,0.33496138453483582,2.8062936308475894,0.48404255319148937,1.3583655340804821,8.1803888014302508]
["Indonesia","Premium unleaded (95 RON), 2010",null,0.42,0.47461062669754028,0.88493593774430479,-0.15476190476190488,-0.13695437131757107,-0.82477063597728151]
["Italy","Premium unleaded (95 RON)",null,1.5449999999999999,1.0453286170959473,1.4780041173006455,0.68608414239482207,1.0140351872742295,6.1067524772333126]
["Japan","Regular unleaded",null,1.175,1.0724097490310669,1.0956632957333934,0.58723404255319145,0.64341078643067351,3.8747673288102313]
["Mexico","Premium unleaded (95 RON)",null,0.66500000000000004,0.65939223766326904,1.008504440932765,0.2706766917293234,0.27297864566601171,1.6439400146790908]
["Netherlands","Regular unleaded",null,1.6600000000000001,1.0888564586639404,1.5245352009362831,0.70783132530120485,1.079113771747068,6.4986706393758142]
["Russia","Premium unleaded (95 RON), 2010",null,0.66,0.46468436717987061,1.420318923155266,0.26515151515151525,0.37659971447298735,2.2679698575995562]
["Saudi Arabia","Premium unleaded (95 RON), 2010",null,0.2,0.68250739574432373,0.29303711761523921,-1.4249999999999998,-0.41757789260171579,-2.5147498450601353]
["South Korea","Premium unleaded (95 RON)",null,1.5,0.81150358915328979,1.8484206601785664,0.67666666666666675,1.2507646467208302,7.5323915783729847]
["Spain","Premium unleaded (95 RON)",null,1.18,0.92269605398178101,1.2788610018519702,0.58898305084745761,0.75322745448060957,4.5361084913966296]
["Sweden","Premium unleaded (95 RON)",null,1.4849999999999999,1.2308989763259888,1.2064353196819262,0.67340067340067344,0.81241435668816586,4.8925455916192826]
["Switzerland","Premium unleaded (95 RON)",null,1.28,1.3225767612457275,0.96780772013140115,0.62109375,0.60109932617536244,3.6199580105813132]
["Turkey","Premium unleaded (95 RON)",null,1.66,0.59307658672332764,2.7989639738963357,0.70783132530120474,1.9811943791133699,11.931206958461686]
["United Kingdom","Premium unleaded (95 RON)",null,1.595,1.1529101133346558,1.383455641122491,0.69592476489028221,0.96278104178430413,5.7980882574241104]
["United States","Premium unleaded (95 RON)",null,0.58499999999999996,1,0.58499999999999996,0.17094017094017089,9.9999999999999964E-2,0.60222293603524002]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2005"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",-51.4,0,0,0,0,151.1,0,0,71.3,171,20232346,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":171},{"$f":"M170/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":8.4518127556735134},{"$f":"10-N170/$N$192*Standard_mean","v":8.99790712760689}]
["Brazil",967.2,3,0,0,0,847.2,0,-1,259.5,2075.9,188993079,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":2075.9},{"$f":"M171/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":10.984000107220858},8.6976772278322869]
["Canada",0,0,0,0.2,0,561.5,0,0,32.4,594.1,32386378,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":593.9},{"$f":"M172/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":18.337956779236009},7.8257521417059701]
["China",13123.8,4516.5,19.600000000000001,1060.3,186.6,11651.8,0,0,601.5,31160.099999999995,1297765318,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":30099.799999999996},{"$f":"M173/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":23.19356171914589},7.2500452203506454]
["France",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,493564224,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},{"$f":"M174/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-1.5631197774982986},10.185331979423735]
["Germany",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,493564224,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},{"$f":"M175/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-1.5631197774982986},10.185331979423735]
["India",1957.8,0,0,1644,0,724.5,0,0,0,4326.3,1090973030,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":2682.3},{"$f":"M176/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":2.458630897594233},9.7084913533288137]
["Indonesia",2385.3000000000002,0,0,0,0,308.60000000000002,0,0,31.8,2725.7000000000003,228895746,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":2725.7000000000003},{"$f":"M177/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":11.908041314144826},8.5881178783738594]
["Italy",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,493564224,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},{"$f":"M178/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-1.5631197774982986},10.185331979423735]
["Japan",0,0,0,31.5,0.1,679.3,0,0,357,1067.9000000000001,127715356,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":1036.4000000000001},{"$f":"M179/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":8.1149208087397113},9.0378508684999179]
["Mexico",1604,52.8,0,89.5,0,1179.3,0,null,891.1,3816.7,106202903,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":3727.2},{"$f":"M180/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":35.095085865967334},5.838935809515875]
["Netherlands",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,493564224,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},{"$f":"M181/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-1.5631197774982986},10.185331979423735]
["Russia",349,0,0,-77.900000000000006,0,505,0,0,0,776.1,142775578,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":854},{"$f":"M182/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":5.9814151128843616},9.2908109035635871]
["Saudi Arabia",878.5,0,0,0,0,239.3,0,0,27.6,1145.3999999999999,23642207,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":1145.3999999999999},{"$f":"M183/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":48.447253676443992},4.2558301988415739]
["South Korea",2730,855,0,-437.8,355.7,1834.1,0,0,0,5337,48005157,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":5774.8},{"$f":"M184/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":120.29540909531866},-4.26287774242412]
["Spain",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,493564224,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},{"$f":"M185/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-1.5631197774982986},10.185331979423735]
["Sweden",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,493564224,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},{"$f":"M186/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-1.5631197774982986},10.185331979423735]
["Switzerland",-30,0,0,1.9,-0.1,9.5,0,0,2.6,-16.100000000000001,7489370,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-18},{"$f":"M187/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-2.4034064280440144},10.284960933308652]
["Turkey",132.80000000000001,30,0,2.2000000000000002,5.9,574.9,0,18.5,28.8,793.09999999999991,72673810,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":790.89999999999986},{"$f":"M188/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":10.882875137549551},8.7096671540478869]
["United Kingdom",-1151.5999999999999,-2339.8000000000002,-2.8,-1992.4,0.1,1319,-1.1000000000000001,0,1404.7,-2763.9000000000005,493564224,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":-771.50000000000045},{"$f":"M189/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":-1.5631197774982986},10.185331979423735]
["United States",1496.6,0,0,-1718.2,0,6769.8,0,-41.5,4353,10859.7,295753151,{"$f":"Table_Query_from_CDI_11114172023[[#This Row],[Total]]-Table_Query_from_CDI_11114172023[[#This Row],[Carbon Tetrachloride]]","v":12577.900000000001},{"$f":"M190/Table_Query_from_CDI_11114172023[[#This Row],[Population]]*1000000","v":42.528371912426387},4.9576050014456738]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B200/$B$224*2*Standard_mean","v":0}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",0,0]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,0,0]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,1,10]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,0,0]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2005"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",282411817,20232346,{"$f":"IF(B267,B267/C267,0)","v":13.958431563003124},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":-0.17251275699871549}]
["Brazil",4726863,188993079,2.5010773013545116E-2,{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9817728513125328}]
["Canada",217287955,32386378,6.7092391436918328,5.1104950100656925]
["China",2624310830,1297765318,2.0221767322649318,8.5262944111576626]
["France",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["Germany",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["India",837366673,1090973030,0.76754113069137919,9.4406375882392162]
["Indonesia",null,null,0,10]
["Italy",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["Japan",3205968160,127715356,25.102448604535855,-8.2939592825289168]
["Mexico",230618253,106202903,2.1714872803429865,8.4174810786408312]
["Netherlands",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["Russia",15953517,142775578,0.11173841649585198,9.91856818138052]
["Saudi Arabia",151694445,23642207,6.416255682052018,5.3240131254548286]
["South Korea",693398303,48005157,14.444246125473562,-0.52656076102840466]
["Spain",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["Sweden",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["Switzerland",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["Turkey",79675086,72673810,1.0963383645359999,9.2010194018653682]
["United Kingdom",4664375127,483449471,9.6481130020721437,2.9687263105778152]
["United States",3720361956,295753151,12.579280874677815,0.83257351702062543]
["EU"]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2006}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.0866403499649577},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.3333333333333335},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":1.3333333333333335},{"$f":"AVERAGE(B304:E304)","v":1.1883267541579061},{"$f":"F304/$F$328*Standard_mean","v":4.7934969253671529},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.5874010519681996},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.1468502629920498,4.6261882014131599,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1.6666666666666665},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1.1666666666666665,4.7061240185221695,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.2183200013822175},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.0545800003455543,4.2539865163537129,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.7816799986177827},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.1954199996544457,4.8221098050819009,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1.3333333333333335},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.5833333333333335,6.3868825965658029,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.1375329826772669},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.0343832456693167,4.1725164315439631,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":0.28410365341665011},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1.3333333333333335},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.4043592466874959,5.6649332412597655,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.2241733326422244},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.0560433331605561,4.2598893383889456,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.8041996493439336},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.36771657900265,5.5171232939788686,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0.97748034927384897},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},0.99437008731846221,4.0111105296252028,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.47824105127709071},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.53622692948593931,2.1630432276275773,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.1375329826772669},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.0343832456693167,4.1725164315439631,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.8908399993088911},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.3333333333333335},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.5560433331605563,6.2767996320413051,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.2841036534166501},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.4876925800208292,6.0010849568684907,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.28410365341665011},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.1375329826772669},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.3333333333333335},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.1887424923568126,4.7951739386728311,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1.7816799986177827},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.1954199996544457,4.8221098050819009,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.7816799986177827},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.3333333333333335},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.5287533329877792,6.1667166675168072,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.8041996493439334},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.2010499123359835,4.8448198627614163,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":4.78686983784878},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.31498026247371841},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.39685026299205001},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.50000000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":0.62996052494743671},0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,0.31498026247371841,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2006","index":27,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-6.4817243356430438},{"$f":"C103","v":1.7117564122851445},{"$f":"I137","v":2.3656873005860972},{"$f":"O170","v":8.8745368580490567},{"$f":"C200","v":0},null,{"$f":"J233","v":10},{"$f":"G304","v":4.8266493389917944},{"$f":"E267","v":0.25191562846835147},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":2.6126825542903092}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1176475483947659},2.6638444821399609,4.3215570493871569,8.1382498637092073,10,null,{"$f":"J234","v":10},4.8509537136286092,9.9832227347417835,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":6.6985264381950245}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-3.0767935498050303,3.2204212517483373,1.44309126070827,7.7769969623809594,10,null,10,4.5785760048539794,5.6024751409530573,4.6967048899971395]
[{"$f":"'Index 2012'!B6","v":"China"},7.8593445761963689,13.144962044351587,0.57255018871893648,7.0978142100817578,10,null,0,4.3375253639147289,8.5720784199851536,6.4897832811733736]
[{"$f":"'Index 2012'!B7","v":"France"},8.018430976751592,5.3755041074405172,5.1397917373703237,11.154951770588044,10,null,10,4.738570957520885,3.196315090398878,6.6848655586435548]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.3715115221916898,4.7924598654339112,5.697989259188601,11.154951770588044,10,null,10,6.3868825965658029,3.196315090398878,6.7636933510160517]
[{"$f":"'Index 2012'!B9","v":"India"},9.4366807903261503,5.5289206143724865,7.8157891921340266,9.7030011246347474,10,null,10,4.2251426078070047,9.4637372250444045,7.9690066373997777]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.2577854444835648,2.4799087001553337,-2.5253801962164339,7.7755222380007956,10,null,0,4.0338205873047173,10,4.6015831319349783]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.7452128561681626,1.2017418287038693,6.0906367268865989,11.154951770588044,10,null,10,5.6649332412597655,3.196315090398878,6.3130604957629881]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.7062316959398292,2.2306100033696334,4.2012611777375692,8.1990541956164709,10,null,0,4.0338205873047173,-9.4166906394172152,2.7478787585048359]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.0169076528649503,1.6790808064980733,1.3813149171541259,3.6522738469128999,10,null,0,4.3456679282766295,8.4174551335452517,4.4404459677988974]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},4.883614081436674,7.689404542281423,6.3764307984304915,11.154951770588044,10,null,10,5.4422014565737182,3.196315090398878,7.0095093683551486]
[{"$f":"'Index 2012'!B15","v":"Russia"},2.4226046832513539,13.228803476866773,1.4711895504142016,9.0868868537555159,10,null,10,4.0024935194693363,9.9327613940011705,7.4462363448134088]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-10.633675768336879,-1.2722111807359338,-1.8723461074530932,1.9411415874320443,10,null,0,2.346039316062519,6.3089400433563334,0.95730989259399035]
[{"$f":"'Index 2012'!B17","v":"South Korea"},7.0221527630791298,3.5087793057009167,7.1140430579828662,-10.945867683923083,10,null,0,4.2251426078070047,0.2411314116280181,2.8709929653834254]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.7019324078021594,0.32580354023453373,4.8748158072557546,11.154951770588044,10,null,10,6.2350302082607971,3.196315090398878,6.080483114761515]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.0307260024458635,10.891143308072094,5.1346879215723877,11.154951770588044,10,null,10,6.0010849568684907,3.196315090398878,7.8020524688401682]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.3693747310253457,0.24630064260608669,3.6573940742573487,10.009547783119709,10,null,0,4.8478001149358727,3.196315090398878,4.6300637397442337]
[{"$f":"'Index 2012'!B21","v":"Turkey"},9.0475824792852322,-1.0594329503841178,9.7412488467918674,8.5384109854869692,0,null,{"$f":"J251","v":0},4.738570957520885,9.2870315274724753,5.1647121036873864]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},5.3219608929038591,10.63041680251272,5.8312425744953309,11.154951770588044,10,null,10,6.0831778199557904,3.196315090398878,7.5088641094535973]
[{"$f":"'Index 2012'!B23","v":"United States"},1.7046541867703784,5.901589149596111,0.60222293603524046,4.4172891996264516,0,null,10,4.7698980253562659,0.95538036662086867,3.4465579102809558]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2004"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",487123.90625,19995075,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":24.36219450289634}]
["Brazil",2835684.25,186488596,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":15.205671074921922}]
["Canada",848081.125,32134763,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":26.391391932780085}]
["China",6624139.5,1291001804,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":5.1310071600798475}]
["France",529054,62534159,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":8.4602401065312147}]
["Germany",1034867.9375,82487209,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":12.545798918957241}]
["India",1812199.875,1074159021,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":1.6870871440551818}]
["Indonesia",2025589.25,226004132,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":8.9626204267805161}]
["Italy",526390.25,58716002,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":8.9650220054151504}]
["Japan",1251221.625,127693749,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":9.7986129689089161}]
["Mexico",652634.9375,104959594,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":6.2179636241733167}]
["Netherlands",219719.984375,16266338,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":13.507649009568103}]
["Russia",1590731,143507430,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":11.084659519022813}]
["Saudi Arabia",367737.375,23200040,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":15.850721593583458}]
["South Korea",604532.25,47853847,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":12.632887174149239}]
["Spain",396902.0625,43000157,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":9.2302468221220675}]
["Sweden",37294.83203125,8986400,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":4.1501415507043973}]
["Switzerland",52020.8359375,7450867,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":6.9818500232925915}]
["Turkey",250812.359375,71613543,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":3.5023034592074294}]
["United Kingdom",660037.1875,60126953,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":10.977392908967131}]
["United States",6094882,293045739,{"$f":"Table_Query_from_CDI_212151821[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212151821[[#This Row],[Population]]*1000","v":20.798398300546523}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",24.841197967529297,32.249855041503906,198.4556884765625,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":76128.335291290277},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":71517.278540039057},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":776279.27104492183},{"$f":"SUM(E71:G71)","v":923924.88487625122},{"$f":"C38","v":19995075},{"$f":"H71/I71*1000","v":46.207622870944526},{"$f":"(J71+D38)/2","v":35.284908686920431},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-6.4817243356430438}]
["Brazil",76.452201843261719,9.9389476776123047,2.0434679985046387,234295.41776885983,22040.610369873048,7993.2294229507434,264329.25756168365,186488596,1.4174017244554926,{"$f":"(J72+D39)/2","v":8.3115363996887073},6.1176475483947659]
["Canada",147.57130432128906,165.34034729003906,33.814319610595703,452247.01922302239,366658.75415039062,132268.09258880615,951173.86596221919,32134763,29.599529517682118,27.995460725231101,-3.0767935498050303]
["China",174.05099487304687,37.313999176025391,1174.0931396484375,533396.67888793943,82747.5245727539,4592582.7250488279,5208726.9285095213,1291001804,4.0346395430052562,4.5828233515425518,7.8593445761963689]
["France",0,0,0.38762000203132629,0,0,1516.214399945736,1516.214399945736,62534159,2.424617879558812E-2,4.2422431426634013,8.018430976751592]
["Germany",0,14.732172012329102,54.70697021484375,0,32670.064654541016,213991.78469238282,246661.84934692385,82487209,2.9903042221603573,7.7680515705587991,6.3715115221916898]
["India",36.338001251220703,26.310636520385742,155.6717529296875,111361.43863449094,58346.467547607419,608925.62875976565,778633.53494186397,1074159021,0.72487734098903411,1.2059822425221078,9.4366807903261503]
["Indonesia",55.24591064453125,63.269138336181641,81.396499633789063,169306.61776123047,140305.64117431641,318390.54796752927,628002.80690307613,226004132,2.7787226779688972,5.8706715523747066,7.2577854444835648]
["Italy",5.4689998626708984,10.692999839782715,0,16760.296979141236,23712.796444702148,0,40473.093423843384,58716002,0.68930260994001913,4.8271623076775851,7.7452128561681626]
["Japan",0,0,0.73834002017974854,0,0,2888.0908229351044,2888.0908229351044,127693749,2.2617323444196976E-2,4.9106151461765561,7.7062316959398292]
["Mexico",190.67332458496094,38.360561370849609,4.7493729591369629,584337.47052307124,85068.380895996088,18577.647266960143,687983.49868602748,104959594,6.5547461881953115,6.3863549061843141,7.0169076528649503]
["Netherlands",0,61.60894775390625,0,0,136624.00253906249,0,136624.00253906249,16266338,8.399186254402343,10.953417631985223,4.883614081436674]
["Russia",458.80499267578125,515.97283935546875,131.65182495117187,1406053.7805541991,1144221.3685546874,514969.27847900393,3065244.4275878905,143507430,21.359482415564759,16.222070967293785,2.4226046832513539]
["Saudi Arabia",506.04815673828125,59.11199951171875,0,1550835.1811401364,131086.77011718749,0,1681921.9512573238,23200040,72.496510836072858,44.173616214828158,-10.633675768336879]
["South Korea",0,0,1.4358190298080444,0,0,5616.3497169971461,5616.3497169971461,47853847,0.11736464399606464,6.3751259090726515,7.0221527630791298]
["Spain",0,0,6.6990337371826172,0,0,26203.940366363524,26203.940366363524,43000157,0.60939173702001881,4.9198192795710431,7.7019324078021594]
["Sweden",0,0,0,0,0,0,0,8986400,0,2.0750707753521986,9.0307260024458635]
["Switzerland",0,0,0,0,0,0,0,7450867,0,3.4909250116462958,8.3693747310253457]
["Turkey",0,0,10.539246559143066,0,0,41225.316840744017,41225.316840744017,71613543,0.57566369591215472,2.038983577559792,9.0475824792852322]
["United Kingdom",95.374000549316406,86.72259521484375,15.263422012329102,292283.16208343505,192316.02714843748,59704.401543426509,544303.59077529912,60126953,9.0525723260132462,10.014982617490189,5.3219608929038591]
["United States",329.1727294921875,480.65670776367188,572.37078857421875,1008782.7468017578,1065904.3151367188,2238885.5765869138,4313572.638525391,293045739,14.719793071365528,17.759095685956027,1.7046541867703784]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1994-2004"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1994},{"$f":"E102+1","v":1995},{"$f":"F102+1","v":1996},1997,1998,1999,2000,2001,2002,2003,2004,{"$f":"E102","v":1994},{"$f":"F102","v":1995},1996,1997,1998,1999,2000,2001,2002,2003,2004]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-7.4986239629835083E-3},{"$f":"B103/$B$127*Standard_mean","v":1.7117564122851445},null,434593.875,455704.375,474206.1875,480530.59375,525179.25,494304.125,554167,492746.65625,591728.4375,763896.8125,487123.90625,441375719424,458765860864,477948805120,496935075840,519722172416,546539077632,568134795264,579904339968,602542571520,622259404800,648119189504]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-1.1669398708879286E-2},2.6638444821399609,null,2576986.5,2600793,2645063.25,2686517.75,2716547,2749485.75,2779325.5,2798296.75,2808033.75,2807479.5,2835684.25,1196029378560,1248856113152,1275706474496,1318760742912,1319260258304,1322569826304,1379548790784,1397625978880,1434779516928,1451267063808,1534167613440]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.4107572663930368E-2},3.2204212517483373,null,598244.0625,824563,627479.125,598936.875,794653.75,698688.75,655495.5625,653522.4375,805681.6875,782354,848081.125,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,1098825793536]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-5.7583618014140581E-2},13.144962044351587,null,4526404.5,4783552,4963294.5,4901677.5,4940198,4837897.5,4785456.5,4896187.5,5184641.5,5810541.5,6624139.5,2008981831680,2227960807424,2450756993024,2678677307392,2887614201856,3107072770048,3368067006464,3647616319488,3979549605888,4377504382976,4819632259072]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.354825933402438E-2},5.3755041074405172,null,520687.125,533667.5,549252.8125,539363.9375,553831.375,538413.125,544366.875,538651,525292.5,530176.875,529054,1472691306496,1502840881152,1518884618240,1552053829632,1604485513216,1657304514560,1718293364736,1749836234752,1766090604544,1781976662016,1827323248640]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.099414036405145E-2},4.7924598654339112,null,1094482.875,1090232,1109084.625,1073014.75,1047517.5625,1013315,1012473,1021309.875,1047676.6875,1045945.25,1034867.9375,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,2548548501504]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.4220324989476794E-2},5.5289206143724865,null,1276825,1347003.125,1406611.5,1464268.625,1486489.75,1564740.875,1612449.875,1635160.125,1682240.875,1725507.625,1812199.875,1258458447872,1353714368512,1456017506304,1515051679744,1608887042048,1727740510208,1797375524864,1891142729728,1962378919936,2126647656448,2302695178240]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.0863638466042658E-2},2.4799087001553337,null,1854344.25,1871020.875,1891222.25,1922124.625,1919544.875,1943872.875,1963675.5,1986368,1997017.25,2009456.25,2025589.25,498742951936,540619210752,581937594368,609287929856,529308352512,533495873536,559744221184,580138303488,606241488896,635222097920,667179286528]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-5.2644231441835165E-3},1.2017418287038693,null,460125.875,483824.4375,477202.8125,494136.75,506302.75,506697.65625,508504.03125,507983.53125,503858.6875,526665.125,526390.25,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,1642107240448]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-9.7715454741652552E-3},2.2306100033696334,null,1278405.125,1255552.875,1264774.625,1257816.625,1215454.75,1236312.25,1254182.625,1229222.125,1260101,1254809.5,1251221.625,3397320704000,3461246615552,3552529612800,3608075829248,3534151221248,3529167601664,3630106673152,3636800258048,3646338105344,3697880596480,3799359946752]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-7.3554832223959865E-3},1.6790808064980733,null,527032.4375,512441.5625,537923.1875,559868.3125,588038.25,591608.125,614366.125,618417,633234.25,641698.3125,652634.9375,968751382528,908514557952,955210596352,1019931394048,1069974552576,1111417421824,1184793100288,1182933057536,1192712208384,1208832098304,1257831399424]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.3684671924115284E-2},7.689404542281423,null,222885.03125,226236.703125,234113.390625,227751.53125,228521.359375,216477.75,216124.890625,217639.96875,216926.40625,218322.8125,219719.984375,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,561411522560]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-5.7950898878659118E-2},13.228803476866773,null,2089972,1965908.375,1840405.125,1631080.625,1598761.75,1596225.75,1575148.125,1522025.375,1495447.5,1542116.125,1590731,1213304274944,1163030691840,1121161576448,1136857841664,1076604370944,1145507020800,1260057788416,1324219629568,1387036278784,1488232382464,1595027226624]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":5.5731254618796022E-3},-1.2722111807359338,null,271748.46875,276552.71875,290583.0625,273659.3125,290470.21875,296120.71875,308513.78125,315494.78125,335922.75,349775.53125,367737.375,358113083392,358832570368,370974818304,380592947200,391381090304,388451565568,407348084736,409578078208,410102530048,441512624128,464766730240]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.5370771444883968E-2},3.5087793057009167,null,429187.4375,462238.96875,495567.0625,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,604532.25,651032264704,710725009408,760465981440,795834908672,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,1054993350656]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-1.4272347493450299E-3},0.32580354023453373,null,283641.6875,295009.625,286914.90625,307087.375,316375.1875,343971.65625,357568.15625,358389.9375,374792.28125,382602.875,396902.0625,805181587456,827384397824,847382380544,880165060608,919492231168,963130753024,1011767050240,1048676335616,1077034811392,1110383919104,1146658357248]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.7710402956908871E-2},10.891143308072094,null,39006.3515625,38959.828125,41489.0078125,34375.40625,35604.51171875,32335.9453125,30047.814453125,30822.515625,31466.73828125,34557.79296875,37294.83203125,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,286246305792]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-1.0789595338969171E-3},0.24630064260608669,null,45017.4609375,46637.26953125,47618.88671875,48038.21484375,49452.96875,50878.90625,52137.11328125,53541.91015625,52382.828125,50666.02734375,52020.8359375,224627376128,225414103040,226830663680,231538917376,237648265216,240764157952,249388580864,252261728256,253379608576,252878438400,259283075072]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":4.6410162403418553E-3},-1.0594329503841178,null,157677.453125,178557.203125,199479.640625,211007.59375,212327.25,212407.921875,234826.53125,214917.09375,224200.28125,240554.921875,250812.359375,475342929920,512791707648,550634061824,592359194624,606032166912,585637101568,625310826496,589683884032,626031001600,658993250304,720693493760]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-4.6568248612785523E-2},10.63041680251272,null,720469.375,712110,732971.1875,706945.125,703816.0625,672497.3125,673907.4375,678285,656857.5625,661165.1875,660037.1875,1351584841728,1392839622656,1433027477504,1521980145664,1580409028608,1638183993344,1711208398848,1765122899968,1812031209472,1875898400768,1931337400320]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.5852859378378112E-2},5.901589149596111,null,5562545.5,5727303.5,5979794.5,6028545,6155272.5,6274765,6424130,6225499.5,6078498.5,6027581,6094882,8795699806208,9019900035072,9361400266752,9783200448512,10222500315136,10720300236800,11167700353024,11289799688192,11496099676160,11783799570432,12206300200960]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2004"}]
[]
["No-tax price:",0.44]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.85,1.0437195301055908,{"$f":"D137/E137","v":0.81439503188563245},{"$f":"1-$B$134/D137","v":0.48235294117647054},{"$f":"F137*G137","v":0.39282583890954031},{"$f":"H137/$H$161*Standard_mean","v":2.3656873005860972}]
["Brazil","Regular unleaded, 2010",null,0.84,0.55741292238235474,1.5069618343433488,0.47619047619047616,0.71760087349683277,4.3215570493871569]
["Canada","Premium unleaded (95 RON)",null,0.68,1.0015548467636108,0.67894434558160066,0.35294117647058831,0.23962741608762381,1.44309126070827]
["China","Premium unleaded (95 RON), 2010",null,0.48,0.42073023319244385,1.1408735625149284,8.3333333333333259E-2,9.5072796876243953E-2,0.57255018871893648]
["France","Premium unleaded (95 RON)",null,1.42,1.1482536792755127,1.2366605268758597,0.6901408450704225,0.85346994108333973,5.1397917373703237]
["Germany","Premium unleaded (95 RON)",null,1.46,1.0780423879623413,1.3543066731908517,0.69863013698630139,0.94615945661278689,5.697989259188601]
["India","Regular unleaded, 2010",null,0.87,0.3313240110874176,2.6258284062921606,0.49425287356321834,1.2978232352938264,7.8157891921340266]
["Indonesia","Premium unleaded (95 RON), 2010",null,0.27,0.4053959846496582,0.66601547677718875,-0.62962962962962954,-0.41934307797082249,-2.5253801962164339]
["Italy","Premium unleaded (95 RON)",null,1.53,1.0777575969696045,1.4196142103771687,0.71241830065359479,1.0113591433405973,6.0906367268865989]
["Japan","Regular unleaded",null,1.26,1.1754156351089478,1.0719612385309238,0.65079365079365081,0.69762556793282349,4.2012611777375692]
["Mexico","Premium unleaded (95 RON)",null,0.59,0.65396702289581299,0.90218616435342192,0.25423728813559321,0.22936936381866657,1.3813149171541259]
["Netherlands","Regular unleaded",null,1.62,1.1144527196884155,1.4536282889173873,0.72839506172839508,1.0588156672361215,6.3764307984304915]
["Russia","Premium unleaded (95 RON), 2010",null,0.55000000000000004,0.450278639793396,1.2214658911032505,0.20000000000000007,0.24429317822065019,1.4711895504142016]
["Saudi Arabia","Premium unleaded (95 RON), 2010",null,0.24,0.64328163862228394,0.37308697402588376,-0.83333333333333348,-0.3109058116882365,-1.8723461074530932]
["South Korea","Premium unleaded (95 RON)",null,1.35,0.77033954858779907,1.7524739609628579,0.67407407407407405,1.1812972625749634,7.1140430579828662]
["Spain","Premium unleaded (95 RON)",null,1.21,0.95123934745788574,1.2720247572113499,0.63636363636363635,0.80947030004358633,4.8748158072557546]
["Sweden","Premium unleaded (95 RON)",null,1.51,1.2549517154693604,1.2032335438780208,0.70860927152317887,0.85262244499965723,5.1346879215723877]
["Switzerland","Premium unleaded (95 RON)",null,1.29,1.3996016979217529,0.92169079382763053,0.6589147286821706,0.60731563934378763,3.6573940742573487]
["Turkey","Premium unleaded (95 RON)",null,1.44,0.61821943521499634,2.329270026102003,0.69444444444444442,1.6175486292375021,9.7412488467918674]
["United Kingdom","Premium unleaded (95 RON)",null,1.56,1.1566826105117798,1.3486845793503981,0.71794871794871795,0.96828636466182427,5.8312425744953309]
["United States","Premium unleaded (95 RON)",null,0.54,1,0.54,0.18518518518518523,0.10000000000000003,0.60222293603524046]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2004"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",-61.8,-33,0,0,0,160.5,0,0,124.1,189.8,19995075,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":189.8},{"$f":"M170/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":9.4923374881064468},{"$f":"10-N170/$N$192*Standard_mean","v":8.8745368580490567}]
["Brazil",1870.5,9,0,222.1,0,857.6,0,0,191.2,3150.3999999999996,186488596,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":2928.2999999999997},{"$f":"M171/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":15.702300638265299},8.1382498637092073]
["Canada",0,0,0,0.3,0,567.9,0,0,34.6,602.79999999999995,32134763,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":602.5},{"$f":"M172/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":18.749165817715852},7.7769969623809594]
["China",17902.5,2238.9,20.5,3885.8,370.2,10379.6,0,0,688.8,35486.300000000003,1291001804,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":31600.500000000004},{"$f":"M173/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":24.477502589144333},7.0978142100817578]
["France",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,491733471,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},{"$f":"M174/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-9.741049333613498},11.154951770588044]
["Germany",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,491733471,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},{"$f":"M175/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-9.741049333613498},11.154951770588044]
["India",2241.6,0,0,7459.1,0,449.1,0,0,0,10149.800000000001,1074159021,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":2690.7000000000007},{"$f":"M176/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":2.5049363710552504},9.7030011246347474]
["Indonesia",3925.5,0,0,16.5,0,276.89999999999998,0,0,37.799999999999997,4256.7,226004132,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":4240.2},{"$f":"M177/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":18.761603880764444},7.7755222380007956]
["Italy",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,491733471,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},{"$f":"M178/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-9.741049333613498},11.154951770588044]
["Japan",0,0,0,19.8,-505.1,1425.7,0,0,1019,1959.4,127693749,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":1939.6000000000001},{"$f":"M179/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":15.189467105394487},8.1990541956164709]
["Mexico",3208.4,105.6,0,0,0,1317.8,0,0,987.5,5619.3,104959594,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":5619.3},{"$f":"M180/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":53.537745201262879},3.6522738469128999]
["Netherlands",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,491733471,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},{"$f":"M181/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-9.741049333613498},11.154951770588044]
["Russia",373.6,0,0,0,0,731.6,0,0,0,1105.2,143507430,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":1105.2},{"$f":"M182/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":7.7013434077942859},9.0868868537555159]
["Saudi Arabia",1150,214,0,27.5,0,212.9,0,0,0,1604.4,23200040,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":1576.9},{"$f":"M183/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":67.969710397051045},1.9411415874320443]
["South Korea",5012.2,1408,0,-983.4,428,1607.5,0,0,-1.8,7470.5,47853847,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":8453.9},{"$f":"M184/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":176.66082310999991},-10.945867683923083]
["Spain",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,491733471,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},{"$f":"M185/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-9.741049333613498},11.154951770588044]
["Sweden",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,491733471,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},{"$f":"M186/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-9.741049333613498},11.154951770588044]
["Switzerland",-19,0,0,2.7,0.1,10.9,0,0,7.4,2.1000000000000014,7450867,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-0.59999999999999876},{"$f":"M187/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-8.0527541291503218E-2},10.009547783119709]
["Turkey",257.60000000000002,22,0,0,4,493.7,0,14.9,90.6,882.8,71613543,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":882.8},{"$f":"M188/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":12.32727725815772},8.5384109854869692]
["United Kingdom",195.8,-7837,-1441,-887.7,0.2,1450.9,0,-32.200000000000003,2873.3,-5677.7000000000016,491733471,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":-4790.0000000000018},{"$f":"M189/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":-9.741049333613498},11.154951770588044]
["United States",1153.5999999999999,0,0,9.4,11.1,6280.2,0,0,6353.3,13807.599999999999,293045739,{"$f":"Table_Query_from_CDI_111141720[[#This Row],[Total]]-Table_Query_from_CDI_111141720[[#This Row],[Carbon Tetrachloride]]","v":13798.199999999999},{"$f":"M190/Table_Query_from_CDI_111141720[[#This Row],[Population]]*1000000","v":47.085482447502841},4.4172891996264516]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B200/$B$224*2*Standard_mean","v":0}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",1,10]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",0,0]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,0,0]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,0,0]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,0,0]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2004"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",267454984,19995075,{"$f":"IF(B267,B267/C267,0)","v":13.376043050601211},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":0.25191562846835147}]
["Brazil",4293207,186488596,2.3021284368509053E-2,{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9832227347417835}]
["Canada",193906239,32134763,6.0341580549388212,5.6024751409530573]
["China",2529528545,1291001804,1.9593532225614148,8.5720784199851536]
["France",4495303574,481511268,9.3358221764397005,3.196315090398878]
["Germany",4495303574,481511268,9.3358221764397005,3.196315090398878]
["India",790413974,1074159021,0.73584446860033403,9.4637372250444045]
["Indonesia",null,null,0,10]
["Italy",4495303574,481511268,9.3358221764397005,3.196315090398878]
["Japan",3402148196,127693749,26.643028516611256,-9.4166906394172152]
["Mexico",227922160,104959594,2.1715228814623653,8.4174551335452517]
["Netherlands",4495303574,481511268,9.3358221764397005,3.196315090398878]
["Russia",13240411,143507430,9.2262895377612161E-2,9.9327613940011705]
["Saudi Arabia",117502799,23200040,5.0647670866084713,6.3089400433563334]
["South Korea",640803249,47853847,13.390840845042197,0.2411314116280181]
["Spain",4495303574,481511268,9.3358221764397005,3.196315090398878]
["Sweden",4495303574,481511268,9.3358221764397005,3.196315090398878]
["Switzerland",4495303574,481511268,9.3358221764397005,3.196315090398878]
["Turkey",70060602,71613543,0.97831498156710384,9.2870315274724753]
["United Kingdom",4495303574,481511268,9.3358221764397005,3.196315090398878]
["United States",3636922921,293045739,12.410768821996077,0.95538036662086867]
["EU"]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2005}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.1195148052433899},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":1.3333333333333333},{"$f":"AVERAGE(B304:E304)","v":1.196545367977514},{"$f":"F304/$F$328*Standard_mean","v":4.8266493389917944},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.8102820724308686},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.2025705181077171,4.8509537136286092,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1.5401880482872456},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1.1350470120718115,4.5785760048539794,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.3011584378004664},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.0752896094501165,4.3375253639147289,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1.6988415621995341},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.1747103905498835,4.738570957520885,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.5833333333333333,6.3868825965658029,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.1897179275691314},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.0474294818922829,4.2251426078070047,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":0.28410365341665017},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.4043592466874959,5.6649332412597655,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.3092327328125213},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.0773081832031304,4.3456679282766295,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.7299059758563771},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.3491431606307609,5.4422014565737182,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0.96893558634315691},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},0.9922338965857892,4.0024935194693363,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.65970285353063551},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.58159238004932556,2.346039316062519,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.1897179275691314},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.0474294818922829,4.2251426078070047,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.8494207810997669},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.5456885286082751,6.2350302082607971,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":1.2841036534166501},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0.66666666666666663},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.4876925800208292,6.0010849568684907,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":0.28410365341665017},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.1897179275691314},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.2017887285797788,4.8478001149358727,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1.6988415621995341},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.1747103905498835,4.738570957520885,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.6988415621995341},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1.3333333333333333},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.5080437238832167,6.0831778199557904,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.7299059758563771},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.1824764939640944,4.7698980253562659,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":4.7959039004875867},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.39685026299205001},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.50000000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.62996052494743671},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":0.79370052598409979},1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,0.39685026299205001,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2005","index":28,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-9.5393348270504674},{"$f":"C103","v":-0.35709032154467746},{"$f":"I137","v":2.3403347857585159},{"$f":"O170","v":8.3270769509859015},{"$f":"C200","v":0},null,{"$f":"J233","v":10},{"$f":"G304","v":6.2231953235272686},{"$f":"E267","v":1.8920782138252754},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":2.3935519126285008}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.1020015713327007},2.6964397363155701,4.838321215380061,7.2859356810168059,10,null,{"$f":"J234","v":10},4.7685054965678644,9.9898204275241849,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":6.6827567566031032}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-2.538020992557918,3.5462263904235876,1.5481122070700684,6.9047392572667885,10,null,10,4.3787494724451017,6.3663183656837905,4.8125827918142692]
[{"$f":"'Index 2012'!B6","v":"China"},8.1152831061914252,15.079398528005342,1.2094587679353608,6.5895561295940741,10,null,0,4.2511121688572882,8.6455748285506466,6.8483155675808449]
[{"$f":"'Index 2012'!B7","v":"France"},7.989517099575548,5.0701397814566409,4.9195845133145939,8.1586651930498864,10,null,10,5.0422757341308966,4.2732474175308397,6.5106053462274893]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.3403714459039016,5.4755887979351474,5.0866794372127222,8.1586651930498864,10,null,10,7.0591860277832552,4.2732474175308397,6.734108915964673]
[{"$f":"'Index 2012'!B9","v":"India"},9.4570477005275997,5.2625499490460914,7.941518676453633,9.6676470509536188,10,null,10,4.5248824064203204,9.6093005219674446,8.0132072082312451]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.27132636925624,2.802668773595232,-1.5333827094680204,7.2875066714686589,10,null,0,4.0338205873047173,10,4.751349301787279]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.7214209850228084,1.7340242855446306,5.7469984285977755,8.1586651930498864,10,null,10,7.0591860277832552,4.2732474175308397,6.4100270417257441]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.6971176339004099,1.8359425163172058,3.5734990597336886,6.7196390207544265,10,null,0,4.0338205873047173,-6.3793525868541003,2.9012621019407105]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.0269311904384297,1.2945458046634062,2.2404287335300905,5.6751157034573705,10,null,0,4.2627636858853712,8.6136072779691197,4.731906514696778]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.1870625072925494,8.1681705989230586,5.7541170906237724,8.1586651930498864,10,null,10,4.8698112915607048,4.2732474175308397,6.7943747298299995]
[{"$f":"'Index 2012'!B15","v":"Russia"},2.7960268410570857,12.561775929901636,1.4981170294384547,9.2621900963449217,10,null,10,4.206285029874909,9.9527077262066648,7.4386545510534505]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-10.091083212386451,-1.4321432074569949,-1.5159467669313256,2.3051738394859775,0,null,0,1.525848474536756,5.7977144369754772,-0.12226999672146033]
[{"$f":"'Index 2012'!B17","v":"South Korea"},7.1241957983059159,3.293976407498564,7.6795458239730134,-13.645599829684222,10,null,0,4.3075908248677504,-0.10243962157075082,2.6246606120774554]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.741068780566275,7.1808699289608868E-2,4.605259599441478,8.1586651930498864,10,null,10,7.0591860277832552,4.2732474175308397,5.991398658968393]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.1002488863350717,12.240262835076916,4.7712885317650429,8.1586651930498864,10,null,10,6.0507308809570759,4.2732474175308397,7.8262208577379768]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.4027208190956699,8.1647197842121016E-2,3.2863673712531085,9.7791397711268573,10,null,0,6.5417927000726799,4.2732474175308397,4.9456442620270646]
[{"$f":"'Index 2012'!B21","v":"Turkey"},9.0679308882148071,-2.2225821894075026,10.047914434289991,8.2437522481846628,0,null,{"$f":"J251","v":0},5.0422757341308966,9.4966646634122789,5.0858092100037968]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},5.0855674581497272,10.943143979329577,5.7536603091314573,8.1586651930498864,10,null,10,7.0591860277832552,4.2732474175308397,7.5288089251862296]
[{"$f":"'Index 2012'!B23","v":"United States"},1.6921546901692501,5.4656423722794258,0.60222293603524057,4.696119056447813,0,null,10,4.6525197100081348,3.4587532895700406,3.7656981208456322]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2003"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",763896.8125,19766540,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":38.645954856034493}]
["Brazil",2807479.5,183959920,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":15.261365084307494}]
["Canada",782354,31889309,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":24.533425920266886}]
["China",5810541.5,1284303316,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":4.5242750895459034}]
["France",530176.875,62171390,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":8.5276664234143702}]
["Germany",1045945.25,82504552,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":12.677424755909225}]
["India",1725507.625,1057251124,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":1.6320697948011829}]
["Indonesia",2009456.25,223069671,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":9.0082001779614398}]
["Italy",526665.125,58336021,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":9.0281290354033565}]
["Japan",1254809.5,127552251,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":9.8376115682976071}]
["Mexico",641698.3125,103718062,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":6.1869485422895769}]
["Netherlands",218322.8125,16216609,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":13.462914009951156}]
["Russia",1542116.125,144307852,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":10.686293944698171}]
["Saudi Arabia",349775.53125,22742890,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":15.37955515987634}]
["South Korea",581002,47656631,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":12.191419909644893}]
["Spain",382602.875,42321028,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":9.0404910532891591}]
["Sweden",34557.79296875,8970306,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":3.8524653416226826}]
["Switzerland",50666.02734375,7408319,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":6.8390720410055232}]
["Turkey",240554.921875,70548635,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":3.4097742908137061}]
["United Kingdom",661165.1875,59823619,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":11.051908904073491}]
["United States",6027581,290326418,{"$f":"Table_Query_from_CDI_2121518[[#This Row],[GHG emissions]]/Table_Query_from_CDI_2121518[[#This Row],[Population]]*1000","v":20.761393474017236}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",26.643022537231445,29.446308135986328,189.9102783203125,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":81650.206867599481},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":65300.132922363271},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":742853.04467773437},{"$f":"SUM(E71:G71)","v":889803.38446769712},{"$f":"C38","v":19766540},{"$f":"H71/I71*1000","v":45.015636751181397},{"$f":"(J71+D38)/2","v":41.830795803607941},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-9.5393348270504674}]
["Brazil",76.978385925292969,9.0367937088012695,1.7576999664306641,235907.96150665279,20039.993728637695,6875.4191886901854,262823.37442398065,183959920,1.4286991124152515,{"$f":"(J72+D39)/2","v":8.3450320983613722},6.1020015713327007]
["Canada",142.64852905273438,166.18778991699219,31.673688888549805,437160.68213500967,368538.04291992186,123894.80145645142,929593.52651138301,31889309,29.150632474080357,26.842029197173623,-2.538020992557918]
["China",169.58500671386719,31.513500213623047,1013.3775634765625,519710.21157531731,69884.338073730469,3963927.6772949221,4553522.2269439697,1284303316,3.5455193257041859,4.0348972076250451,8.1152831061914252]
["France",0,0,1.2813899517059326,0,0,5012.2849350929255,5012.2849350929255,62171390,8.0620441896070288E-2,4.3041434326552199,7.989517099575548]
["Germany",0,15.920999526977539,54.082244873046875,0,35306.408551025386,211548.10904541015,246854.51759643553,82504552,2.9920108843986637,7.8347178201539442,6.3403714459039016]
["India",35.387001037597656,26.580995559692383,144.43038940429688,108447.00337982176,58946.01575317383,564953.91119384766,732346.93032684329,1057251124,0.69268966823708322,1.1623797315191331,9.4570477005275997]
["Indonesia",57.328487396240234,65.903770446777344,70.280967712402344,175688.88247451783,146148.20134277342,274911.03330383298,596748.11712112417,223069671,2.6751647341656057,5.8416824560635225,7.27132636925624]
["Italy",5.570000171661377,11.454999923706055,0,17069.822526073454,25402.607830810546,0,42472.430356883997,58336021,0.72806526103115599,4.8780971482172566,7.7214209850228084]
["Japan",0,0,0.73834002017974854,0,0,2888.0908229351044,2888.0908229351044,127552251,2.2642413601427575E-2,4.9301269909495176,7.6971176339004099]
["Mexico",188.77456665039063,37.009170532226563,4.6070590019226074,578518.53695678711,82071.536572265628,18020.971991920469,678611.04552097328,103718062,6.5428434781299067,6.3648960102097423,7.0269311904384297]
["Netherlands",0,52.246540069580078,0,0,115861.92725830078,0,115861.92725830078,16216609,7.1446457923663811,10.303779901158769,5.1870625072925494]
["Russia",421.364013671875,505.38461303710938,127.06922912597656,1291312.1562988281,1120740.9178710936,497043.99664916995,2909097.0708190915,144307852,20.158965922513293,15.422629933605732,2.7960268410570857]
["Saudi Arabia",485.14944458007813,54.054000854492188,0,1486788.9878601073,119870.15229492188,0,1606659.1401550293,22742890,70.644458120978868,43.0120066404276,-10.091083212386451]
["South Korea",0,0,1.4853299856185913,0,0,5810.0167717456816,5810.0167717456816,47656631,0.121914131356572,6.1566670205007323,7.1241957983059159]
["Spain",0,0,6.8332648277282715,0,0,26728.998700141907,26728.998700141907,42321028,0.63157725516832697,4.8360341542287433,7.741068780566275]
["Sweden",0,0,0,0,0,0,0,8970306,0,1.9262326708113413,9.1002488863350717]
["Switzerland",0,0,0,0,0,0,0,7408319,0,3.4195360205027616,8.4027208190956699]
["Turkey",0,0,10.479979515075684,0,0,40993.487871170044,40993.487871170044,70548635,0.58106705921624202,1.9954206750149741,9.0679308882148071]
["United Kingdom",106.072998046875,92.579299926757813,17.199123382568359,325071.30981445312,205303.85551757811,67276.091023254397,597651.25635528564,59823619,9.9902223627642055,10.521065633418848,5.0855674581497272]
["United States",338.41265869140625,494.7432861328125,553.63128662109375,1037099.4338256834,1097142.7113281249,2165584.1407470703,4299826.2859008787,290326418,14.810317006359643,17.78585524018844,1.6921546901692501]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1993-2003"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1993},{"$f":"E102+1","v":1994},{"$f":"F102+1","v":1995},1996,1997,1998,1999,2000,2001,2002,2003,{"$f":"E102","v":1993},{"$f":"F102","v":1994},1995,1996,1997,1998,1999,2000,2001,2002,2003]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":1.564291521192418E-3},{"$f":"B103/$B$127*Standard_mean","v":-0.35709032154467746},null,448404.46875,434593.875,455704.375,474206.1875,480530.59375,525179.25,494304.125,554167,492746.65625,591728.4375,763896.8125,424537980928,441375719424,458765860864,477948805120,496935075840,519722172416,546539077632,568134795264,579904339968,602542571520,622259404800,7916602916864]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-1.1812187456324064E-2},2.6964397363155701,null,2560849.25,2576986.5,2600793,2645063.25,2686517.75,2716547,2749485.75,2779325.5,2798296.75,2808033.75,2807479.5,1135459958784,1196029378560,1248856113152,1275706474496,1318760742912,1319260258304,1322569826304,1379548790784,1397625978880,1434779516928,1451267063808,21825348304896]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-1.5534814415501752E-2},3.5462263904235876,null,580977.3125,598244.0625,824563,627479.125,598936.875,794653.75,698688.75,655495.5625,653522.4375,805681.6875,782354,756765556736,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144,1065579905024,14541778845696]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-6.6057727803997324E-2},15.079398528005342,null,4336681.5,4526404.5,4783552,4963294.5,4901677.5,4940198,4837897.5,4785456.5,4896187.5,5184641.5,5810541.5,1776288006144,2008981831680,2227960807424,2450756993024,2678677307392,2887614201856,3107072770048,3368067006464,3647616319488,3979549605888,4377504382976,29548103860224]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.2210561846327415E-2},5.0701397814566409,null,525359.9375,520687.125,533667.5,549252.8125,539363.9375,553831.375,538413.125,544366.875,538651,525292.5,530176.875,1440321503232,1472691306496,1502840881152,1518884618240,1552053829632,1604485513216,1657304514560,1718293364736,1749836234752,1766090604544,1781976662016,27208461582336]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.3986696399651564E-2},5.4755887979351474,null,1113762.5,1094482.875,1090232,1109084.625,1073014.75,1047517.5625,1013315,1012473,1021309.875,1047676.6875,1045945.25,2180071292928,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080,2519296114688,39972538810368]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.3053445496742264E-2},5.2625499490460914,null,1231010.375,1276825,1347003.125,1406611.5,1464268.625,1486489.75,1564740.875,1612449.875,1635160.125,1682240.875,1725507.625,1179943305216,1258458447872,1353714368512,1456017506304,1515051679744,1608887042048,1727740510208,1797375524864,1891142729728,1962378919936,2126647656448,21197619724288]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.2277540820151422E-2},2.802668773595232,null,1842615.875,1854344.25,1871020.875,1891222.25,1922124.625,1919544.875,1943872.875,1963675.5,1986368,1997017.25,2009456.25,463774089216,498742951936,540619210752,581937594368,609287929856,529308352512,533495873536,559744221184,580138303488,606241488896,635222097920,7570908200960]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-7.5961719591994825E-3},1.7340242855446306,null,481307.4375,460125.875,483824.4375,477202.8125,494136.75,506302.75,506697.65625,508504.03125,507983.53125,503858.6875,526665.125,1366355345408,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936,1614171340800,25827129884672]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-8.042641142578133E-3},1.8359425163172058,null,1208894.75,1278405.125,1255552.875,1264774.625,1257816.625,1215454.75,1236312.25,1254182.625,1229222.125,1260101,1254809.5,3368233467904,3397320704000,3461246615552,3552529612800,3608075829248,3534151221248,3529167601664,3630106673152,3636800258048,3646338105344,3697880596480,59829154611200]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-5.6709658701203924E-3},1.2945458046634062,null,502682.65625,527032.4375,512441.5625,537923.1875,559868.3125,588038.25,591608.125,614366.125,618417,633234.25,641698.3125,927405244416,968751382528,908514557952,955210596352,1019931394048,1069974552576,1111417421824,1184793100288,1182933057536,1192712208384,1208832098304,17158789660672]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.5781983550483565E-2},8.1681705989230586,null,222942.265625,222885.03125,226236.703125,234113.390625,227751.53125,228521.359375,216477.75,216124.890625,217639.96875,216926.40625,218322.8125,414457921536,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992,549130141696,7764269826048]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-5.5028877549137323E-2},12.561775929901636,null,2428791.5,2089972,1965908.375,1840405.125,1631080.625,1598761.75,1596225.75,1575148.125,1522025.375,1495447.5,1542116.125,1387739742208,1213304274944,1163030691840,1121161576448,1136857841664,1076604370944,1145507020800,1260057788416,1324219629568,1387036278784,1488232382464,15343907569664]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":6.2737333985065646E-3},-1.4321432074569949,null,260544.53125,271748.46875,276552.71875,290583.0625,273659.3125,290470.21875,296120.71875,308513.78125,315494.78125,335922.75,349775.53125,355745398784,358113083392,358832570368,370974818304,380592947200,391381090304,388451565568,407348084736,409578078208,410102530048,441512624128,6540060065792]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.4429792840557787E-2},3.293976407498564,null,398410.5625,429187.4375,462238.96875,495567.0625,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,581002,599827873792,651032264704,710725009408,760465981440,795834908672,741284773888,811605426176,880479830016,915465502720,980921417728,1008414490624,9782324117504]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-3.1456954352804267E-4},7.1808699289608868E-2,null,269224.78125,283641.6875,295009.625,286914.90625,307087.375,316375.1875,343971.65625,357568.15625,358389.9375,374792.28125,382602.875,786439208960,805181587456,827384397824,847382380544,880165060608,919492231168,963130753024,1011767050240,1048676335616,1077034811392,1110383919104,14672726851584]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-5.3620437785183328E-2},12.240262835076916,null,36590.43359375,39006.3515625,38959.828125,41489.0078125,34375.40625,35604.51171875,32335.9453125,30047.814453125,30822.515625,31466.73828125,34557.79296875,201185984512,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176,274616664064,4032077873152]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-3.5766866702258149E-4},8.1647197842121016E-2,null,46759.7109375,45017.4609375,46637.26953125,47618.88671875,48038.21484375,49452.96875,50878.90625,52137.11328125,53541.91015625,52382.828125,50666.02734375,221983948800,224627376128,225414103040,226830663680,231538917376,237648265216,240764157952,249388580864,252261728256,253379608576,252878438400,4206293221376]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":9.7363783454109676E-3},-2.2225821894075026,null,163625.03125,157677.453125,178557.203125,199479.640625,211007.59375,212327.25,212407.921875,234826.53125,214917.09375,224200.28125,240554.921875,498619219968,475342929920,512791707648,550634061824,592359194624,606032166912,585637101568,625310826496,589683884032,626031001600,658993250304,8487152844800]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-4.7938200251421148E-2},10.943143979329577,null,732127.125,720469.375,712110,732971.1875,706945.125,703816.0625,672497.3125,673907.4375,678285,656857.5625,661165.1875,1296108224512,1351584841728,1392839622656,1433027477504,1521980145664,1580409028608,1638183993344,1711208398848,1765122899968,1812031209472,1875898400768,24973249150976]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.3943124484142597E-2},5.4656423722794258,null,5565903,5562545.5,5727303.5,5979794.5,6028545,6155272.5,6274765,6424130,6225499.5,6078498.5,6027581,8448100007936,8795699806208,9019900035072,9361400266752,9783200448512,10222500315136,10720300236800,11167700353024,11289799688192,11496099676160,11783799570432,157091200761856]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2003"}]
[]
["No-tax price:",0.37]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.67500000000000004,0.78483641147613525,{"$f":"D137/E137","v":0.86005184026878567},{"$f":"1-$B$134/D137","v":0.45185185185185195},{"$f":"F137*G137","v":0.388616016714044},{"$f":"H137/$H$161*Standard_mean","v":2.3403347857585159}]
["Brazil","Regular unleaded",null,0.69500000000000006,0.40452554821968079,1.7180620681652838,0.46762589928057563,0.80341031964563647,4.838321215380061]
["Canada","Premium unleaded (95 RON)",null,0.59499999999999997,0.87526059150695801,0.6797975434671103,0.37815126050420167,0.25706629794974756,1.5481122070700684]
["China","Premium unleaded (95 RON)",null,0.44999999999999996,0.39834210276603699,1.1296822426634219,0.1777777777777777,0.20083239869571937,1.2094587679353608]
["France","Premium unleaded (95 RON)",null,1.2349999999999999,1.0588756799697876,1.1663314432108192,0.70040485829959509,0.81690420921243601,4.9195845133145939]
["Germany","Premium unleaded (95 RON)",null,1.2450000000000001,1.0359313488006592,1.2018170909118528,0.70281124497991976,0.84465056590190468,5.0866794372127222]
["India","Regular unleaded",null,0.76500000000000001,0.29953724145889282,2.5539395244280008,0.51633986928104569,1.3187008001948499,7.941518676453633]
["Indonesia","Premium unleaded (95 RON)",null,0.27,0.39274144172668457,0.68747519694623316,-0.37037037037037024,-0.2546204433134196,-1.5333827094680204]
["Italy","Premium unleaded (95 RON)",null,1.29,0.96405994892120361,1.3380910610834189,0.71317829457364335,0.95429750092770949,5.7469984285977755]
["Japan","Regular unleaded",null,1.085,1.2049517631530762,0.90045098333298379,0.6589861751152073,0.59338474938533026,3.5734990597336886]
["Mexico","Premium unleaded (95 RON)",null,0.60499999999999998,0.63167548179626465,0.95777027514126578,0.38842975206611574,0.37202647050941734,2.2404287335300905]
["Netherlands","Regular unleaded",null,1.37,1.0465948581695557,1.3090070042920567,0.72992700729927007,0.95547956517668375,5.7541170906237724]
["Russia","Premium unleaded (95 RON)",null,0.45,0.32158926129341125,1.3993004560852842,0.17777777777777781,0.24876452552627279,1.4981170294384547]
["Saudi Arabia","Premium unleaded (95 RON)",null,0.24,0.51643621921539307,0.46472340837097986,-0.54166666666666674,-0.25172517953428081,-1.5159467669313256]
["South Korea","Premium unleaded (95 RON)",null,1.2200000000000002,0.66656219959259033,1.8302868070611815,0.69672131147540983,1.2751998245918068,7.6795458239730134]
["Spain","Premium unleaded (95 RON)",null,1.02,0.84999531507492065,1.2000066140483312,0.63725490196078427,0.76471009718766203,4.605259599441478]
["Sweden","Premium unleaded (95 RON)",null,1.2850000000000001,1.154895544052124,1.1126547388791415,0.71206225680933855,0.79227944441588671,4.7712885317650429]
["Switzerland","Premium unleaded (95 RON)",null,1.0900000000000001,1.3193914890289307,0.82613841991828962,0.66055045871559637,0.54570611223960419,3.2863673712531085]
["Turkey","Premium unleaded (95 RON)",null,1.23,0.51544201374053955,2.3863014019248165,0.69918699186991873,1.6684708989067825,10.047914434289991]
["United Kingdom","Premium unleaded (95 RON)",null,1.37,1.0466779470443726,1.3089030908395749,0.72992700729927007,0.95540371594129558,5.7536603091314573]
["United States","Premium unleaded (95 RON)",null,0.47000000000000003,1,0.47000000000000003,0.2127659574468086,0.10000000000000005,0.60222293603524057]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2003"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",1.1000000000000001,0,0,0,0,168.4,0,0,109.4,278.89999999999998,19766540,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":278.89999999999998},{"$f":"M170/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":14.109702557959054},{"$f":"10-N170/$N$192*Standard_mean","v":8.3270769509859015}]
["Brazil",3224.3,2.1,0,274.39999999999998,0,766,0,0,218.6,4485.4000000000005,183959920,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":4211.0000000000009},{"$f":"M171/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":22.890855790761382},7.2859356810168059]
["Canada",-0.2,0,0,0.1,0,797.8,0,0,34.9,832.59999999999991,31889309,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":832.49999999999989},{"$f":"M172/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":26.105927851870351},6.9047392572667885]
["China",22808.799999999999,4959.2,20.5,20019.900000000001,336.8,7808.7,0,0,1008,56961.9,1284303316,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":36942},{"$f":"M173/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":28.764233136964041},6.5895561295940741]
["France",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,385000382,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5979.1},{"$f":"M174/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":15.53011446102929},8.1586651930498864]
["Germany",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,385000382,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5979.1},{"$f":"M175/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":15.53011446102929},8.1586651930498864]
["India",2631.5,0,-28.3,10856.2,0,360.4,0,0,0,13819.800000000001,1057251124,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":2963.6000000000004},{"$f":"M176/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":2.8031183251785317},9.6676470509536188]
["Indonesia",4829.3,0,0,16.5,10.7,225.5,0,0,37.799999999999997,5119.8,223069671,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5103.3},{"$f":"M177/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":22.877605804152552},7.2875066714686589]
["Italy",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,385000382,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5979.1},{"$f":"M178/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":15.53011446102929},8.1586651930498864]
["Japan",4,0,0,30.5,-31.8,2699,0,0,857.8,3559.5,127552251,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":3529},{"$f":"M179/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":27.667093072312774},6.7196390207544265]
["Mexico",1983.2,103.8,0,0,0,728.3,0,0,968,3783.3,103718062,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":3783.3},{"$f":"M180/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":36.476771037237469},5.6751157034573705]
["Netherlands",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,385000382,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5979.1},{"$f":"M181/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":15.53011446102929},8.1586651930498864]
["Russia",258,0,0,40.4,0,640,0,0,0,938.4,144307852,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":898},{"$f":"M182/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":6.2228076127139644},9.2621900963449217]
["Saudi Arabia",1300,0,0,0,0,176,0,0,0,1476,22742890,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":1476},{"$f":"M183/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":64.899403725735823},2.3051738394859775]
["South Korea",5171.6000000000004,2260,0,-57.2,499,1573.6,0,0,0,9447,47656631,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":9504.2000000000007},{"$f":"M184/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":199.43079904242498},-13.645599829684222]
["Spain",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,385000382,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5979.1},{"$f":"M185/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":15.53011446102929},8.1586651930498864]
["Sweden",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,385000382,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5979.1},{"$f":"M186/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":15.53011446102929},8.1586651930498864]
["Switzerland",-9.1,0,0,2.4,0.1,16.5,0,0,6.3,16.2,7408319,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":13.799999999999999},{"$f":"M187/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":1.8627707581166524},9.7791397711268573]
["Turkey",440.9,40.9,0,13.2,10.8,357.6,0,9.4,185.4,1058.2,70548635,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":1045},{"$f":"M188/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":14.812476527717367},8.2437522481846628]
["United Kingdom",294.60000000000002,0,-3,45.1,0,2734.9,0,0,2952.6,6024.2000000000007,385000382,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":5979.1},{"$f":"M189/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":15.53011446102929},8.1586651930498864]
["United States",1605.2,0,0,-568.70000000000005,1.9,7327.3,0,0,4053,12418.7,290326418,{"$f":"Table_Query_from_CDI_1111417[[#This Row],[Total]]-Table_Query_from_CDI_1111417[[#This Row],[Carbon Tetrachloride]]","v":12987.400000000001},{"$f":"M190/Table_Query_from_CDI_1111417[[#This Row],[Population]]*1000000","v":44.733786506469421},4.696119056447813]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B200/$B$224*2*Standard_mean","v":0}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",1,10]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",1,10]
["Saudi Arabia",0,0]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",0,0]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,0,0]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,0,0]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,0,0]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2003"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",219911826,19766540,{"$f":"IF(B267,B267/C267,0)","v":11.125458780342942},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":1.8920782138252754}]
["Brazil",2569574,183959920,1.3968118707596741E-2,{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9898204275241849}]
["Canada",159001185,31889309,4.9860341909572261,6.3663183656837905]
["China",2386882271,1284303316,1.8585035491724915,8.6455748285506466]
["France",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["Germany",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["India",566799378,1057251124,0.5361066686366559,9.6093005219674446]
["Indonesia",null,null,0,10]
["Italy",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["Japan",2866772551,127552251,22.475279961934973,-6.3793525868541003]
["Mexico",197309975,103718062,1.9023685093537517,8.6136072779691197]
["Netherlands",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["Russia",9364585,144307852,6.4893107826177049E-2,9.9527077262066648]
["Saudi Arabia",131141332,22742890,5.7662562673433326,5.7977144369754772]
["South Korea",660629525,47656631,13.86227920727338,-0.10243962157075082]
["Spain",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["Sweden",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["Switzerland",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["Turkey",48725288,70548635,0.69066237780504192,9.4966646634122789]
["United Kingdom",3768581273,479580026,7.8580863853575087,4.2732474175308397]
["United States",2605886306,290326418,8.9757119725839072,3.4587532895700406]
["EU"]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2004}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.1710184564112487},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":2},{"$f":"AVERAGE(B304:E304)","v":1.5427546141028121},{"$f":"F304/$F$328*Standard_mean","v":6.2231953235272686},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.7285251223868063},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.1821312805967015,4.7685054965678644,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1.3420369128224972},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1.0855092282056242,4.3787494724451017,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.2154697531530609},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.0538674382882651,4.2511121688572882,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.25,5.0422757341308966,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.4869446307662544},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.1217361576915637,4.5248824064203204,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1.2270235808713812},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},1.0567558952178453,4.2627636858853712,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.8289815435887515},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.2072453858971879,4.8698112915607048,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1.1710184564112487},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},1.0427546141028121,4.206285029874909,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.51305536923374562},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.3782638423084364,1.525848474536756,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.2714748776131937},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.0678687194032985,4.3075908248677504,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.5,6.0507308809570759,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.4869446307662544},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.6217361576915637,6.5417927000726799,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.25,5.0422757341308966,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.6135117904356908},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.1533779476089228,4.6525197100081348,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":5.0929868675993077},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.50000000000000011},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.62996052494743671},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":0.79370052598409979},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":1},1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,0.50000000000000011,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2004","index":29,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-7.6148007377388147},{"$f":"C103","v":4.5404825230648544},{"$f":"I137","v":3.9505824603911766},{"$f":"O170","v":7.6347531392584358},{"$f":"C200","v":0},null,{"$f":"J233","v":10},{"$f":"G304","v":6.3128496014920259},{"$f":"E267","v":3.4047650870719481},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":3.7332971909549624}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.0580874814547725},3.2948624212555315,3.9465259741443766,7.4020740446356221,10,null,{"$f":"J234","v":10},4.6261882014131599,9.9813300194451333,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":6.623352145047769}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-2.7539377358657031,2.1678419764287233,3.4808485702836887,6.5394484205945567,10,null,10,4.0338205873047173,6.4955222724973316,4.8052560794500545]
[{"$f":"'Index 2012'!B6","v":"China"},8.3363297266194607,16.159249350143913,1.8222719944625343,5.8693379470149036,10,null,0,4.3640694808782108,8.8550409838597588,7.1006615387650989]
[{"$f":"'Index 2012'!B7","v":"France"},7.9989474604126123,5.1597792677454448,6.7870524891171584,8.284062976330036,10,null,10,5.0422757341308966,4.8406682319528604,6.9027674021162193]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.3271726081072677,5.943315073099642,6.4498076449374233,8.284062976330036,10,null,10,7.0591860277832552,4.8406682319528604,7.1050701051097072]
[{"$f":"'Index 2012'!B9","v":"India"},9.4640957263220198,5.0209323649528592,7.7272616494298259,9.4796060501134107,10,null,10,4.7801570135959484,10,8.0236228318403384]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.2637143298838378,3.6806247975813706,-0.51567305490317528,6.8901307669378751,0,null,0,4.0338205873047173,10,3.9952003591796079]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.7980112641816408,2.0300053272304028,7.8469648565391807,8.284062976330036,10,null,10,7.0591860277832552,4.8406682319528604,6.8747310905770229]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.6840262598266573,1.7305902681063934,4.2276050109673866,7.7320428609304326,10,null,0,4.0338205873047173,-6.028770011646472,3.1360937902855133]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.084819961863916,1.2233031789104352,5.8054291033797165,5.4254858011828393,10,null,0,3.8575405059140118,8.7246660580130406,5.1926714032372558]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.1212595237733378,8.1089364393301242,7.6241423702061422,8.284062976330036,10,null,10,4.7801570135959484,4.8406682319528604,7.1436178582730987]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.2538623292554627,11.211356030692635,1.0179372039172498,9.2659628391067965,0,null,10,4.2959393078396673,9.9666766277588472,6.2257688923674852]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-8.3762884251859724,-1.7618228636810214,-0.72397793361729668,-0.25429010606553959,0,null,0,1.2705738673611284,5.531582414035439,-0.21560453051041406]
[{"$f":"'Index 2012'!B17","v":"South Korea"},7.1671350305992174,2.6654617561009193,10.171545389635208,-17.581793827506928,10,null,0,4.449908120022454,-0.62061910633099693,2.4584785442233659]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.7389220012654558,8.9064263600923455E-2,6.5642300027841198,8.284062976330036,10,null,10,7.0591860277832552,4.8406682319528604,6.3852707766777232]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.1792520577072327,11.122303982184686,6.0824516539559266,8.284062976330036,10,null,10,6.0507308809570759,4.8406682319528604,7.9607547157613094]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.3381526967827977,0.73155740965863347,4.4203163504986636,9.6311819982448306,10,null,0,6.797067307248307,4.8406682319528604,5.3153748644065324]
[{"$f":"'Index 2012'!B21","v":"Turkey"},9.0946379953292507,-2.635486172516643,13.941460969215813,7.7419697056887369,0,null,{"$f":"J251","v":0},5.0422757341308966,9.5178698548344443,5.5635788279514751]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},4.9438667544487664,11.141013358805477,7.2808752966660553,8.284062976330036,10,null,10,7.0591860277832552,4.8406682319528604,7.8710544103590268]
[{"$f":"'Index 2012'!B23","v":"United States"},1.5136616983536992,4.7509316855421275,2.4088917441409614,2.4244389984917269,0,null,10,4.449908120022454,3.6755430921620071,3.6866012659646752]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2002"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",591728.4375,19534938,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":30.290776325985778}]
["Brazil",2808033.75,181417591,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":15.47828815563977}]
["Canada",805681.6875,31640962,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":25.463248794395064}]
["China",5184641.5,1277594720,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":4.0581268995851829}]
["France",525292.5,61828990,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":8.4958932694841049}]
["Germany",1047676.6875,82458415,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":12.705515713587266}]
["India",1682240.875,1040284824,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":1.6170964299292709}]
["Indonesia",1997017.25,220018666,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":9.076581029720451}]
["Italy",503858.6875,58076703,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":8.6757453759040004}]
["Japan",1260101,127371380,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":9.8931251274815413}]
["Mexico",633234.25,102479927,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":6.1791052017435577}]
["Netherlands",216926.40625,16145467,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":13.435746779575965}]
["Russia",1495447.5,145162621,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":10.301877230502749}]
["Saudi Arabia",335922.75,22274039,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":15.081357718732557}]
["South Korea",569544.3125,47437276,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":12.006260909669432}]
["Spain",374792.28125,41639614,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":9.000858683512293}]
["Sweden",31466.73828125,8954175,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":3.5141973751071425}]
["Switzerland",52382.828125,7361757,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":7.1155334419487088}]
["Turkey",224200.28125,69479044,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":3.2268763117984181}]
["United Kingdom",656857.5625,59601520,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":11.020818974079855}]
["United States",6078498.5,287803914,{"$f":"Table_Query_from_CDI_21215[[#This Row],[GHG emissions]]/Table_Query_from_CDI_21215[[#This Row],[Population]]*1000","v":21.12027739831224}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",31.538091659545898,28.967479705810547,184.25511169433594,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":96651.635699844337},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":64238.28299560547},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":720732.29490356438},{"$f":"SUM(E71:G71)","v":881622.21359901421},{"$f":"C38","v":19534938},{"$f":"H71/I71*1000","v":45.130535535818652},{"$f":"(J71+D38)/2","v":37.710655930902213},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-7.6148007377388147}]
["Brazil",74.366020202636719,8.3183917999267578,1.9429199695587158,227902.10551300045,18446.865655517577,7599.925752925873,253948.8969214439,181417591,1.3998030484345032,{"$f":"(J72+D39)/2","v":8.4390456020371367},6.0580874814547725]
["Canada",134.97439575195312,169.08003234863281,34.152503967285156,413642.5332214355,374951.87973632809,133590.93451843262,922185.34747619613,31640962,29.145300559325477,27.30427467686027,-2.7539377358657031]
["China",166.86599731445312,29.394899368286133,853.75164794921875,511377.53536987305,65186.128839111319,3339534.9461181639,3916098.6103271483,1277594720,3.0652119557344037,3.5616694276597931,8.3363297266194607]
["France",0,0,1.1383199691772461,0,0,4452.6523914337158,4452.6523914337158,61828990,7.2015609367607578E-2,4.2839544394258562,7.9989474604126123]
["Germany",0,15.293999671936035,55.001579284667969,0,33915.97367248535,215144.17752990723,249060.15120239259,82458415,3.0204334051581343,7.8629745593727005,6.3271726081072677]
["India",35.242000579833984,24.830099105834961,138.48860168457031,108002.63497695921,55063.227777099608,541712.01434936526,704777.87710342405,1040284824,0.6774854932454768,1.1472909615873739,9.4640957263220198]
["Indonesia",63.015182495117187,62.691085815429688,63.547393798828125,193116.32827453609,139023.75190429686,248571.98558349611,580712.06576232915,220018666,2.6393763598327116,5.8579786947765813,7.2637143298838378]
["Italy",5.5310001373291016,12.064000129699707,0,16950.303020858762,26753.126687622069,0,43703.429708480835,58076703,0.75251223728180361,4.7141288065929023,7.7980112641816408]
["Japan",0,0,0.75486999750137329,0,0,2952.7494822263716,2952.7494822263716,127371380,2.3182205313519971E-2,4.9581536663975303,7.6840262598266573]
["Mexico",178.36465454101563,35.496799468994141,5.2610087394714355,546616.32030639646,78717.702502441403,20578.961785316467,645912.98459415429,102479927,6.3028244018377793,6.2409648017906685,7.084819961863916]
["Netherlands",0,54.266429901123047,0,0,120341.23494873047,0,120341.23494873047,16145467,7.4535617302819723,10.444654254928968,5.1212595237733378]
["Russia",379.60000610351562,484.94119262695312,117.30214691162109,1163322.1787048338,1075405.5887695311,458839.07785949705,2697566.8453338621,145162621,18.583067918936667,14.442472574719709,3.2538623292554627]
["Saudi Arabia",425.33251953125,51.029998779296875,0,1303474.0393554687,113164.12529296875,0,1416638.1646484374,22274039,63.600416819259294,39.340887268995928,-8.3762884251859724]
["South Korea",0,0,1.4943320751190186,0,0,5845.2293450355528,5845.2293450355528,47437276,0.12322017278217141,6.0647405412258015,7.1671350305992174]
["Spain",0,0,7.2429838180541992,0,0,28331.655502700803,28331.655502700803,41639614,0.68040149225928948,4.8406300878857911,7.7389220012654558]
["Sweden",0,0,0,0,0,0,0,8954175,0,1.7570986875535712,9.1792520577072327]
["Switzerland",0,0,0,0,0,0,0,7361757,0,3.5577667209743544,8.3381526967827977]
["Turkey",0,0,11.538629531860352,0,0,45134.503276824951,45134.503276824951,69479044,0.64961318806898027,1.9382447499336992,9.0946379953292507]
["United Kingdom",115.94400024414062,93.244789123535156,18.239404678344727,355321.98314819334,206779.64436035155,71345.25533981323,633446.88284835801,59601520,10.628032353006398,10.824425663543128,4.9438667544487664]
["United States",346.84982299804687,489.85455322265625,570.06768798828125,1062955.9675598145,1086301.4572265625,2229876.768334961,4379134.1931213383,287803914,15.215686723153246,18.167982060732744,1.5136616983536992]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1992-2002"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1992},{"$f":"E102+1","v":1993},{"$f":"F102+1","v":1994},1995,1996,1997,1998,1999,2000,2001,2002,{"$f":"E102","v":1992},{"$f":"F102","v":1993},1994,1995,1996,1997,1998,1999,2000,2001,2002]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-1.9890313134863447E-2},{"$f":"B103/$B$127*Standard_mean","v":4.5404825230648544},null,503359.28125,448404.46875,434593.875,455704.375,474206.1875,480530.59375,525179.25,494304.125,554167,492746.65625,591728.4375,407872372736,424537980928,441375719424,458765860864,477948805120,496935075840,519722172416,546539077632,568134795264,579904339968,602542571520]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-1.4433674166161037E-2},3.2948624212555315,null,2547568.25,2560849.25,2576986.5,2600793,2645063.25,2686517.75,2716547,2749485.75,2779325.5,2798296.75,2808033.75,1084850044928,1135459958784,1196029378560,1248856113152,1275706474496,1318760742912,1319260258304,1322569826304,1379548790784,1397625978880,1434779516928]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-9.4965800482726959E-3},2.1678419764287233,null,509826.09375,580977.3125,598244.0625,824563,627479.125,598936.875,794653.75,698688.75,655495.5625,653522.4375,805681.6875,739472703488,756765556736,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688,1045905670144]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-7.0788187811753889E-2},16.159249350143913,null,4078725,4336681.5,4526404.5,4783552,4963294.5,4901677.5,4940198,4837897.5,4785456.5,4896187.5,5184641.5,1558147366912,1776288006144,2008981831680,2227960807424,2450756993024,2678677307392,2887614201856,3107072770048,3368067006464,3647616319488,3979549605888]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.2603242016876579E-2},5.1597792677454448,null,557371.5,525359.9375,520687.125,533667.5,549252.8125,539363.9375,553831.375,538413.125,544366.875,538651,525292.5,1449998417920,1440321503232,1472691306496,1502840881152,1518884618240,1552053829632,1604485513216,1657304514560,1718293364736,1749836234752,1766090604544]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.603564648968415E-2},5.943315073099642,null,1122990.25,1113762.5,1094482.875,1090232,1109084.625,1073014.75,1047517.5625,1013315,1012473,1021309.875,1047676.6875,2202138836992,2180071292928,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104,2528790446080]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.1995000853008762E-2},5.0209323649528592,null,1201411.125,1231010.375,1276825,1347003.125,1406611.5,1464268.625,1486489.75,1564740.875,1612449.875,1635160.125,1682240.875,1126247956480,1179943305216,1258458447872,1353714368512,1456017506304,1515051679744,1608887042048,1727740510208,1797375524864,1891142729728,1962378919936]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-1.6123568229576724E-2},3.6806247975813706,null,1822136.375,1842615.875,1854344.25,1871020.875,1891222.25,1922124.625,1919544.875,1943872.875,1963675.5,1986368,1997017.25,432406953984,463774089216,498742951936,540619210752,581937594368,609287929856,529308352512,533495873536,559744221184,580138303488,606241488896]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-8.8927644625749203E-3},2.0300053272304028,null,473354.75,481307.4375,460125.875,483824.4375,477202.8125,494136.75,506302.75,506697.65625,508504.03125,507983.53125,503858.6875,1378107916288,1366355345408,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224,1614923431936]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-7.5811286941257494E-3},1.7305902681063934,null,1218261.125,1208894.75,1278405.125,1255552.875,1264774.625,1257816.625,1215454.75,1236312.25,1254182.625,1229222.125,1260101,3362481504256,3368233467904,3397320704000,3461246615552,3552529612800,3608075829248,3534151221248,3529167601664,3630106673152,3636800258048,3646338105344]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-5.3588761026610587E-3},1.2233031789104352,null,498885.78125,502682.65625,527032.4375,512441.5625,537923.1875,559868.3125,588038.25,591608.125,614366.125,618417,633234.25,909662093312,927405244416,968751382528,908514557952,955210596352,1019931394048,1069974552576,1111417421824,1184793100288,1182933057536,1192712208384]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.5522498798235547E-2},8.1089364393301242,null,218200.65625,222942.265625,222885.03125,226236.703125,234113.390625,227751.53125,228521.359375,216477.75,216124.890625,217639.96875,216926.40625,409310363648,414457921536,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744,547293396992]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-4.9113146231513638E-2},11.211356030692635,null,2652421.5,2428791.5,2089972,1965908.375,1840405.125,1631080.625,1598761.75,1596225.75,1575148.125,1522025.375,1495447.5,1519454257152,1387739742208,1213304274944,1163030691840,1121161576448,1136857841664,1076604370944,1145507020800,1260057788416,1324219629568,1387036278784]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":7.717948096653604E-3},-1.7618228636810214,null,251974.25,260544.53125,271748.46875,276552.71875,290583.0625,273659.3125,290470.21875,296120.71875,308513.78125,315494.78125,335922.75,355652698112,355745398784,358113083392,358832570368,370974818304,380592947200,391381090304,388451565568,407348084736,409578078208,410102530048]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-1.1676483437285334E-2},2.6654617561009193,null,368921.25,398410.5625,429187.4375,462238.96875,495567.0625,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,569544.3125,565162016768,599827873792,651032264704,710725009408,760465981440,795834908672,741284773888,811605426176,880479830016,915465502720,980921417728]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":-3.9016031515359817E-4},8.9064263600923455E-2,null,280149.53125,269224.78125,283641.6875,295009.625,286914.90625,307087.375,316375.1875,343971.65625,357568.15625,358389.9375,374792.28125,794635796480,786439208960,805181587456,827384397824,847382380544,880165060608,919492231168,963130753024,1011767050240,1048676335616,1077034811392]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-4.8723039426537218E-2},11.122303982184686,null,32410.11328125,36590.43359375,39006.3515625,38959.828125,41489.0078125,34375.40625,35604.51171875,32335.9453125,30047.814453125,30822.515625,31466.73828125,205412941824,201185984512,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112,268348850176]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-3.2047047599729206E-3},0.73155740965863347,null,51259.15234375,46759.7109375,45017.4609375,46637.26953125,47618.88671875,48038.21484375,49452.96875,50878.90625,52137.11328125,53541.91015625,52382.828125,222396022784,221983948800,224627376128,225414103040,226830663680,231538917376,237648265216,240764157952,249388580864,252261728256,253379608576]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":1.1545170577724084E-2},-2.635486172516643,null,152433.765625,163625.03125,157677.453125,178557.203125,199479.640625,211007.59375,212327.25,212407.921875,234826.53125,214917.09375,224200.28125,463180070912,498619219968,475342929920,512791707648,550634061824,592359194624,606032166912,585637101568,625310826496,589683884032,626031001600]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-4.880499885654388E-2},11.141013358805477,null,754369.375,732127.125,720469.375,712110,732971.1875,706945.125,703816.0625,672497.3125,673907.4375,678285,656857.5625,1267931807744,1296108224512,1351584841728,1392839622656,1433027477504,1521980145664,1580409028608,1638183993344,1711208398848,1765122899968,1812031209472]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-2.0812219500404794E-2},4.7509316855421275,null,5405762,5565903,5562545.5,5727303.5,5979794.5,6028545,6155272.5,6274765,6424130,6225499.5,6078498.5,8212199768064,8448100007936,8795699806208,9019900035072,9361400266752,9783200448512,10222500315136,10720300236800,11167700353024,11289799688192,11496099676160]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2002"}]
[]
["No-tax price:",0.3]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Premium unleaded (95 RON)",null,0.5,0.69929355382919312,{"$f":"D137/E137","v":0.71500730596199402},{"$f":"1-$B$134/D137","v":0.4},0.65600000000000003,{"$f":"H137/$H$161*Standard_mean","v":3.9505824603911766}]
["Brazil","Regular unleaded",null,0.55000000000000004,0.38148927688598633,1.4417181119467628,0.45454545454545459,{"$f":"F138*G138","v":0.65532641452125584},3.9465259741443766]
["Canada","Premium unleaded (95 RON)",null,0.51,0.78336423635482788,0.6510381458989577,0.41176470588235292,0.57799999999999996,3.4808485702836887]
["China","Premium unleaded (95 RON)",null,0.42,0.39657500386238098,1.0590682617650504,0.2857142857142857,{"$f":"F140*G140","v":0.30259093193287151},1.8222719944625343]
["France","Premium unleaded (95 RON)",null,1.05,0.85165667533874512,1.2328911759922085,0.7142857142857143,1.127,6.7870524891171584]
["Germany","Premium unleaded (95 RON)",null,1.03,0.88638561964035034,1.1620224619820898,0.70873786407766992,1.071,6.4498076449374233]
["India","Regular leaded",null,0.66,0.28056544065475464,2.352392363292358,0.54545454545454541,{"$f":"F143*G143","v":1.283123107250377},7.7272616494298259]
["Indonesia","Premium unleaded (95 RON)",null,0.27,0.35035160183906555,0.77065438999769398,-0.11111111111111094,-8.5628265555299204E-2,-0.51567305490317528]
["Italy","Premium unleaded (95 RON)",null,1.05,0.79561698436737061,1.3197304992614007,0.7142857142857143,1.3029999999999999,7.8469648565391807]
["Japan","Regular unleaded",null,0.91,1.1466344594955444,0.79362694227796848,0.67032967032967039,0.70199999999999996,4.2276050109673866]
["Mexico","Premium unleaded (95 RON)",null,0.62,0.67871755361557007,0.91348749814591057,0.5161290322580645,0.96399999999999997,5.8054291033797165]
["Netherlands","Regular unleaded",null,1.1200000000000001,0.84880644083023071,1.3194998837479495,0.73214285714285721,1.266,7.6241423702061422]
["Russia","Premium unleaded (95 RON)",null,0.35,0.29580554366111755,1.1832097386280529,0.14285714285714279,{"$f":"F149*G149","v":0.16902996266115033},1.0179372039172498]
["Saudi Arabia","Premium unleaded (95 RON)",null,0.24,0.49909499287605286,0.48087038224325063,-0.25,-0.12021759556081266,-0.72397793361729668]
["South Korea","Premium unleaded (95 RON)",null,1.0900000000000001,0.61528092622756958,1.7715484968517448,0.72477064220183496,1.6890000000000001,10.171545389635208]
["Spain","Premium unleaded (95 RON)",null,0.83,0.69019252061843872,1.2025630171365642,0.63855421686746983,1.0900000000000001,6.5642300027841198]
["Sweden","Premium unleaded (95 RON)",null,1.06,0.96041637659072876,1.1036879689231995,0.71698113207547176,1.01,6.0824516539559266]
["Switzerland","Premium unleaded (95 RON)",null,0.89,1.1363517045974731,0.78320822365049592,0.66292134831460681,0.73399999999999999,4.4203163504986636]
["Turkey","Premium unleaded (95 RON)",null,1.02,0.40646243095397949,2.509457018219444,0.70588235294117641,2.3149999999999999,13.941460969215813]
["United Kingdom","Premium unleaded (95 RON)",null,1.18,0.9406886100769043,1.2544002206038523,0.74576271186440679,1.2090000000000001,7.2808752966660553]
["United States","Premium unleaded (95 RON)",null,0.4,1,0.4,0.25000000000000011,0.4,2.4088917441409614]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil, China, India, Indonesia, Russia, Saudia Arabia, and their no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2002"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",9.8000000000000007,-3.9,0,0,0,190,0,0,193.8,389.70000000000005,19534938,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":389.70000000000005},{"$f":"M170/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":19.948873142059629},{"$f":"10-N170/$N$192*Standard_mean","v":7.6347531392584358}]
["Brazil",3000.6,20,0,-385.7,0,716,0,0,238.5,3589.4,181417591,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":3975.1},{"$f":"M171/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":21.911326118314513},7.4020740446356221]
["Canada",-12.6,0,0,-0.4,-0.1,878.4,0,0,57.8,923.09999999999991,31640962,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":923.49999999999989},{"$f":"M172/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":29.186849628655409},6.5394484205945567]
["China",30621.200000000001,6604.2,26.9,3294.4,380.8,5788.8,0,0,1087.8,47804.100000000013,1277594720,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":44509.700000000012},{"$f":"M173/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":34.838669339522639},5.8693379470149036]
["France",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,383154540,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},{"$f":"M174/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":14.472489351163636},8.284062976330036]
["Germany",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,383154540,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},{"$f":"M175/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":14.472489351163636},8.284062976330036]
["India",3917.7,317.2,0,10461,0,331,0,0,0,15026.9,1040284824,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":4565.8999999999996},{"$f":"M176/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":4.3890864258152433},9.4796060501134107]
["Indonesia",5506.3,0,0,16.5,8.8000000000000007,218,0,0,37.799999999999997,5787.4000000000005,220018666,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5770.9000000000005},{"$f":"M177/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":26.229138213209605},6.8901307669378751]
["Italy",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,383154540,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},{"$f":"M178/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":14.472489351163636},8.284062976330036]
["Japan",19.5,0,0,30.4,-2029.1,2670.5,0,5.8,1769.7,2466.8000000000002,127371380,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":2436.4},{"$f":"M179/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":19.128315952924435},7.7320428609304326]
["Mexico",1946.7,147.30000000000001,0,0.8,0,792.4,0,0,1067.5,3954.7000000000003,102479927,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":3953.9},{"$f":"M180/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":38.582189856556006},5.4254858011828393]
["Netherlands",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,383154540,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},{"$f":"M181/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":14.472489351163636},8.284062976330036]
["Russia",0,0,0,-6.4,0,898.7,0,0,0,892.30000000000007,145162621,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":898.7},{"$f":"M182/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":6.1909876923481564},9.2659628391067965]
["Saudi Arabia",1531,257,0,0,0,138.4,0,0,0,1926.4,22274039,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":1926.4},{"$f":"M183/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":86.486335055801959},-0.25429010606553959]
["South Korea",6646.6,2187,0,710.6,563.9,1637.8,0,0,0,11745.9,47437276,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":11035.3},{"$f":"M184/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":232.62929346954914},-17.581793827506928]
["Spain",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,383154540,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},{"$f":"M185/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":14.472489351163636},8.284062976330036]
["Sweden",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,383154540,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},{"$f":"M186/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":14.472489351163636},8.284062976330036]
["Switzerland",-3.4,0,0,3.3,0,14.3,0,0,12,26.200000000000003,7361757,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":22.900000000000002},{"$f":"M187/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":3.110670455436114},9.6311819982448306]
["Turkey",698.9,13,0,13.2,10.8,275.2,0,44.5,280.8,1336.3999999999999,69479044,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":1323.1999999999998},{"$f":"M188/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":19.044591344693803},7.7419697056887369]
["United Kingdom",-265.8,-1609,3,-12299.8,-39.299999999999997,3272.5,0,0,4183.8,-6754.5999999999976,383154540,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":5545.2000000000016},{"$f":"M189/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":14.472489351163636},8.284062976330036]
["United States",1357.2,0,-1,-2182.4,2.4,13978.5,0.7,0,3051,16206.400000000001,287803914,{"$f":"Table_Query_from_CDI_11114[[#This Row],[Total]]-Table_Query_from_CDI_11114[[#This Row],[Carbon Tetrachloride]]","v":18388.800000000003},{"$f":"M190/Table_Query_from_CDI_11114[[#This Row],[Population]]*1000000","v":63.893502157166644},2.4244389984917269]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B200/$B$224*2*Standard_mean","v":0}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",0,0]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",0,0]
["Saudi Arabia",0,0]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",0,0]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,1,10]
["Germany",null,null,null,null,null,null,null,1,10]
["India",null,null,null,null,null,null,null,1,10]
["Indonesia",null,null,null,null,null,null,null,0,0]
["Italy",null,null,null,null,null,null,null,1,10]
["Japan",null,null,null,null,null,null,null,0,0]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,1,10]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,0,0]
["Spain",null,null,null,null,null,null,null,1,10]
["Sweden",null,null,null,null,null,null,null,1,10]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,1,10]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-2","v":"Gross timber imports from tropical countries, 2002"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",176787146,19534938,{"$f":"IF(B267,B267/C267,0)","v":9.0497930425988553},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":3.4047650870719481}]
["Brazil",4647631,181417591,2.5618414258405626E-2,{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9813300194451333}]
["Canada",152153295,31640962,4.8087442790140198,6.4955222724973316]
["China",2007203604,1277594720,1.5710800714642903,8.8550409838597588]
["France",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Germany",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["India",null,null,0,10]
["Indonesia",null,null,0,10]
["Italy",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Japan",2801434225,127371380,21.994220561950417,-6.028770011646472]
["Mexico",179337497,102479927,1.7499768222902814,8.7246660580130406]
["Netherlands",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Russia",6637616,145162621,4.5725379951633692E-2,9.9666766277588472]
["Saudi Arabia",136571823,22274039,6.1314350307099668,5.531582414035439]
["South Korea",691318143,47437276,14.573310301375653,-0.62061910633099693]
["Spain",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Sweden",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Switzerland",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Turkey",45964919,69479044,0.66156521957901437,9.5178698548344443]
["United Kingdom",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["United States",2497631207,287803914,8.6782391951764772,3.6755430921620071]
["EU"]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2003}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.2599210498948732},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":2},{"$f":"AVERAGE(B304:E304)","v":1.5649802624737184},{"$f":"F304/$F$328*Standard_mean","v":6.3128496014920259},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1.5874010519681996},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.1468502629920498,4.6261882014131599,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.3274800020733264},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.0818700005183315,4.3640694808782108,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.25,5.0422757341308966,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.740078950105127},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.1850197375262819,4.7801570135959484,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0.82519789606360106},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},0.95629947401590032,3.8575405059140118,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.740078950105127},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.1850197375262819,4.7801570135959484,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1.2599210498948732},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},1.0649802624737184,4.2959393078396673,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.25992104989487319},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.3149802624737183,1.2705738673611284,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1.4125989480318004},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1.1031497370079502,4.449908120022454,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.5,6.0507308809570759,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.740078950105127},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.6850197375262819,6.797067307248307,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.25,5.0422757341308966,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1.4125989480318004},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1.1031497370079502,4.449908120022454,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":5.069421274364255},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.62996052494743671},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":0.79370052598409979},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":1},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":1.259921049894873},1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793,0.62996052494743671,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Environment 2003","index":30,"n_rows":355,"n_cols":52,"rows_kept":355,"cut":false,"hidden":false,"merged":[[100,15,100,25],[2,1,2,5],[2,6,2,7],[2,8,2,9],[34,3,36,3],[62,0,62,7],[64,0,64,7],[228,5,228,6],[66,4,66,6],[68,1,68,3],[68,4,68,7],[100,1,101,1],[100,4,100,14],[128,0,128,9],[129,0,129,9],[164,0,164,6],[193,0,193,6],[225,0,225,7],[342,0,342,8],[230,1,230,4],[259,0,259,4],[259,8,259,14],[260,0,260,4],[264,1,264,4],[301,1,301,6]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Environment"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]
[]
[null,"Global climate",null,null,null,null,"Sustainable fisheries",null,"Biodiversity and global ecosystems"]
[null,"GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","% change in GHG emissions/ GDP","Gasoline taxes","Consumption of ozone-depleting substances","Kyoto Protocol ratification","Fishing subsidies","Ratification of UN Fisheries Agreement","Biodiversity treaties participation","Tropical wood imports","Overall score"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"L71","v":-6.451362841183272},{"$f":"C103","v":7.8680790089344281},{"$f":"I137","v":1.6883109491834269},{"$f":"O170","v":7.7828423425977995},{"$f":"C200","v":0},null,{"$f":"J233","v":10},{"$f":"G304","v":6.4969655610903008},{"$f":"E267","v":3.4047650870719481},{"$f":"SUMPRODUCT(B5:J5,$B$29:$J$29)/SUM($B$29:$J$29)","v":4.0518660410834686}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"L72","v":6.049982692139297},3.556308355843258,5.5129124837026247,5.1948658112168253,10,null,{"$f":"J234","v":10},5.0422757341308966,9.9813300194451333,{"$f":"SUMPRODUCT(B6:J6,$B$29:$J$29)/SUM($B$29:$J$29)","v":6.738408839303899}]
[{"$f":"'Index 2012'!B5","v":"Canada"},-1.5767554752660935,2.2152381553490237,1.6083558859897908,6.5065280703525925,10,null,10,4.0338205873047173,6.4955222724973316,4.6459177946797796]
[{"$f":"'Index 2012'!B6","v":"China"},8.4141658375445409,16.689156266124876,1.1272754738716986,5.1931678877985288,10,null,0,4.5960410539976717,8.8550409838597588,7.050860439212407]
[{"$f":"'Index 2012'!B7","v":"France"},7.9307885672015548,5.1039091752397034,5.0169818341757031,6.3563439161531337,10,null,0,5.0422757341308966,4.8406682319528604,5.4292884946603435]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.4054596524779051,6.5968371865542075,4.4710031326151691,6.3563439161531337,10,null,0,7.0591860277832552,4.8406682319528604,5.7213345436989282]
[{"$f":"'Index 2012'!B9","v":"India"},9.4716315601641448,5.1184245244024353,6.3733534405209413,9.4146781048753887,10,null,0,4.5960410539976717,10,6.8018038193421102]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.2619407150550019,5.1186352841296596,-2.269917815026159,7.1418472443302941,0,null,0,4.0338205873047173,10,3.9727595043997623]
[{"$f":"'Index 2012'!B11","v":"Italy"},7.7886111875544977,1.8008358029761413,5.622105159963958,6.3563439161531337,10,null,0,7.0591860277832552,4.8406682319528604,5.3129147937721957]
[{"$f":"'Index 2012'!B12","v":"Japan"},7.7287286306385088,1.6753845585858849,3.1829089041942122,5.1249675247776008,10,null,0,4.0338205873047173,-6.028770011646472,2.7148712213073622]
[{"$f":"'Index 2012'!B13","v":"Mexico"},7.1013206133823825,1.3750805447766965,2.4959772960289235,4.5349354124648125,10,null,0,3.0253654404785379,8.7246660580130406,4.506789003479299]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},5.0189776655076139,7.6419388095934817,5.4930135884825955,6.3563439161531337,10,null,0,4.5960410539976717,4.8406682319528604,5.5232814107700658]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.4111595033913398,9.7399062856125056,0.10551333171483082,9.3815508613272929,0,null,10,4.4800552674379421,9.9666766277588472,5.923093763350483]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},-8.9969508589553691,-1.4427001854562644,-1.160625986509711,-1.0416216453740397,0,null,0,1.4546898269594037,5.531582414035439,-0.34641534007861086]
[{"$f":"'Index 2012'!B17","v":"South Korea"},7.1963026356366484,1.6448745652973367,6.8735927529273528,-17.4884529141878,10,null,0,4.0338205873047173,-0.62061910633099693,1.7605352920246464]
[{"$f":"'Index 2012'!B18","v":"Spain"},7.7921479601315244,-4.4072592462371121E-2,4.0467779992188797,6.3563439161531337,10,null,0,7.0591860277832552,4.8406682319528604,4.8002331376023593]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.1947729710037418,8.2870144695987698,4.4229664136948674,6.3563439161531337,10,null,0,6.0507308809570759,4.8406682319528604,6.0953186881462234]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.2896434649124942,1.4371958308733013,2.7613389313246657,9.5945780551579158,10,null,0,6.6129513476500303,4.8406682319528604,5.1362453032771693]
[{"$f":"'Index 2012'!B21","v":"Turkey"},9.0761068053738772,-3.3254961626578465,10.598999091149411,8.0259575824550407,0,null,{"$f":"J251","v":0},5.0422757341308966,9.5178698548344443,4.9852537164014272]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},4.7958229389225293,10.956347395934403,5.6056637274137397,6.3563439161531337,10,null,0,7.0591860277832552,4.8406682319528604,6.3844964929702055]
[{"$f":"'Index 2012'!B23","v":"United States"},1.2082222013555572,4.044926912366984,0.60222293603524024,1.1397482491358062,0,null,10,4.0338205873047173,3.6755430921620071,3.0882740742294787]
["EU",{"$f":"L92","v":{"$error":"#REF!"}},{"$f":"C124","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G254","v":{"$error":"#REF!"}},{"$f":"J254","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G288","v":0},{"$f":"SUMPRODUCT(B26:J26,$B$29:$J$29)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"L93","v":{"$error":"#REF!"}},{"$f":"C125","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"N193","v":0},{"$error":"#REF!"},{"$f":"G255","v":{"$error":"#REF!"}},{"$f":"J255","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"G289","v":0},{"$error":"#REF!"}]
[]
["Weight",0.1,0.15,0.15,0.1,0.1,0,0.1,0.15,0.15]
[]
[]
[{"$f":"\"Greenhouse gas emissions/capita, \"&CDI_year-2","v":"Greenhouse gas emissions/capita, 2001"}]
[]
[]
[null,null,null,"GHG emissions/ capita (tons CO2 equivalent)"]
[]
["Country name","GHG emissions","Population"]
["Australia",492746.65625,19294257,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":25.538514193627666}]
["Brazil",2798296.75,178869658,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":15.644334434854231}]
["Canada",653522.4375,31376736,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":20.828247957340114}]
["China",4896187.5,1270744232,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":3.8530078490255937}]
["France",538651,61479303,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":8.7615014112960914}]
["Germany",1021309.875,82320660,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":12.406483074844154}]
["India",1635160.125,1023295084,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":1.5979360700222029}]
["Indonesia",1986368,216936604,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":9.1564446173408349}]
["Italy",507983.53125,57931053,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":8.7687605341819008}]
["Japan",1229222.125,127108598,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":9.6706449787133995}]
["Mexico",618417,101246961,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":6.1080055528777795}]
["Netherlands",217639.96875,16046805,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":13.562822552526811}]
["Russia",1522025.375,145990308,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":10.425523418992992}]
["Saudi Arabia",315494.78125,21796085,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":14.474837166858178}]
["South Korea",559624.9375,47177811,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":11.862036954194419}]
["Spain",358389.9375,41046894,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":8.7312315884363869}]
["Sweden",30822.515625,8939915,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":3.447741463425547}]
["Switzerland",53541.91015625,7311237,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":7.3232354738671441}]
["Turkey",214917.09375,68404901,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":3.1418376550241627}]
["United Kingdom",678285,59374727,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":11.423799893850459}]
["United States",6225499.5,285081556,{"$f":"Table_Query_from_CDI_212[[#This Row],[GHG emissions]]/Table_Query_from_CDI_212[[#This Row],[Population]]*1000","v":21.837608813949366}]
["EU",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A59&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C59*1000","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$38:B$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$38:C$58*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A60&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"#REF!/C60*1000","v":{"$error":"#REF!"}}]
[]
["Benchmark year average"]
["Note: Primary data on emissions from South Korea are from WRI’s Earthtrends online database. Because the latest figures on net carbon emissions from land use and land use change, as well as on non-carbon emissions, are for 2000, they are assumed to have been constant since then. WRI’s figures on carbon from fossil fuel burning stop in 2002, so they are updated to 2007 using growth rates implied in gas, oil, and coal consumption figures from British Petroleum (2009)."]
[]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5888.php - Summary2 tables for each country; fuel use figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[null,null,null,null,"CO2 emission/energy conversion factors"]
[null,null,null,null,19.899999999999999,14.4,25.4]
[null,"Fuel production (million tons oil equivalent)",null,null,"Equivalent CO2 emissions1 (in thousand tons)"]
["Country name","Oil production","Gas production","Coal production","oil","gas","coal","total","Population, 2009","Emissions/\ncapita (tons CO2 equivalent)","GHG emissions and \nfuel production per capita (in tons CO2 equivalent)","Score"]
["Australia",31.838945388793945,28.865934371948242,180.16938781738281,{"$f":"B71*1000000*42/1000*Oil*1000/1000000*(44/12)","v":97573.632038497904},{"$f":"C71*1000000*42/1000*Gas*1000/1000000*(44/12)","v":64013.096063232413},{"$f":"D71*1000000*42/1000*Coal*1000/1000000*(44/12)","v":704750.57738647459},{"$f":"SUM(E71:G71)","v":866337.30548820493},{"$f":"C38","v":19294257},{"$f":"H71/I71*1000","v":44.901304335699734},{"$f":"(J71+D38)/2","v":35.219909264663698},{"$f":"2*Standard_mean-K71/$K$95*Standard_mean","v":-6.451362841183272}]
["Brazil",66.327056884765625,6.8853421211242676,2.135699987411499,203265.89852905271,15268.934687805177,8354.0040707588196,226888.83728761671,178869658,1.2684590546241035,{"$f":"(J72+D39)/2","v":8.4563967447391679},6.049982692139297]
["Canada",126.07546234130859,167.82659912109375,36.614933013916016,386370.86189117422,372172.26621093747,143222.97197723389,901766.10007934552,31376736,28.739958805127007,24.78410338123356,-1.5767554752660935]
["China",164.83000183105469,27.296100616455078,809.53631591796875,505138.02361145022,60531.832727050773,3166582.2533447263,3732252.1096832273,1270744232,2.9370600437895416,3.3950339464075676,8.4141658375445409]
["France",0,0,1.5441099405288696,0,0,6039.9404433727259,6039.9404433727259,61479303,9.8243476237405064E-2,4.4298724437667483,7.9307885672015548]
["Germany",0,15.333999633789063,54.111343383789063,0,34004.677587890626,211661.9307800293,245666.60836791992,82320660,2.9842643191626488,7.6953736970034008,6.4054596524779051]
["India",34.088001251220703,23.776596069335938,133.61882019042969,104466.08863449095,52726.979443359371,522663.3770568847,679856.44513473497,1023295084,0.66437966502997003,1.1311578675260865,9.4716315601641448]
["Indonesia",67.860824584960937,56.9600830078125,56.912384033203125,207966.28302307124,126314.68007812501,222618.48138427734,556899.44448547356,216936604,2.5671068607927205,5.8617757390667773,7.2619407150550019]
["Italy",4.1279997825622559,12.574999809265137,0,12650.668133640287,27886.319577026366,0,40536.987710666654,57931053,0.69974539752741338,4.7342529658546573,7.7886111875544977]
["Japan",0,0,1.763200044631958,0,0,6896.9332945823671,6896.9332945823671,127108598,5.4260163380783787E-2,4.8624525710470916,7.7287286306385088]
["Mexico",176.57246398925781,34.366104125976562,5.3310689926147461,541123.97314147942,76210.272509765622,20853.009471511839,638187.25512275682,101246961,6.3032731927900221,6.2056393728339003,7.1013206133823825]
["Netherlands",0,56.184268951416016,0,0,124594.23482666016,0,124594.23482666016,16046805,7.7644263033457541,10.663624427936282,5.0189776655076139]
["Russia",348.08999633789062,473.61990356445312,122.58824157714844,1066756.6027770995,1050299.4981445312,479516.16575317382,2596572.2666748045,145990308,17.785922245432925,14.105722832212958,3.4111595033913398]
["Saudi Arabia",440.58804321289062,48.320999145507813,0,1350226.1172302247,107156.64770507813,0,1457382.7649353028,21796085,66.86442840240818,40.66963278463318,-8.9969508589553691]
["South Korea",0,0,1.7193820476531982,0,0,6725.5348176002499,6725.5348176002499,47177811,0.1425571614079392,6.0022970578011794,7.1963026356366484]
["Spain",0,0,7.5777769088745117,0,0,29641.23215675354,29641.23215675354,41046894,0.7221309402059396,4.7266812643211633,7.7921479601315244]
["Sweden",0,0,0,0,0,0,0,8939915,0,1.7238707317127735,9.1947729710037418]
["Switzerland",0,0,0,0,0,0,0,7311237,0,3.6616177369335721,8.2896434649124942]
["Turkey",0,0,14.234935760498047,0,0,55681.374720764157,55681.374720764157,68404901,0.81399686143488692,1.9779172582295248,9.0761068053738772]
["United Kingdom",116.67800140380859,95.243255615234375,19.41998291015625,357571.40310211183,211211.44365234373,75963.20515136719,644746.05190582282,59374727,10.858930802424116,11.141365348137288,4.7958229389225293]
["United States",349.20095825195312,508.17465209960937,590.2838134765625,1070161.2566589355,1126928.1084960937,2308954.1647949219,4506043.529949951,285081556,15.806155940687901,18.821882377318634,1.2082222013555572]
["EU",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A92&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J92+E61)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$71:B$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$71:C$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$71:D$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$71:E$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$71:F$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$71:G$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$71:H$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$71:I$91*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A93&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"(J93+M62)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Average",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_emissions_capita\"))","v":10.704252773665798}]
["1Conversion factors were based on http://www.bp.com/extendedsectiongenericarticle.do?categoryId=9023800&contentId=7044894 and http://bioenergy.ornl.gov/papers/misc/energy_conv.html"]
["Source: fuel production figures from British Petroleum, BP Statistical Review of World Energy 2009 (London: 2008, http://www.bp.com/productlanding.do?categoryId=6842&contentId=7021390, Historical Data Series"]
[]
[{"$f":"\"Growth rate of greenhouse gas emissions/GDP, \"&CDI_year-12& \"-\" &CDI_year-2","v":"Growth rate of greenhouse gas emissions/GDP, 1991-2001"},null,null,null,null,null," "]
[]
[null,"Average annual growth rate of GHG emissions/PPP GDP, 1999-2009",null,null,"Emissions of CO2 CH4 N2O HFCs PFCs SF6 CO NOX NMVOC SO2, 2002 (thousand tons CO2 equivalent)",null,null,null,null,null,null,null,null,null,null,"PPP GDP (constant $)"]
[null,null,"Score",null,{"$f":"CDI_year-12","v":1991},{"$f":"E102+1","v":1992},{"$f":"F102+1","v":1993},1994,1995,1996,1997,1998,1999,2000,2001,{"$f":"E102","v":1991},{"$f":"F102","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001]
[{"$f":"A5","v":"Australia"},{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E103:O103/P103:Z103))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E103:O103/P103:Z103)))/10)-1","v":-3.446738412989514E-2},{"$f":"B103/$B$127*Standard_mean","v":7.8680790089344281},null,566189.375,503359.28125,448404.46875,434593.875,455704.375,474206.1875,480530.59375,525179.25,494304.125,554167,492746.65625,406028746752,407872372736,424537980928,441375719424,458765860864,477948805120,496935075840,519722172416,546539077632,568134795264,579904339968]
["Brazil",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E104:O104/P104:Z104))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E104:O104/P104:Z104)))/10)-1","v":-1.5578980084721583E-2},3.556308355843258,null,2539029.5,2547568.25,2560849.25,2576986.5,2600793,2645063.25,2686517.75,2716547,2749485.75,2779325.5,2798296.75,1089939111936,1084850044928,1135459958784,1196029378560,1248856113152,1275706474496,1318760742912,1319260258304,1322569826304,1379548790784,1397625978880]
["Canada",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E105:O105/P105:Z105))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E105:O105/P105:Z105)))/10)-1","v":-9.7042066243759884E-3},2.2152381553490237,null,541472.4375,509826.09375,580977.3125,598244.0625,824563,627479.125,598936.875,794653.75,698688.75,655495.5625,653522.4375,733057056768,739472703488,756765556736,793122177024,815396487168,828596092928,863611846656,898997813248,948728233984,998377914368,1016186994688]
["China",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E106:O106/P106:Z106))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E106:O106/P106:Z106)))/10)-1","v":-7.31095301883955E-2},16.689156266124876,null,3953225.75,4078725,4336681.5,4526404.5,4783552,4963294.5,4901677.5,4940198,4837897.5,4785456.5,4896187.5,1364402241536,1558147366912,1776288006144,2008981831680,2227960807424,2450756993024,2678677307392,2887614201856,3107072770048,3368067006464,3647616319488]
["France",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E107:O107/P107:Z107))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E107:O107/P107:Z107)))/10)-1","v":-2.2358494100951809E-2},5.1039091752397034,null,570100.8125,557371.5,525359.9375,520687.125,533667.5,549252.8125,539363.9375,553831.375,538413.125,544366.875,538651,1428881276928,1449998417920,1440321503232,1472691306496,1502840881152,1518884618240,1552053829632,1604485513216,1657304514560,1718293364736,1749836234752]
["Germany",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E108:O108/P108:Z108))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E108:O108/P108:Z108)))/10)-1","v":-2.8898505098023164E-2},6.5968371865542075,null,1172618.25,1122990.25,1113762.5,1094482.875,1090232,1109084.625,1073014.75,1047517.5625,1013315,1012473,1021309.875,2160826384384,2202138836992,2180071292928,2233957351424,2271420874752,2289382719488,2329155731456,2372521164800,2416912891904,2490813644800,2528533807104]
["India",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E109:O109/P109:Z109))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E109:O109/P109:Z109)))/10)-1","v":-2.2422080919894949E-2},5.1184245244024353,null,1164517.625,1201411.125,1231010.375,1276825,1347003.125,1406611.5,1464268.625,1486489.75,1564740.875,1612449.875,1635160.125,1067733352448,1126247956480,1179943305216,1258458447872,1353714368512,1456017506304,1515051679744,1608887042048,1727740510208,1797375524864,1891142729728]
["Indonesia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E110:O110/P110:Z110))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E110:O110/P110:Z110)))/10)-1","v":-2.2423004186739259E-2},5.1186352841296596,null,1812195,1822136.375,1842615.875,1854344.25,1871020.875,1891222.25,1922124.625,1919544.875,1943872.875,1963675.5,1986368,403287572480,432406953984,463774089216,498742951936,540619210752,581937594368,609287929856,529308352512,533495873536,559744221184,580138303488]
["Italy",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E111:O111/P111:Z111))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E111:O111/P111:Z111)))/10)-1","v":-7.8888505447853863E-3},1.8008358029761413,null,475834.53125,473354.75,481307.4375,460125.875,483824.4375,477202.8125,494136.75,506302.75,506697.65625,508504.03125,507983.53125,1367537614848,1378107916288,1366355345408,1395746013184,1436038856704,1452333334528,1479434043392,1500858810368,1522637602816,1578268622848,1607665844224]
["Japan",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E112:O112/P112:Z112))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E112:O112/P112:Z112)))/10)-1","v":-7.3392912146029721E-3},1.6753845585858849,null,1203641.125,1218261.125,1208894.75,1278405.125,1255552.875,1264774.625,1257816.625,1215454.75,1236312.25,1254182.625,1229222.125,3335165575168,3362481504256,3368233467904,3397320704000,3461246615552,3552529612800,3608075829248,3534151221248,3529167601664,3630106673152,3636800258048]
["Mexico",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E113:O113/P113:Z113))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E113:O113/P113:Z113)))/10)-1","v":-6.0237612373420513E-3},1.3750805447766965,null,495066.1875,498885.78125,502682.65625,527032.4375,512441.5625,537923.1875,559868.3125,588038.25,591608.125,614366.125,618417,877809369088,909662093312,927405244416,968751382528,908514557952,955210596352,1019931394048,1069974552576,1111417421824,1184793100288,1182933057536]
["Netherlands",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E114:O114/P114:Z114))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E114:O114/P114:Z114)))/10)-1","v":-3.3476740656558812E-2},7.6419388095934817,null,219234.703125,218200.65625,222942.265625,222885.03125,226236.703125,234113.390625,227751.53125,228521.359375,216477.75,216124.890625,217639.96875,402444353536,409310363648,414457921536,426730356736,440027185152,455016808448,474484441088,493100662784,516199383040,536543002624,546876063744]
["Russia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E115:O115/P115:Z115))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E115:O115/P115:Z115)))/10)-1","v":-4.2667224230231948E-2},9.7399062856125056,null,3247345.25,2652421.5,2428791.5,2089972,1965908.375,1840405.125,1631080.625,1598761.75,1596225.75,1575148.125,1522025.375,1777785634816,1519454257152,1387739742208,1213304274944,1163030691840,1121161576448,1136857841664,1076604370944,1145507020800,1260057788416,1324219629568]
["Saudi Arabia",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E116:O116/P116:Z116))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E116:O116/P116:Z116)))/10)-1","v":6.3199799366435716E-3},-1.4427001854562644,null,240751.21875,251974.25,260544.53125,271748.46875,276552.71875,290583.0625,273659.3125,290470.21875,296120.71875,308513.78125,315494.78125,339919339520,355652698112,355745398784,358113083392,358832570368,370974818304,380592947200,391381090304,388451565568,407348084736,409578078208]
["South Korea",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E117:O117/P117:Z117))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E117:O117/P117:Z117)))/10)-1","v":-7.2056372874775843E-3},1.6448745652973367,null,340789.90625,368921.25,398410.5625,429187.4375,462238.96875,495567.0625,524888.0625,462501.1875,500823.8125,538383.0625,559624.9375,533797732352,565162016768,599827873792,651032264704,710725009408,760465981440,795834908672,741284773888,811605426176,880479830016,915465502720]
["Spain",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E118:O118/P118:Z118))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E118:O118/P118:Z118)))/10)-1","v":1.9306707167987547E-4},-4.4072592462371121E-2,null,271596.3125,280149.53125,269224.78125,283641.6875,295009.625,286914.90625,307087.375,316375.1875,343971.65625,357568.15625,358389.9375,787319881728,794635796480,786439208960,805181587456,827384397824,847382380544,880165060608,919492231168,963130753024,1011767050240,1048676335616]
["Sweden",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E119:O119/P119:Z119))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E119:O119/P119:Z119)))/10)-1","v":-3.6302598218614368E-2},8.2870144695987698,null,31460.12109375,32410.11328125,36590.43359375,39006.3515625,38959.828125,41489.0078125,34375.40625,35604.51171875,32335.9453125,30047.814453125,30822.515625,207915188224,205412941824,201185984512,209258807296,217500549120,221007118336,226992930816,236537872384,247560142848,258582003712,261846106112]
["Switzerland",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E120:O120/P120:Z120))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E120:O120/P120:Z120)))/10)-1","v":-6.2958672271012928E-3},1.4371958308733013,null,51003.0625,51259.15234375,46759.7109375,45017.4609375,46637.26953125,47618.88671875,48038.21484375,49452.96875,50878.90625,52137.11328125,53541.91015625,222174248960,222396022784,221983948800,224627376128,225414103040,226830663680,231538917376,237648265216,240764157952,249388580864,252261728256]
["Turkey",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E121:O121/P121:Z121))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E121:O121/P121:Z121)))/10)-1","v":1.4567870191779297E-2},-3.3254961626578465,null,141673.1875,152433.765625,163625.03125,157677.453125,178557.203125,199479.640625,211007.59375,212327.25,212407.921875,234826.53125,214917.09375,440974213120,463180070912,498619219968,475342929920,512791707648,550634061824,592359194624,606032166912,585637101568,625310826496,589683884032]
["United Kingdom",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E122:O122/P122:Z122))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E122:O122/P122:Z122)))/10)-1","v":-4.7996039939028345E-2},10.956347395934403,null,777954.625,754369.375,732127.125,720469.375,712110,732971.1875,706945.125,703816.0625,672497.3125,673907.4375,678285,1266075303936,1267931807744,1296108224512,1351584841728,1392839622656,1433027477504,1521980145664,1580409028608,1638183993344,1711208398848,1765122899968]
["United States",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E123:O123/P123:Z123))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E123:O123/P123:Z123)))/10)-1","v":-1.7719452169657979E-2},4.044926912366984,null,5289653.5,5405762,5565903,5562545.5,5727303.5,5979794.5,6028545,6155272.5,6274765,6424130,6225499.5,7941799804928,8212199768064,8448100007936,8795699806208,9019900035072,9361400266752,9783200448512,10222500315136,10720300236800,11167700353024,11289799688192]
["EU",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E124:O124/P124:Z124))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E124:O124/P124:Z124)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A124&\"_countries\"))","v":{"$error":"#REF!"}}]
["Europe",{"$f":"EXP((AVERAGE($P$102:$Z$102*LN(E125:O125/P125:Z125))-AVERAGE($P$102:$Z$102)*AVERAGE(LN(E125:O125/P125:Z125)))/10)-1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"SUM(E$103:E$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$103:F$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$103:G$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$103:H$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$103:I$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$103:J$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$103:K$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$103:L$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(M$103:M$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(N$103:N$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(O$103:O$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(P$103:P$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Q$103:Q$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(R$103:R$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(S$103:S$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(T$103:T$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(U$103:U$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(V$103:V$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(W$103:W$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(X$103:X$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Y$103:Y$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(Z$103:Z$123*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A125&\"_countries\"))","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!GHG_growth_minus_GDP_growth\"))","v":-2.1903303265483509E-2}]
[]
["Note: These \"least squares\" growth rates are computed by fitting a line to the graph of log of emissions/GDP over time; with a constant growth rate, this relationship is linear. Estimating growth rates this way reduces sensitivity to aberrations in the start and final year."]
["Source: Emissions figures from UNFCCC Greenhouse Gases Inventory Database (Common Reporting Format - CRF), http://unfccc.int/national_reports/annex_i_ghg_inventories/national_inventories_submissions/items/5270.php - summary2 tables for each country."]
[]
[{"$f":"\"Gasoline taxes, \"&CDI_year-2","v":"Gasoline taxes, 2001"}]
[]
["No-tax price:",0.33500000000000002]
[]
[null,"Grade",null,"Price ($/liter)","PPP/exchange rate","Price (PPP $/ liter)","Taxes/price","Taxes (PPP $/ liter)","Score"]
["Australia","Regular unleaded",null,0.53499999999999992,0.71340286731719971,{"$f":"D137/E137","v":0.74992689896510234},{"$f":"1-$B$134/D137","v":0.3738317757009344},{"$f":"F137*G137","v":0.28034650428601943},{"$f":"H137/$H$161*Standard_mean","v":1.6883109491834269}]
["Brazil","Regular unleaded",null,0.7350000000000001,0.43695446848869324,1.6820974563829623,0.54421768707482998,0.9154271871471904,5.5129124837026247]
["Canada","Premium unleaded (95 RON)",null,0.54499999999999993,0.78631114959716797,0.69310984624751504,0.3853211009174311,0.26706984901280389,1.6083558859897908]
["China","Premium leaded",null,0.41000000000000003,0.40067154169082642,1.0232820585904547,0.18292682926829273,0.18718574242508323,1.1272754738716986]
["France","Premium unleaded (95 RON)",null,1.02,0.82225275039672852,1.2404944823934738,0.67156862745098045,0.83307717690149963,5.0169818341757031]
["Germany","Premium unleaded (95 RON)",null,0.97,0.85531491041183472,1.1340852219364963,0.65463917525773185,0.74241661436048978,4.4710031326151691]
["India","Regular leaded",null,0.63,0.27874770760536194,2.2601082728612956,0.46825396825396826,1.0583046674509242,6.3733534405209413]
["Indonesia","Premium leaded",null,0.22000000000000003,0.30510196089744568,0.721070422991968,-0.52272727272727271,-0.37692317565489236,-2.269917815026159]
["Italy","Premium unleaded (95 RON)",null,1.01,0.72303962707519531,1.3968805611465624,0.66831683168316824,0.93355879086527682,5.622105159963958]
["Japan","Regular unleaded",null,0.9850000000000001,1.2298338413238525,0.80092120325758687,0.65989847715736039,0.52852668235272227,3.1829089041942122]
["Mexico","Premium unleaded (95 RON)",null,0.61499999999999999,0.67557674646377563,0.91033328666083124,0.45528455284552838,0.41446068335777675,2.4959772960289235]
["Netherlands","Regular unleaded",null,1.0750000000000002,0.81129413843154907,1.3250434695340778,0.68837209302325586,0.91212294646996994,5.4930135884825955]
["Russia","Premium unleaded (95 RON), 2010",null,0.33999999999999997,0.28537765145301819,1.1914037356074265,1.4705882352941013E-2,1.7520643170697254E-2,0.10551333171483082]
["Saudi Arabia","Premium unleaded (95 RON)",null,0.24,0.49293380975723267,0.4868807844976159,-0.39583333333333348,-0.19272364386363969,-1.160625986509711]
["South Korea","Regular unleaded",null,1.0050000000000001,0.58701378107070923,1.7120552062114911,0.66666666666666674,1.1413701374743275,6.8735927529273528]
["Spain","Premium unleaded (95 RON)",null,0.78,0.66222858428955078,1.1778410332993952,0.57051282051282048,0.67197341002337285,4.0467779992188797]
["Sweden","Premium unleaded (95 RON)",null,1,0.90545171499252319,1.1044211231167169,0.66500000000000004,0.73444004687261677,4.4229664136948674]
["Switzerland","Premium unleaded (95 RON)",null,0.83499999999999996,1.0904545783996582,0.76573570008338987,0.59880239520958078,0.45852437130741902,2.7613389313246657]
["Turkey","Premium unleaded (95 RON)",null,0.95,0.34943592548370361,2.7186672311525233,0.64736842105263159,1.7599793127987389,10.598999091149411]
["United Kingdom","Premium unleaded (95 RON)",null,1.1749999999999998,0.90242171287536621,1.302052004329687,0.71489361702127652,0.93082866692505273,5.6056637274137397]
["United States","Premium unleaded (95 RON)",null,0.435,1,0.435,0.22988505747126431,9.9999999999999978E-2,0.60222293603524024]
["EU",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A158&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",null,null,null,null,null,null,{"$f":"SUM(Gas_tax*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A159&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Gas_tax\"))/INDIRECT(\"'Environment \"&Baseline_year&\"'!USCPI\")*USCPI","v":0.83025731848037998}]
[]
["U.S. Consumer Price Index",null,null,null,null,null,null,224.93899999999999]
[]
["Source: OECD, IEA, Energy Prices and Taxes, First Quarter 2012; except Brazil and Saudia Arabia, and the no-tax benchmark price from GIZ, International Fuel Prices 2010 / 2011--Data Preview, http://www.gtz.de/de/dokumente/giz2011-international-fuel-prices-2010-2011-data-preview.pdf; PPPs from World Bank, World Development Indicators, http://api.worldbank.org/datafiles/pa.nus.pppc.rf_Indicator_MetaData_en_EXCEL.xls; CPI from ftp://ftp.bls.gov/pub/special.requests/cpi/cpiai.txt."]
[]
[{"$f":"\"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), \"&CDI_year-2","v":"Consumption of selected Ozone-Depleting Substances (in ODP Metric Tons), 2001"}]
[]
["Country name","CFCs","Halons","Other Fully Halogenated CFCs","Carbon Tetrachloride","Methyl Chloroform","HCFCs","HBFCs","Bromochloromethane","Methyl Bromide","Total","Population","Total x CCl4","Total/capita (grams/person)","Score"]
["Australia",6,-3.3,0,0,0,157.6,0,null,200.5,360.79999999999995,19294257,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":360.79999999999995},{"$f":"M170/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":18.699864939085241},{"$f":"10-N170/$N$192*Standard_mean","v":7.7828423425977995}]
["Brazil",6230.9,4.5999999999999996,0,163.1,0,756,0,null,257.60000000000002,7412.2000000000007,178869658,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":7249.1},{"$f":"M171/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":40.527276012346384},5.1948658112168253]
["Canada",0.1,0,0,0.3,0,872.3,0,null,52.1,924.8,31376736,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":924.5},{"$f":"M172/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":29.464505167140391},6.5065280703525925]
["China",33922.6,10409,26.9,15305.4,465.4,5126.3,0,null,1567.8,66823.400000000009,1270744232,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":51518.000000000007},{"$f":"M173/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":40.541596572047247},5.1931678877985288]
["France",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,381384608,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},{"$f":"M174/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":30.731182523233873},6.3563439161531337]
["Germany",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,381384608,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},{"$f":"M175/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":30.731182523233873},6.3563439161531337]
["India",4514.3,280,0,9318.1,0,257.39999999999998,0,null,0,14369.800000000001,1023295084,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":5051.7000000000007},{"$f":"M176/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":4.9366991779665392},9.4146781048753887]
["Indonesia",5003.3,0,0,0,20,130.6,0,null,75.599999999999994,5229.5000000000009,216936604,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":5229.5000000000009},{"$f":"M177/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":24.106120883131371},7.1418472443302941]
["Italy",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,381384608,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},{"$f":"M178/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":30.731182523233873},6.3563439161531337]
["Japan",-5.5,0,0,34.799999999999997,-18.2,3538.8,0,null,1711.2,5261.1,127108598,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":5226.3},{"$f":"M179/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":41.116809423073022},5.1249675247776008]
["Mexico",2223.9,140.4,0,0,30,1172.4000000000001,0,null,1100.0999999999999,4666.8,101246961,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":4666.8},{"$f":"M180/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":46.093235331774558},4.5349354124648125]
["Netherlands",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,381384608,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},{"$f":"M181/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":30.731182523233873},6.3563439161531337]
["Russia",0,0,0,0,0,761.5,0,null,0,761.5,145990308,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":761.5},{"$f":"M182/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":5.2160996879327088},9.3815508613272929]
["Saudi Arabia",1593,286,0,25.3,1.7,143.69999999999999,0,null,5.4,2055.1,21796085,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":2029.8},{"$f":"M183/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":93.126816123170741},-1.0416216453740397]
["South Korea",6802.2,2399,0,-555.5,593.1,1143.5,0,null,0,10382.300000000001,47177811,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":10937.800000000001},{"$f":"M184/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":231.8420411663441},-17.4884529141878]
["Spain",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,381384608,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},{"$f":"M185/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":30.731182523233873},6.3563439161531337]
["Sweden",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,381384608,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},{"$f":"M186/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":30.731182523233873},6.3563439161531337]
["Switzerland",-1.6,0,0,2.2000000000000002,0.1,14.5,0,null,12,27.2,7311237,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":25},{"$f":"M187/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":3.4193940095226019},9.5945780551579158]
["Turkey",731.2,147,0,16,11.4,205.5,0,null,43.8,1154.8999999999999,68404901,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":1138.8999999999999},{"$f":"M188/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":16.649391832319147},8.0259575824550407]
["United Kingdom",2136.4,-403,0,-10900.6,0.2,5413.6,0,null,4573.2,819.80000000000018,381384608,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":11720.400000000001},{"$f":"M189/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":30.731182523233873},6.3563439161531337]
["United States",2805.2,0,0,818.4,5.9,12094.9,0,null,6397.8,22122.2,285081556,{"$f":"Table_Query_from_CDI_111[[#This Row],[Total]]-Table_Query_from_CDI_111[[#This Row],[Carbon Tetrachloride]]","v":21303.8},{"$f":"M190/Table_Query_from_CDI_111[[#This Row],[Population]]*1000000","v":74.72879094289776},1.1397482491358062]
[]
["Benchmark year average",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Benchmark_year__ozone_depleting_substances&\"'!ODS_consumption\"))","v":42.17080566339947}]
[]
["Source: United Nations Environment Programme Ozone Secretariat, Nairobi (http://ozone.unep.org/Data_Reporting/Data_Access/); population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Ratification of Kyoto Protocol"]
[]
[null,"Ratified?","Score"]
["Australia",0,{"$f":"B200/$B$224*2*Standard_mean","v":0}]
["Brazil",1,10]
["Canada",1,10]
["China",1,10]
["France",1,10]
["Germany",1,10]
["India",1,10]
["Indonesia",0,0]
["Italy",1,10]
["Japan",1,10]
["Mexico",1,10]
["Netherlands",1,10]
["Russia",0,0]
["Saudi Arabia",0,0]
["South Korea",1,10]
["Spain",1,10]
["Sweden",1,10]
["Switzerland",1,10]
["Turkey",0,0]
["United Kingdom",1,10]
["United States",0,0]
["EU",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A221&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$200:B$220*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A222&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Max",1]
[]
["Source: United Nations Framework Convention on Climate Change, Kyoto Protocol: Status of Ratification, Bonn, http://unfccc.int/files/kyoto_protocol/status_of_ratification/application/pdf/kp_ratification.pdf"]
[]
[]
["Sustainable fisheries"]
[]
[null,"Fishing subsidies/capita",null,null,null,null,null,null,"Ratification of UN Fisheries Agreement"]
[null,"Direct Payments to Fisheries,  20071 (USD million)","Cost Reducing Transfers to Fisheries, 20071 (USD million)","Total Fishing subsidies, 20071 (USD million)","Population, 20071","Fishing subsides/ person ($)","Score",null,null,"Score"]
["Australia",null,null,null,null,null,null,null,1,{"$f":"I233/$I$257*2*Standard_mean","v":10}]
["Brazil",null,null,null,null,null,null,null,1,10]
["Canada",null,null,null,null,null,null,null,1,10]
["China",null,null,null,null,null,null,null,0,0]
["France",null,null,null,null,null,null,null,0,0]
["Germany",null,null,null,null,null,null,null,0,0]
["India",null,null,null,null,null,null,null,0,0]
["Indonesia",null,null,null,null,null,null,null,0,0]
["Italy",null,null,null,null,null,null,null,0,0]
["Japan",null,null,null,null,null,null,null,0,0]
["Mexico",null,null,null,null,null,null,null,0,0]
["Netherlands",null,null,null,null,null,null,null,0,0]
["Russia",null,null,null,null,null,null,null,1,10]
["Saudi Arabia",null,null,null,null,null,null,null,0,0]
["South Korea",null,null,null,null,null,null,null,0,0]
["Spain",null,null,null,null,null,null,null,0,0]
["Sweden",null,null,null,null,null,null,null,0,0]
["Switzerland",null,null,null,null,null,null,null,0,0]
["Turkey",null,null,null,null,null,null,null,0,0]
["United Kingdom",null,null,null,null,null,null,null,0,0]
["United States",null,null,null,null,null,null,null,1,10]
["EU",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"D254/E254*1000000","v":{"$error":"#REF!"}},{"$f":"2*Standard_mean-F254/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A254&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$233:B$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$233:C$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$233:D$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$233:E$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"2*Standard_mean-F255/$F$257*Standard_mean","v":{"$error":"#REF!"}},null,{"$f":"SUM(I$233:I$253*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A255&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Max:",{"$f":"MAX(I233:I253)","v":1}]
[]
["1UK, Ireland, Portugal is for 2006 "]
["Souce: Review of Fisheries in OECD Countries 2009: Policies and Summary Statistics population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) ",null,null,null,null,null,null,null,"Source: http://www.un.org/Depts/los/reference_files/chronological_lists_of_ratifications.htm (Agreement for the implementation of the provisions of the Convention relating to the conservation and management of straddling fish stocks and highly migratory fish stocks)"]
[]
[]
["Tropical timber"]
[]
[null,{"$f":"\"Gross timber imports from tropical countries, \"&CDI_year-1","v":"Gross timber imports from tropical countries, 2002"}]
["Country","Imports of wood and cork ($)","Population","Imports/capita with Europe averaged out","Score"]
["Australia",176787146,19534938,{"$f":"IF(B267,B267/C267,0)","v":9.0497930425988553},{"$f":"2*Standard_mean-D267/$D$291*Standard_mean","v":3.4047650870719481}]
["Brazil",4647631,181417591,{"$f":"IF(B268,B268/C268,0)","v":2.5618414258405626E-2},{"$f":"2*Standard_mean-D268/$D$291*Standard_mean","v":9.9813300194451333}]
["Canada",152153295,31640962,4.8087442790140198,6.4955222724973316]
["China",2007203604,1277594720,1.5710800714642903,8.8550409838597588]
["France",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Germany",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["India",null,null,0,10]
["Indonesia",null,null,0,10]
["Italy",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Japan",2801434225,127371380,21.994220561950417,-6.028770011646472]
["Mexico",179337497,102479927,1.7499768222902814,8.7246660580130406]
["Netherlands",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Russia",6637616,145162621,4.5725379951633692E-2,9.9666766277588472]
["Saudi Arabia",136571823,22274039,6.1314350307099668,5.531582414035439]
["South Korea",691318143,47437276,14.573310301375653,-0.62061910633099693]
["Spain",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Sweden",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Switzerland",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["Turkey",45964919,69479044,0.66156521957901437,9.5178698548344443]
["United Kingdom",3382608780,477804172,7.0794877446151725,4.8406682319528604]
["United States",2497631207,287803914,8.6782391951764772,3.6755430921620071]
["EU"]
["Europe"]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!Tropical_timber_imports\"))","v":6.8608572416877465}]
[]
["Source: U.N. Statistics Division, COMTRADE database; population data is from US Census-International Database (http://www.census.gov/ipc/www/idb/) "]
[]
[]
["Completeness of required reporting to multilateral treaties relating to biodiversity"]
["(Convention on Biological Diversity, Convention on International Trade in Endangered Species of Wild Fauna and Flora, Convention on Migratory Species, Ramsar Convention on Wetlands)"]
[]
["Last treaty reporting data year",null,{"$f":"CDI_year-1","v":2002}]
["Treaty reporting discount rate",null,{"$f":"1-0.5^(1/3)","v":0.20629947401590021}]
[]
[null,"Weighted average",null,null,null,null,null,null,"CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CBD","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CITES","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","CMS","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar","Ramsar"]
[null,"CBD","CITES","CMS","Ramsar","Average, four treaties","Score",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"R303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AN303+1","v":2011},2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"AY303+1","v":2011}]
["Australia",{"$f":"SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=B$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1},{"$f":"SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=C$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":1.4424933340244421},{"$f":"SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*$I304:$ZZ304)/SUM(($I$302:$ZZ$302=D$303)*($I$303:$ZZ$303<=MEA_treaty_last_year)*$I$328:$ZZ$328*NOT(ISBLANK($I304:$ZZ304)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I304:$AY304)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I304:$AY304)))","v":2},{"$f":"AVERAGE(B304:E304)","v":1.6106233335061106},{"$f":"F304/$F$328*Standard_mean","v":6.4969655610903008},null,1,null,null,null,1,null,null,null,2,null,null,2,1,1,1,1,1,1,1,1,1,0.5,null,2,null,null,1,null,null,1,null,null,1,null,2,null,null,1,null,null,1,null,null,2]
["Brazil",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I305:$AY305)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I305:$AY305)))","v":2},1.25,5.0422757341308966,null,1,null,null,null,1,null,null,null,1,null,null,2,2,1,2,2,1,0.5,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Canada",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I306:$AY306)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I306:$AY306)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,2,2,2,1.5,1,1,1,0,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["China",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":1.5575066659755579},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I307:$AY307)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I307:$AY307)))","v":2},1.1393766664938894,4.5960410539976717,null,1,null,null,null,1,null,null,null,2,null,null,1,2,1,1,1.5,1,1,1,1,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["France",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I308:$AY308)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I308:$AY308)))","v":2},1.25,5.0422757341308966,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,2,2,2,null,0,null,null,0,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Germany",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I309:$AY309)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I309:$AY309)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["India",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":1.5575066659755579},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I310:$AY310)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I310:$AY310)))","v":2},1.1393766664938894,4.5960410539976717,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,1,1,0.5,null,0,null,null,0,null,null,2,null,null,2,null,2,null,null,2,null,null,2,null,null,1]
["Indonesia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I311:$AY311)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I311:$AY311)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,1,1,1,1,1,1,0.5,1,0.5,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Italy",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I312:$AY312)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I312:$AY312)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,0,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,2,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Japan",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I313:$AY313)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I313:$AY313)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,2,null,null,1,1,1,1,1,1,1,1,1,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Mexico",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I314:$AY314)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I314:$AY314)))","v":2},0.75,3.0253654404785379,null,1,null,null,null,1,null,null,null,1,null,null,0,0,2,2,1.5,1,1,1,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Netherlands",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":1.5575066659755579},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I315:$AY315)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I315:$AY315)))","v":2},1.1393766664938894,4.5960410539976717,null,1,null,null,null,1,null,null,null,1,null,null,1,2,2,2,1.5,2,1.5,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Russia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":1.4424933340244421},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I316:$AY316)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I316:$AY316)))","v":2},1.1106233335061106,4.4800552674379421,null,1,null,null,null,1,null,null,null,1,null,null,2,1,1,1,0.5,1,1,1,0.5,1,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,0]
["Saudi Arabia",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0.44249333402444213},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I317:$AY317)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I317:$AY317)))","v":0},0.36062333350611053,1.4546898269594037,null,1,null,null,null,1,null,null,null,1,null,null,1,0,0,1,1,0,0.5,1,0.5,1,0,null,0,null,null,1,null,null,1,null,null,1,null,0,null,null,0,null,null,0,null,null,0]
["South Korea",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I318:$AY318)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I318:$AY318)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,1,1,1,1.5,2,1,0,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["Spain",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I319:$AY319)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I319:$AY319)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1.5,2,2,2,2,2,1,null,2,null,null,1,null,null,2,null,null,1,null,2,null,null,2,null,null,2,null,null,2]
["Sweden",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I320:$AY320)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I320:$AY320)))","v":2},1.5,6.0507308809570759,null,2,null,null,null,1,null,null,null,1,null,null,2,2,2,2,2,2,2,2,2,2,1,null,0,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Switzerland",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":1.5575066659755579},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I321:$AY321)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I321:$AY321)))","v":2},1.6393766664938894,6.6129513476500303,null,1,null,null,null,0,null,null,null,1,null,null,1,2,2,1,0.5,1,0.5,1,0.5,2,0,null,2,null,null,1,null,null,0,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["Turkey",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I322:$AY322)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I322:$AY322)))","v":2},1.25,5.0422757341308966,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,1,2,1,2,1,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["United Kingdom",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I323:$AY323)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I323:$AY323)))","v":2},1.75,7.0591860277832552,null,1,null,null,null,1,null,null,null,1,null,null,2,2,2,2,1,2,2,2,1.5,2,0.5,null,2,null,null,1,null,null,1,null,null,2,null,2,null,null,2,null,null,2,null,null,2]
["United States",{"$f":"SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=B$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=C$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":1},{"$f":"SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=D$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":0},{"$f":"SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*$I324:$AY324)/SUM(($I$302:$AY$302=E$303)*($I$303:$AY$303<=MEA_treaty_last_year)*$I$328:$AY$328*NOT(ISBLANK($I324:$AY324)))","v":2},1,4.0338205873047173,null,1,null,null,null,1,null,null,null,1,null,null,1,1,2,2,2,2,1.5,2,2,2,2,null,0,null,null,0,null,null,0,null,null,0,null,2,null,null,2,null,null,2,null,null,2]
["EU",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A325&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$304:B$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$304:C$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$304:D$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$304:E$324*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A326&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Benchmark year average",null,null,null,null,{"$f":"AVERAGE(INDIRECT(\"'Environment \"&Baseline_year&\"'!MEA_participation_raw_score\"))","v":1.2395196791191092},{"$f":"AVERAGE(G304:G324)","v":5.0210264636483624},"Weight:",{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-I303)","v":0.79370052598409979},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-J303)","v":1},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-K303)","v":1.259921049894873},{"$f":"(1-MEA_treaty_discount_rate)^(MEA_treaty_last_year-L303)","v":1.5874010519681991},1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793,7.9999999999999929,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793,7.9999999999999929,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793,7.9999999999999929,0.79370052598409979,1,1.259921049894873,1.5874010519681991,1.9999999999999996,2.5198420997897455,3.1748021039363978,3.9999999999999982,5.0396841995794892,6.349604207872793,7.9999999999999929]
[]
["Coding"]
["Full report:",null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Report has errors or is late:",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["No report/not a member:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Sources:"]
["CBD Data:"]
["http://www.cbd.int/reports/search"]
["http://www.cbd.int/reports/national.shtml"]
[]
["CITES data:"]
["http://www.cites.org/common/resources/annual_reports.pdf"]
["http://www.cites.org/eng/resources/reports/biennial.shtml"]
["A score of 2 indicates the country submitted a full report of all of their trading of wild plants and animals on time, while a score of 1 refers to a full report received past the original deadline for a given year or a full report sent to the wrong party (i.e., the report was sent to the World Conservation Monitoring Center instead of the CITES Secretariat).  Some years, states must submit both an annual report and a biennial report.  The score for that year is the average of the two scores from the submission of the two reports."]
[]
["CMS Data:"]
["http://www.cms.int/bodies/COP/cop7/cop7_national_reports.htm"]
["http://www.cms.int/bodies/COP/cop8/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop9/National_Reports.htm"]
["http://www.cms.int/bodies/COP/cop10/national_report/NRs_not_coded.html"]
[]
["Ramsar data:"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop8/main/ramsar/1-31-121-279_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop9/main/ramsar/1-31-121-278_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop10/main/ramsar/1-31-121-277_4000_0__"]
["http://www.ramsar.org/cda/en/ramsar-documents-natl-rpts-cop11/main/ramsar/1-31-121-515_4000_0__"]

{"sheet":"Humanitarian interventions data","index":31,"n_rows":715,"n_cols":130,"rows_kept":715,"cut":false,"hidden":false,"merged":[[17,20,17,61],[17,79,17,107],[18,74,18,75],[18,76,18,77],[18,78,18,79],[18,80,18,81],[18,82,18,83],[18,84,18,85],[18,86,18,87],[18,89,18,90],[18,122,18,123],[689,0,689,7],[18,110,18,111],[18,112,18,113],[18,114,18,115],[18,116,18,117],[18,118,18,119],[18,120,18,121],[18,91,18,92],[18,93,18,94],[18,95,18,96],[18,97,18,98],[18,99,18,100],[18,101,18,102]]}
["Underlying data for peacekeeping and humanitarian interventions"]
[]
["Parameters"]
["Direct cost/personnel",10000,"/month"]
["UN compensation",1000,"/month"]
["CPI 2001",177.1]
["Discount rate",{"$f":"1-0.5^(1/10)","v":6.696700846319259E-2}]
["Personnel/plane",50]
[]
["First year",1993]
["First financial contrib. year",1998]
[]
["Include Afghanistan?",0]
["Include Iraq?",0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-UN peacekeeping personnel contributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of GDP"]
["Region",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EAP","ECA","ECA","ECA","EAP","ECA","SSA","SSA","SSA","SSA","ECA","SSA","ECA","SSA","ECA","ECA","LAC","ECA","EAP","SAS","SAS","SAS","ECA","EAP","ECA","ECA","ECA","ECA","ECA","MNA","MNA","MNA","MNA","MNA","EAP","ECA","ECA","EAP","MNA","ECA","SAS","MNA","ECA","ECA","ECA","SSA","EAP","SSA","SSA","EAP","SSA","MNA","MNA","All",null,"ECA",null,"MNA",null,"SSA",null,"SAS",null,"EAP",null,"LAC",null,null,"All",null,"ECA",null,"MNA",null,"SSA",null,"SAS",null,"EAP",null,"LAC",null,null,"ECA","MNA","SSA","SAS","EAP","LAC","All",null,"ECA",null,"MNA",null,"SSA",null,"SAS",null,"EAP",null,"LAC"]
[]
["Country","Year","Active military forces","Defense Expenditure  (million US $)","GDP (million US $, market prices)","PPP/exchange rate","U.S. Consumer price index","UN peacekeeping contributions (million $)","UN peacekeeping contributions (million $) ECA","UN peacekeeping contributions (million $) MNA","UN peacekeeping contributions (million $) SSA","UN peacekeeping contributions (million $) SAS","UN peacekeeping contributions (million $) EAP","UN peacekeeping contributions (million $) LAC","UN peacekeeping personnel contributions, monthly average","UN peacekeeping personnel contributions, monthly average ECA","UN peacekeeping personnel contributions, monthly average MNA","UN peacekeeping personnel contributions, monthly average SSA","UN peacekeeping personnel contributions, monthly average SAS","UN peacekeeping personnel contributions, monthly average EAP","UN peacekeeping personnel contributions, monthly average LAC","Aceh, Indonesia (AMM)","AFOR","Armenia & Azerbaijan (OSCE)","Bosnia-Herzegovina (OSCE)","Bougainville","Deliberate Forge","Cote d’Ivoire","Epervier (Chad)","(EUPOL) Dem. Rep. Congo","(EUFOR RD) Dem. Rep. Congo","EU-FOR II (Bosnia-Herzegovina/Croatia) Op Althea","EUFOR Tchad/RCA","EUMM (Georgia)","EUSEC RD Congo","Former Yugoslavia/Albania (NATO HQ Tirana)","Georgia (OSCE)","Haiti","IFOR","Intefet","ISAF(Afghanistan) ","ISAF (Uzbekistan)","Afghanistan (OEF)","Joint Guardian","Korea (NNSC)","Kyrgyzstan","KFOR (Kosovo)","Kosovo airplanes","Kosovo personnel","Kosovo (OSCE)","Libya (Odyssey Dawn) airplanes","Libya (Odyssey Dawn) personnel","Libya (Unified Protector) airplanes","Libya (Unified Protector) personnel","Palestinian Aut. Areas of Gaz and Jericho (TIPH 2)","Papua New Guinea","Macedonia & Bosnia","Macedonia (EU PM)","Malaysia","MFO (Egypt)","Moldova (OSCE)","Nepal","Northern Watch","Serbia (EUMM)","Serbia (OSCE)","SFOR (Bosnia)","Sierra Leone (IMATT)","Solomon Islands (RAMSI)","Somalia","Sudan ( EU and AU-AUMIS)","Timor-Leste (Operation Astute)","Uganda (EUTM)","Iraq, approved multinational force","Iraq--Peace Support & Traning","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Non-UN personnel contributions, average for year","Non-UN personnel contributions, maximum for year","Weight","Direct cost of UN personnel contributions","Indirect cost of UN personnel contributions","Direct cost of UN personnel contributions ECA","Indirect cost of UN personnel contributions ECA","Direct cost of UN personnel contributions MNA","Indirect cost of UN personnel contributions MNA","Direct cost of UN personnel contributions SSA","Indirect cost of UN personnel contributions SSA","Direct cost of UN personnel contributions SAS","Indirect cost of UN personnel contributions SAS","Direct cost of UN personnel contributions EAP","Indirect cost of UN personnel contributions EAP","Direct cost of UN personnel contributions LAC","Indirect cost of UN personnel contributions LAC","UN Financial contributions",{"$f":"\"UN Financial contributions \"&DA19","v":"UN Financial contributions ECA"},"UN Financial contributions MNA","UN Financial contributions SSA","UN Financial contributions SAS","UN Financial contributions EAP","UN Financial contributions LAC","Direct cost of non-UN personnel contributions","Indirect cost of non-UN personnel contributions",{"$f":"\"Direct cost of non-UN personnel contributions \"&DI19","v":"Direct cost of non-UN personnel contributions ECA"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DI19","v":"Indirect cost of non-UN personnel contributions ECA"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DK19","v":"Direct cost of non-UN personnel contributions MNA"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DK19","v":"Indirect cost of non-UN personnel contributions MNA"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DM19","v":"Direct cost of non-UN personnel contributions SSA"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DM19","v":"Indirect cost of non-UN personnel contributions SSA"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DO19","v":"Direct cost of non-UN personnel contributions SAS"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DO19","v":"Indirect cost of non-UN personnel contributions SAS"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DQ19","v":"Direct cost of non-UN personnel contributions EAP"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DQ19","v":"Indirect cost of non-UN personnel contributions EAP"},{"$f":"\"Direct cost of non-UN personnel contributions \"&DS19","v":"Direct cost of non-UN personnel contributions LAC"},{"$f":"\"Indirect cost of non-UN personnel contributions \"&DS19","v":"Indirect cost of non-UN personnel contributions LAC"},null,"Iraq, approved multinational force","Iraq--Peace Support & Traning","ISAF(Afghanistan) ","ISAF (Uzbekistan)","Afghanistan (OEF)"]
["Australia",1993,63200,6960,309204,0.93668189999999996,144.5,null,null,null,null,null,null,null,541,22.5,13.5,79,0,426,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX22","v":0},{"$f":"Include_Afghanistan*DY22","v":0},{"$f":"Include_Afghanistan*DZ22","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV22)),Personnel_plane*AV22,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY22)),Personnel_plane*AY22,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA22)),Personnel_plane*BA22,0)","v":0},null,null,null,null,null,10,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"DV22*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V22:BV22,INDIRECT(\"Months_non_UN_operation\"&B22))/12","v":10},{"$f":"SUM(W22:BV22)-AV22","v":10},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V22:$BV22))-IF($AV$19=BY$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V22:$BV22))-IF($AV$19=CA$19,$AV22)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V22:$BV22))-IF($AV$19=CC$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V22:$BV22))-IF($AV$19=CE$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V22:$BV22))-IF($AV$19=CG$19,$AV22)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V22:$BV22*INDIRECT(\"Months_non_UN_operation\"&$B22),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V22:$BV22))-IF($AV$19=CI$19,$AV22)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B22-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":1.43331969181119E-4},{"$f":"O22/$C22*$D22/$E22*$CK22","v":1.9268340969928667E-4},{"$f":"P22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":5.9611262598432112E-6},{"$f":"P22/$C22*$D22/$E22*$CK22","v":8.0136353386949159E-6},{"$f":"Q22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":3.5766757559059265E-6},{"$f":"Q22/$C22*$D22/$E22*$CK22","v":4.8081812032169494E-6},{"$f":"R22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":2.0930176645671714E-5},{"$f":"R22/$C22*$D22/$E22*$CK22","v":2.8136764078084376E-5},{"$f":"S22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"S22/$C22*$D22/$E22*$CK22","v":0},{"$f":"T22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":1.1286399051969813E-4},{"$f":"T22/$C22*$D22/$E22*$CK22","v":1.5172482907929038E-4},{"$f":"U22*(Direct_cost_personnel*$F22-UN_compensation)*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"U22/$C22*$D22/$E22*$CK22","v":0},{"$f":"H22/$E22*$CK22","v":0},null,null,null,null,null,null,{"$f":"BW22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":2.9660437769239728E-6},{"$f":"BX22/$C22*$D22/$E22*$CK22","v":3.5616157060866298E-6},{"$f":"BY22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"BZ22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CA22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":2.9660437769239728E-6},{"$f":"CB22/$C22*$D22/$E22*$CK22","v":3.5616157060866298E-6},{"$f":"CC22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CD22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CE22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CF22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CG22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CH22/$C22*$D22/$E22*$CK22","v":0},{"$f":"CI22*Direct_cost_personnel*$F22*$G22/CPI_2001*12/1000000/$E22*$CK22","v":0},{"$f":"CJ22/$C22*$D22/$E22*$CK22","v":0}]
["Austria",1993,52000,1660,188390,1.1012960000000001,144.5,null,null,null,null,null,null,null,855,353,474,4.5,0,20.5,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX23","v":0},{"$f":"Include_Afghanistan*DY23","v":0},{"$f":"Include_Afghanistan*DZ23","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV23)),Personnel_plane*AV23,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY23)),Personnel_plane*AY23,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA23)),Personnel_plane*BA23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV23*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V23:$BV23))-IF($AV$19=BY$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V23:$BV23))-IF($AV$19=CA$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V23:$BV23))-IF($AV$19=CC$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V23:$BV23))-IF($AV$19=CE$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V23:$BV23))-IF($AV$19=CG$19,$AV23)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V23:$BV23*INDIRECT(\"Months_non_UN_operation\"&$B23),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V23:$BV23))-IF($AV$19=CI$19,$AV23)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B23-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":4.449398271885074E-4},1.4488152645698166E-4,{"$f":"P23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":1.837003029211031E-4},5.9816583437794752E-5,{"$f":"Q23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":2.4666839542380412E-4},8.0320284842817888E-5,{"$f":"R23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":2.3417885641500394E-6},7.6253434977358745E-7,{"$f":"S23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"T23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":1.0668147903350178E-5},3.4737675934130096E-6,{"$f":"U23*(Direct_cost_personnel*$F23-UN_compensation)*$G23/CPI_2001*12/1000000/$E23*$CK23","v":1.5611923761000266E-6},5.0835623318239174E-7,0,null,null,null,null,null,null,{"$f":"BW23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"BY23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CA23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CC23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CE23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CG23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0,{"$f":"CI23*Direct_cost_personnel*$F23*$G23/CPI_2001*12/1000000/$E23*$CK23","v":0},0]
["Belgium",1993,80700,2950,222260,1.073302,144.5,null,null,null,null,null,null,null,1246.5,748.5,6,488.5,2,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX24","v":0},{"$f":"Include_Afghanistan*DY24","v":0},{"$f":"Include_Afghanistan*DZ24","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV24)),Personnel_plane*AV24,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY24)),Personnel_plane*AY24,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA24)),Personnel_plane*BA24,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV24*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V24:$BV24))-IF($AV$19=BY$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V24:$BV24))-IF($AV$19=CA$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V24:$BV24))-IF($AV$19=CC$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V24:$BV24))-IF($AV$19=CE$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V24:$BV24))-IF($AV$19=CG$19,$AV24)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V24:$BV24*INDIRECT(\"Months_non_UN_operation\"&$B24),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V24:$BV24))-IF($AV$19=CI$19,$AV24)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B24-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":5.344525094330238E-4},2.0501208103172649E-4,{"$f":"P24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":3.2092876318541379E-4},1.2310593072783574E-4,{"$f":"Q24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":2.5725752559953008E-6},9.8682108799868336E-7,{"$f":"R24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":2.0945050209228409E-4},8.0343683581226129E-5,{"$f":"S24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":8.5752508533176691E-7},3.289403626662278E-7,{"$f":"T24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":6.4314381399882521E-7},2.4670527199967084E-7,{"$f":"U24*(Direct_cost_personnel*$F24-UN_compensation)*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,0,null,null,null,null,null,null,{"$f":"BW24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"BY24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CA24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CC24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},{"$f":"CD24/$C24*$D24/$E24*$CK24","v":0},{"$f":"CE24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CG24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0,{"$f":"CI24*Direct_cost_personnel*$F24*$G24/CPI_2001*12/1000000/$E24*$CK24","v":0},0]
["Brazil",1993,336800,8318.7041279999994,438298,0.49538280000000001,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX25","v":0},{"$f":"Include_Afghanistan*DY25","v":0},{"$f":"Include_Afghanistan*DZ25","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV25)),Personnel_plane*AV25,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY25)),Personnel_plane*AY25,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA25)),Personnel_plane*BA25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV25*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V25:$BV25))-IF($AV$19=BY$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V25:$BV25))-IF($AV$19=CA$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V25:$BV25))-IF($AV$19=CC$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V25:$BV25))-IF($AV$19=CE$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V25:$BV25))-IF($AV$19=CG$19,$AV25)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V25:$BV25*INDIRECT(\"Months_non_UN_operation\"&$B25),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V25:$BV25))-IF($AV$19=CI$19,$AV25)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B25-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"P25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"Q25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"R25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"S25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"T25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"U25*(Direct_cost_personnel*$F25-UN_compensation)*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,0,null,null,null,null,null,null,{"$f":"BW25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"BY25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CA25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CC25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},{"$f":"CD25/$C25*$D25/$E25*$CK25","v":0},{"$f":"CE25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CG25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0,{"$f":"CI25*Direct_cost_personnel*$F25*$G25/CPI_2001*12/1000000/$E25*$CK25","v":0},0]
["Canada",1993,78100,9600,563676,0.94997100000000001,144.5,null,null,null,null,null,null,null,2882.5,2414.5,207.5,60,0,197,3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX26","v":0},{"$f":"Include_Afghanistan*DY26","v":0},{"$f":"Include_Afghanistan*DZ26","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV26)),Personnel_plane*AV26,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY26)),Personnel_plane*AY26,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA26)),Personnel_plane*BA26,0)","v":0},null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV26*Include_Iraq","v":0},0,27,27,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V26:$BV26))-IF($AV$19=BY$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V26:$BV26))-IF($AV$19=CA$19,$AV26)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V26:$BV26))-IF($AV$19=CC$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V26:$BV26))-IF($AV$19=CE$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V26:$BV26))-IF($AV$19=CG$19,$AV26)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V26:$BV26*INDIRECT(\"Months_non_UN_operation\"&$B26),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V26:$BV26))-IF($AV$19=CI$19,$AV26)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B26-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":4.2557333852377189E-4},6.2857914971340637E-4,{"$f":"P26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":3.5647764991002495E-4},5.2652362774779525E-4,{"$f":"Q26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":3.0635374759300138E-5},4.5248976085180162E-5,{"$f":"R26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":8.8584216171470268E-6},1.3084041277642458E-5,{"$f":"S26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"T26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":2.9085150976299408E-5},4.2959268861592732E-5,{"$f":"U26*(Direct_cost_personnel*$F26-UN_compensation)*$G26/CPI_2001*12/1000000/$E26*$CK26","v":5.1674126100024334E-7},7.6323574119580999E-7,0,null,null,null,null,null,null,{"$f":"BW26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":4.4552809906788006E-6},5.8878185749391059E-6,{"$f":"BY26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CA26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":4.4552809906788006E-6},5.8878185749391059E-6,{"$f":"CC26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CE26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CG26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0,{"$f":"CI26*Direct_cost_personnel*$F26*$G26/CPI_2001*12/1000000/$E26*$CK26","v":0},0]
["China",1993,2930000,13094.264832000001,613223,0.31825500000000001,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX27","v":0},{"$f":"Include_Afghanistan*DY27","v":0},{"$f":"Include_Afghanistan*DZ27","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV27)),Personnel_plane*AV27,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY27)),Personnel_plane*AY27,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA27)),Personnel_plane*BA27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV27*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V27:$BV27))-IF($AV$19=BY$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V27:$BV27))-IF($AV$19=CA$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V27:$BV27))-IF($AV$19=CC$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V27:$BV27))-IF($AV$19=CE$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V27:$BV27))-IF($AV$19=CG$19,$AV27)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V27:$BV27*INDIRECT(\"Months_non_UN_operation\"&$B27),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V27:$BV27))-IF($AV$19=CI$19,$AV27)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B27-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"P27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"Q27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"R27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"S27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"T27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"U27*(Direct_cost_personnel*$F27-UN_compensation)*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,0,null,null,null,null,null,null,{"$f":"BW27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"BY27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CA27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CC27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CE27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CG27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0,{"$f":"CI27*Direct_cost_personnel*$F27*$G27/CPI_2001*12/1000000/$E27*$CK27","v":0},0]
["Czech Republic",1993,92893,1154.2411520000001,34380.68,0.31693959999999999,144.5,null,null,null,null,null,null,null,534.5,521.5,0,13,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX28","v":0},{"$f":"Include_Afghanistan*DY28","v":0},{"$f":"Include_Afghanistan*DZ28","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV28)),Personnel_plane*AV28,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY28)),Personnel_plane*AY28,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA28)),Personnel_plane*BA28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV28*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V28:$BV28))-IF($AV$19=BY$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V28:$BV28))-IF($AV$19=CA$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V28:$BV28))-IF($AV$19=CC$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V28:$BV28))-IF($AV$19=CE$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V28:$BV28))-IF($AV$19=CG$19,$AV28)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V28:$BV28*INDIRECT(\"Months_non_UN_operation\"&$B28),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V28:$BV28))-IF($AV$19=CI$19,$AV28)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B28-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":3.3021942314158295E-4},1.9317317268456507E-4,{"$f":"P28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":3.2218789367321896E-4},1.8847485417212474E-4,{"$f":"Q28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"R28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":8.0315294683640377E-6},4.6983185124403104E-6,{"$f":"S28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"T28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"U28*(Direct_cost_personnel*$F28-UN_compensation)*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,0,null,null,null,null,null,null,{"$f":"BW28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"BY28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CA28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CC28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CE28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CG28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0,{"$f":"CI28*Direct_cost_personnel*$F28*$G28/CPI_2001*12/1000000/$E28*$CK28","v":0},0]
["Denmark",1993,27000,2210,140626,1.3259049999999999,144.5,null,null,null,null,null,null,null,1254,1183,64.5,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX29","v":0},{"$f":"Include_Afghanistan*DY29","v":0},{"$f":"Include_Afghanistan*DZ29","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV29)),Personnel_plane*AV29,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY29)),Personnel_plane*AY29,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA29)),Personnel_plane*BA29,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV29*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V29:$BV29))-IF($AV$19=BY$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V29:$BV29))-IF($AV$19=CA$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V29:$BV29))-IF($AV$19=CC$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V29:$BV29))-IF($AV$19=CE$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V29:$BV29))-IF($AV$19=CG$19,$AV29)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V29:$BV29*INDIRECT(\"Months_non_UN_operation\"&$B29),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V29:$BV29))-IF($AV$19=CI$19,$AV29)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B29-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":1.0703338513954419E-3},7.2989505654873362E-4,{"$f":"P29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":1.0097328119623664E-3},6.8856925988608605E-4,{"$f":"Q29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":5.5053056949765558E-5},3.7542449080855911E-5,{"$f":"R29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"S29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":5.5479824833097068E-6},3.7833475817916823E-6,{"$f":"T29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"U29*(Direct_cost_personnel*$F29-UN_compensation)*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,0,null,null,null,null,null,null,{"$f":"BW29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"BY29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CA29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CC29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CE29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CG29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0,{"$f":"CI29*Direct_cost_personnel*$F29*$G29/CPI_2001*12/1000000/$E29*$CK29","v":0},0]
["Finland",1993,32800,1510,87457,1.0218529999999999,144.5,null,null,null,null,null,null,null,1271.5,369,897,0,5.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX30","v":0},{"$f":"Include_Afghanistan*DY30","v":0},{"$f":"Include_Afghanistan*DZ30","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV30)),Personnel_plane*AV30,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY30)),Personnel_plane*AY30,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA30)),Personnel_plane*BA30,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV30*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V30:$BV30))-IF($AV$19=BY$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V30:$BV30))-IF($AV$19=CA$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V30:$BV30))-IF($AV$19=CC$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V30:$BV30))-IF($AV$19=CE$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V30:$BV30))-IF($AV$19=CG$19,$AV30)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V30:$BV30*INDIRECT(\"Months_non_UN_operation\"&$B30),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V30:$BV30))-IF($AV$19=CI$19,$AV30)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B30-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":1.3122421818063793E-3},6.6930626813957624E-4,{"$f":"P30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":3.8082372401616508E-4},1.9423831139874452E-4,{"$f":"Q30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":9.2574222342140975E-4},4.7217280575792369E-4,{"$f":"R30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"S30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":5.6762343688046298E-6},2.8951509829081164E-6,{"$f":"T30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"U30*(Direct_cost_personnel*$F30-UN_compensation)*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,0,null,null,null,null,null,null,{"$f":"BW30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"BY30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CA30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CC30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CE30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CG30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0,{"$f":"CI30*Direct_cost_personnel*$F30*$G30/CPI_2001*12/1000000/$E30*$CK30","v":0},0]
["France",1993,411600,35830,1291289,1.1691929999999999,144.5,null,null,null,null,null,null,null,7943.5,5485,472.5,593,0,1373.5,19.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX31","v":0},{"$f":"Include_Afghanistan*DY31","v":0},{"$f":"Include_Afghanistan*DZ31","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV31)),Personnel_plane*AV31,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY31)),Personnel_plane*AY31,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA31)),Personnel_plane*BA31,0)","v":0},null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV31*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V31:$BV31))-IF($AV$19=BY$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V31:$BV31))-IF($AV$19=CA$19,$AV31)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V31:$BV31))-IF($AV$19=CC$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V31:$BV31))-IF($AV$19=CE$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V31:$BV31))-IF($AV$19=CG$19,$AV31)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V31:$BV31*INDIRECT(\"Months_non_UN_operation\"&$B31),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V31:$BV31))-IF($AV$19=CI$19,$AV31)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B31-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":6.4398401460020137E-4},5.3550051212152374E-4,{"$f":"P31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":4.4467203626639458E-4},3.6976399685108042E-4,{"$f":"Q31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":3.8305840863422314E-5},3.1852960530927169E-5,{"$f":"R31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":4.8074843665628434E-5},3.997630813722711E-5,{"$f":"S31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"T31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":1.1135041783261493E-4},9.2592679977203081E-5,{"$f":"U31*(Direct_cost_personnel*$F31-UN_compensation)*$G31/CPI_2001*12/1000000/$E31*$CK31","v":1.5808759721412388E-6},1.314566625085883E-6,0,null,null,null,null,null,null,{"$f":"BW31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":3.5461187787198928E-6},2.6965469232530934E-6,{"$f":"BY31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CA31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":3.5461187787198928E-6},2.6965469232530934E-6,{"$f":"CC31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CE31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CG31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0,{"$f":"CI31*Direct_cost_personnel*$F31*$G31/CPI_2001*12/1000000/$E31*$CK31","v":0},0]
["Germany",1993,408200,31200,2008552,1.1899599999999999,144.5,null,null,null,null,null,null,null,1045,0,0,870.5,0,174.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX32","v":0},{"$f":"Include_Afghanistan*DY32","v":0},{"$f":"Include_Afghanistan*DZ32","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV32)),Personnel_plane*AV32,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY32)),Personnel_plane*AY32,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA32)),Personnel_plane*BA32,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV32*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V32:$BV32))-IF($AV$19=BY$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V32:$BV32))-IF($AV$19=CA$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V32:$BV32))-IF($AV$19=CC$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V32:$BV32))-IF($AV$19=CE$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V32:$BV32))-IF($AV$19=CG$19,$AV32)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V32:$BV32*INDIRECT(\"Months_non_UN_operation\"&$B32),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V32:$BV32))-IF($AV$19=CI$19,$AV32)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B32-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":5.5523176314229421E-5},3.9766265182563434E-5,{"$f":"P32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"Q32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"R32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":4.6251602853145179E-5},3.3125869704709548E-5,{"$f":"S32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"T32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":9.2715734610842422E-6},6.6403954778538943E-6,{"$f":"U32*(Direct_cost_personnel*$F32-UN_compensation)*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,0,null,null,null,null,null,null,{"$f":"BW32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"BY32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CA32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CC32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CE32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CG32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0,{"$f":"CI32*Direct_cost_personnel*$F32*$G32/CPI_2001*12/1000000/$E32*$CK32","v":0},0]
["Greece",1993,159300,4410,102608,0.72821840000000004,144.5,null,null,null,null,null,null,null,68.5,0,6,62.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX33","v":0},{"$f":"Include_Afghanistan*DY33","v":0},{"$f":"Include_Afghanistan*DZ33","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV33)),Personnel_plane*AV33,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY33)),Personnel_plane*AY33,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA33)),Personnel_plane*BA33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV33*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V33:$BV33))-IF($AV$19=BY$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V33:$BV33))-IF($AV$19=CA$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V33:$BV33))-IF($AV$19=CC$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V33:$BV33))-IF($AV$19=CE$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V33:$BV33))-IF($AV$19=CG$19,$AV33)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V33:$BV33*INDIRECT(\"Months_non_UN_operation\"&$B33),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V33:$BV33))-IF($AV$19=CI$19,$AV33)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B33-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":4.1062986589035214E-5},1.8481284925306206E-5,{"$f":"P33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"Q33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":3.5967579494045436E-6},1.6187986795888648E-6,{"$f":"R33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":3.7466228639630663E-5},1.6862486245717341E-5,{"$f":"S33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"T33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"U33*(Direct_cost_personnel*$F33-UN_compensation)*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,0,null,null,null,null,null,null,{"$f":"BW33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"BY33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CA33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CC33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CE33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CG33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0,{"$f":"CI33*Direct_cost_personnel*$F33*$G33/CPI_2001*12/1000000/$E33*$CK33","v":0},0]
["Hungary",1993,75294,815.51718400000004,39378,0.46197510000000003,144.5,null,null,null,null,null,null,null,83,2,6,25,0,50,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX34","v":0},{"$f":"Include_Afghanistan*DY34","v":0},{"$f":"Include_Afghanistan*DZ34","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV34)),Personnel_plane*AV34,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY34)),Personnel_plane*AY34,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA34)),Personnel_plane*BA34,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV34*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V34:$BV34))-IF($AV$19=BY$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V34:$BV34))-IF($AV$19=CA$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V34:$BV34))-IF($AV$19=CC$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V34:$BV34))-IF($AV$19=CE$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V34:$BV34))-IF($AV$19=CG$19,$AV34)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V34:$BV34*INDIRECT(\"Months_non_UN_operation\"&$B34),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V34:$BV34))-IF($AV$19=CI$19,$AV34)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B34-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":7.4702247191426932E-5},2.2829541252955152E-5,{"$f":"P34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":1.8000541491910103E-6},5.5010942778205179E-7,{"$f":"Q34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":5.4001624475730299E-6},1.6503282833461556E-6,{"$f":"R34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":2.250067686488763E-5},6.8763678472756481E-6,{"$f":"S34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"T34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":4.500135372977526E-5},1.3752735694551296E-5,{"$f":"U34*(Direct_cost_personnel*$F34-UN_compensation)*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,0,null,null,null,null,null,null,{"$f":"BW34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"BY34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CA34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CC34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CE34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CG34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0,{"$f":"CI34*Direct_cost_personnel*$F34*$G34/CPI_2001*12/1000000/$E34*$CK34","v":0},0]
["India",1993,1265000,8781.6704000000009,283231,0.3002262,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX35","v":0},{"$f":"Include_Afghanistan*DY35","v":0},{"$f":"Include_Afghanistan*DZ35","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV35)),Personnel_plane*AV35,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY35)),Personnel_plane*AY35,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA35)),Personnel_plane*BA35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV35*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V35:$BV35))-IF($AV$19=BY$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V35:$BV35))-IF($AV$19=CA$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V35:$BV35))-IF($AV$19=CC$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V35:$BV35))-IF($AV$19=CE$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V35:$BV35))-IF($AV$19=CG$19,$AV35)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V35:$BV35*INDIRECT(\"Months_non_UN_operation\"&$B35),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V35:$BV35))-IF($AV$19=CI$19,$AV35)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B35-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"P35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"Q35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"R35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"S35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"T35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"U35*(Direct_cost_personnel*$F35-UN_compensation)*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,0,null,null,null,null,null,null,{"$f":"BW35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"BY35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CA35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CC35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CE35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CG35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0,{"$f":"CI35*Direct_cost_personnel*$F35*$G35/CPI_2001*12/1000000/$E35*$CK35","v":0},0]
["Indonesia",1993,276000,1398.8331519999999,158007,0.43723129999999999,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX36","v":0},{"$f":"Include_Afghanistan*DY36","v":0},{"$f":"Include_Afghanistan*DZ36","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV36)),Personnel_plane*AV36,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY36)),Personnel_plane*AY36,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA36)),Personnel_plane*BA36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV36*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V36:$BV36))-IF($AV$19=BY$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V36:$BV36))-IF($AV$19=CA$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V36:$BV36))-IF($AV$19=CC$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V36:$BV36))-IF($AV$19=CE$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V36:$BV36))-IF($AV$19=CG$19,$AV36)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V36:$BV36*INDIRECT(\"Months_non_UN_operation\"&$B36),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V36:$BV36))-IF($AV$19=CI$19,$AV36)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B36-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"P36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"Q36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"R36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"S36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"T36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"U36*(Direct_cost_personnel*$F36-UN_compensation)*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,0,null,null,null,null,null,null,{"$f":"BW36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"BY36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CA36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CC36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CE36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CG36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0,{"$f":"CI36*Direct_cost_personnel*$F36*$G36/CPI_2001*12/1000000/$E36*$CK36","v":0},0]
["Ireland",1993,13000,529.72,50439,0.95287599999999995,144.5,null,null,null,null,null,null,null,803.5,37.5,690,45,0,29,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX37","v":0},{"$f":"Include_Afghanistan*DY37","v":0},{"$f":"Include_Afghanistan*DZ37","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV37)),Personnel_plane*AV37,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY37)),Personnel_plane*AY37,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA37)),Personnel_plane*BA37,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV37*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V37:$BV37))-IF($AV$19=BY$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V37:$BV37))-IF($AV$19=CA$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V37:$BV37))-IF($AV$19=CC$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V37:$BV37))-IF($AV$19=CE$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V37:$BV37))-IF($AV$19=CG$19,$AV37)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V37:$BV37*INDIRECT(\"Months_non_UN_operation\"&$B37),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V37:$BV37))-IF($AV$19=CI$19,$AV37)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B37-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":1.3302578758209304E-3},6.4911617536491154E-4,{"$f":"P37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":6.2084219468929545E-5},3.0294781053122815E-5,{"$f":"Q37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":1.1423496382283037E-3},5.5742397137745973E-4,{"$f":"R37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":7.4501063362715462E-5},3.6353737263747376E-5,{"$f":"S37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"T37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":4.8011796389305513E-5},2.3427964014414974E-5,{"$f":"U37*(Direct_cost_personnel*$F37-UN_compensation)*$G37/CPI_2001*12/1000000/$E37*$CK37","v":3.3111583716762419E-6},1.6157216561665502E-6,0,null,null,null,null,null,null,{"$f":"BW37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"BY37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CA37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CC37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CE37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CG37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0,{"$f":"CI37*Direct_cost_personnel*$F37*$G37/CPI_2001*12/1000000/$E37*$CK37","v":0},0]
["Italy ",1993,344600,16500,1028874,0.93159510000000001,144.5,null,null,null,null,null,null,null,2443.5,0,65,2325.5,4.5,37.5,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX38","v":0},{"$f":"Include_Afghanistan*DY38","v":0},{"$f":"Include_Afghanistan*DZ38","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV38)),Personnel_plane*AV38,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY38)),Personnel_plane*AY38,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA38)),Personnel_plane*BA38,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV38*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V38:$BV38))-IF($AV$19=BY$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V38:$BV38))-IF($AV$19=CA$19,$AV38)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V38:$BV38))-IF($AV$19=CC$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V38:$BV38))-IF($AV$19=CE$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V38:$BV38))-IF($AV$19=CG$19,$AV38)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V38:$BV38*INDIRECT(\"Months_non_UN_operation\"&$B38),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V38:$BV38))-IF($AV$19=CI$19,$AV38)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B38-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":1.9337156157830045E-4},1.1371527916745022E-4,{"$f":"P38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"Q38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":5.1439130356413047E-6},3.0249613856698437E-6,{"$f":"R38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":1.8403338099052085E-4},1.0822381080577266E-4,{"$f":"S38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":3.5611705631362877E-7},2.0942040362329688E-7,{"$f":"T38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":2.967642135946906E-6},1.7451700301941408E-6,{"$f":"U38*(Direct_cost_personnel*$F38-UN_compensation)*$G38/CPI_2001*12/1000000/$E38*$CK38","v":8.7050835987775939E-7},5.1191654219028129E-7,0,null,null,null,null,null,null,{"$f":"BW38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":7.2695811230549445E-6},3.8161051326911875E-6,{"$f":"BY38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CA38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":7.2695811230549445E-6},3.8161051326911875E-6,{"$f":"CC38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CE38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CG38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0,{"$f":"CI38*Direct_cost_personnel*$F38*$G38/CPI_2001*12/1000000/$E38*$CK38","v":0},0]
["Japan",1993,237700,39710,4414964,1.6460349999999999,144.5,null,null,null,null,null,null,null,342,0,0,26.5,0,315.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX39","v":0},{"$f":"Include_Afghanistan*DY39","v":0},{"$f":"Include_Afghanistan*DZ39","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV39)),Personnel_plane*AV39,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY39)),Personnel_plane*AY39,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA39)),Personnel_plane*BA39,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV39*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V39:$BV39))-IF($AV$19=BY$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V39:$BV39))-IF($AV$19=CA$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V39:$BV39))-IF($AV$19=CC$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V39:$BV39))-IF($AV$19=CE$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V39:$BV39))-IF($AV$19=CG$19,$AV39)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V39:$BV39*INDIRECT(\"Months_non_UN_operation\"&$B39),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V39:$BV39))-IF($AV$19=CI$19,$AV39)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B39-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":1.1725970380858286E-5},1.2941053860525483E-5,{"$f":"P39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"Q39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"R39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":9.0859127220100745E-7},1.0027424774968576E-6,{"$f":"S39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"T39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":1.0817379108657278E-5},1.1938311383028625E-5,{"$f":"U39*(Direct_cost_personnel*$F39-UN_compensation)*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,0,null,null,null,null,null,null,{"$f":"BW39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"BY39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CA39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CC39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CE39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CG39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0,{"$f":"CI39*Direct_cost_personnel*$F39*$G39/CPI_2001*12/1000000/$E39*$CK39","v":0},0]
["Luxembourg",1993,800,97.852648000000002,15810,1.0893200000000001,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX40","v":0},{"$f":"Include_Afghanistan*DY40","v":0},{"$f":"Include_Afghanistan*DZ40","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV40)),Personnel_plane*AV40,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY40)),Personnel_plane*AY40,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA40)),Personnel_plane*BA40,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV40*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V40:$BV40))-IF($AV$19=BY$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V40:$BV40))-IF($AV$19=CA$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V40:$BV40))-IF($AV$19=CC$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V40:$BV40))-IF($AV$19=CE$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V40:$BV40))-IF($AV$19=CG$19,$AV40)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V40:$BV40*INDIRECT(\"Months_non_UN_operation\"&$B40),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V40:$BV40))-IF($AV$19=CI$19,$AV40)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B40-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"P40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"Q40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"R40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"S40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"T40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"U40*(Direct_cost_personnel*$F40-UN_compensation)*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,0,null,null,null,null,null,null,{"$f":"BW40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"BY40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CA40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CC40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CE40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CG40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0,{"$f":"CI40*Direct_cost_personnel*$F40*$G40/CPI_2001*12/1000000/$E40*$CK40","v":0},0]
["Mexico",1993,175000,2627.0136320000001,490631,0.65728299999999995,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX41","v":0},{"$f":"Include_Afghanistan*DY41","v":0},{"$f":"Include_Afghanistan*DZ41","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV41)),Personnel_plane*AV41,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY41)),Personnel_plane*AY41,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA41)),Personnel_plane*BA41,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV41*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V41:$BV41))-IF($AV$19=BY$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V41:$BV41))-IF($AV$19=CA$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V41:$BV41))-IF($AV$19=CC$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V41:$BV41))-IF($AV$19=CE$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V41:$BV41))-IF($AV$19=CG$19,$AV41)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V41:$BV41*INDIRECT(\"Months_non_UN_operation\"&$B41),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V41:$BV41))-IF($AV$19=CI$19,$AV41)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B41-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"P41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"Q41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"R41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"S41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"T41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"U41*(Direct_cost_personnel*$F41-UN_compensation)*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,0,null,null,null,null,null,null,{"$f":"BW41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"BY41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CA41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CC41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CE41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CG41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0,{"$f":"CI41*Direct_cost_personnel*$F41*$G41/CPI_2001*12/1000000/$E41*$CK41","v":0},0]
["Netherlands",1993,74600,7340,327680,1.0878559999999999,144.5,null,null,null,null,null,null,null,2329,1450.5,15,32.5,0,831,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX42","v":0},{"$f":"Include_Afghanistan*DY42","v":0},{"$f":"Include_Afghanistan*DZ42","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV42)),Personnel_plane*AV42,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY42)),Personnel_plane*AY42,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA42)),Personnel_plane*BA42,0)","v":0},null,null,null,null,null,105,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV42*Include_Iraq","v":0},0,105,105,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V42:$BV42))-IF($AV$19=BY$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V42:$BV42))-IF($AV$19=CA$19,$AV42)","v":105},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V42:$BV42))-IF($AV$19=CC$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V42:$BV42))-IF($AV$19=CE$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V42:$BV42))-IF($AV$19=CG$19,$AV42)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V42:$BV42*INDIRECT(\"Months_non_UN_operation\"&$B42),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V42:$BV42))-IF($AV$19=CI$19,$AV42)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B42-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":6.8745413334075911E-4},6.9932134797042562E-4,{"$f":"P42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":4.2814608003897433E-4},4.3553697519583607E-4,{"$f":"Q42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":4.4275706312200029E-6},4.5040018117459788E-6,{"$f":"R42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":9.5930697009766725E-6},9.7586705921162861E-6,{"$f":"S42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"T42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":2.4528741296958817E-4},2.4952170037072723E-4,{"$f":"U42*(Direct_cost_personnel*$F42-UN_compensation)*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,0,null,null,null,null,null,null,{"$f":"BW42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":3.4130394446331514E-5},3.152801268222185E-5,{"$f":"BY42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CA42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":3.4130394446331514E-5},3.152801268222185E-5,{"$f":"CC42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CE42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CG42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0,{"$f":"CI42*Direct_cost_personnel*$F42*$G42/CPI_2001*12/1000000/$E42*$CK42","v":0},0]
["New Zealand",1993,10800,826.27,43935,0.81421719999999997,144.5,null,null,null,null,null,null,null,115.5,9,6,38,0,62.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX43","v":0},{"$f":"Include_Afghanistan*DY43","v":0},{"$f":"Include_Afghanistan*DZ43","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV43)),Personnel_plane*AV43,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY43)),Personnel_plane*AY43,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA43)),Personnel_plane*BA43,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV43*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V43:$BV43))-IF($AV$19=BY$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V43:$BV43))-IF($AV$19=CA$19,$AV43)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V43:$BV43))-IF($AV$19=CC$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V43:$BV43))-IF($AV$19=CE$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V43:$BV43))-IF($AV$19=CG$19,$AV43)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V43:$BV43*INDIRECT(\"Months_non_UN_operation\"&$B43),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V43:$BV43))-IF($AV$19=CI$19,$AV43)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B43-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":1.8383668929891492E-4},2.0112663277822035E-4,{"$f":"P43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":1.4324936828486875E-5},1.567220515154964E-5,{"$f":"Q43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":9.5499578856579181E-6},1.0448136767699758E-5,{"$f":"R43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":6.0483066609166794E-5},6.6171532862098468E-5,{"$f":"S43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"T43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":9.9478727975603313E-5},1.0883475799687247E-4,{"$f":"U43*(Direct_cost_personnel*$F43-UN_compensation)*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,0,null,null,null,null,null,null,{"$f":"BW43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":4.5362834360111956E-5},4.3533903198748991E-5,{"$f":"BY43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CA43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":4.5362834360111956E-5},4.3533903198748991E-5,{"$f":"CC43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CE43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CG43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0,{"$f":"CI43*Direct_cost_personnel*$F43*$G43/CPI_2001*12/1000000/$E43*$CK43","v":0},0]
["Norway",1993,29400,3280,118167,1.311105,144.5,null,null,null,null,null,null,null,1389.5,391.5,868.5,110,8,10,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX44","v":0},{"$f":"Include_Afghanistan*DY44","v":0},{"$f":"Include_Afghanistan*DZ44","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV44)),Personnel_plane*AV44,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY44)),Personnel_plane*AY44,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA44)),Personnel_plane*BA44,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV44*Include_Iraq","v":0},0,3,3,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V44:$BV44))-IF($AV$19=BY$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V44:$BV44))-IF($AV$19=CA$19,$AV44)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V44:$BV44))-IF($AV$19=CC$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V44:$BV44))-IF($AV$19=CE$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V44:$BV44))-IF($AV$19=CG$19,$AV44)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V44:$BV44*INDIRECT(\"Months_non_UN_operation\"&$B44),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V44:$BV44))-IF($AV$19=CI$19,$AV44)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B44-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.3943592121132512E-3},1.311864121277917E-3,{"$f":"P44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":3.9286911230107074E-4},3.6962562323159735E-4,{"$f":"Q44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":8.7153722613915712E-4},8.1997408372066994E-4,{"$f":"R44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.1038468034001991E-4},1.0385394267043604E-4,{"$f":"S44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":8.0279767520014455E-6},7.5530140123953475E-6,{"$f":"T44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.0034970940001811E-5},9.4412675154941841E-6,{"$f":"U44*(Direct_cost_personnel*$F44-UN_compensation)*$G44/CPI_2001*12/1000000/$E44*$CK44","v":1.5052456410002709E-6},1.4161901273241279E-6,0,null,null,null,null,null,null,{"$f":"BW44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":3.2590652109332559E-6},2.8323802546482558E-6,{"$f":"BY44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CA44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":3.2590652109332559E-6},2.8323802546482558E-6,{"$f":"CC44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CE44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CG44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0,{"$f":"CI44*Direct_cost_personnel*$F44*$G44/CPI_2001*12/1000000/$E44*$CK44","v":0},0]
["Poland",1993,269670,2636.5544960000002,90366,0.38514409999999999,144.5,null,null,null,null,null,null,null,1620.5,960.5,181,3.5,0,475.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX45","v":0},{"$f":"Include_Afghanistan*DY45","v":0},{"$f":"Include_Afghanistan*DZ45","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV45)),Personnel_plane*AV45,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY45)),Personnel_plane*AY45,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA45)),Personnel_plane*BA45,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV45*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V45:$BV45))-IF($AV$19=BY$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V45:$BV45))-IF($AV$19=CA$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V45:$BV45))-IF($AV$19=CC$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V45:$BV45))-IF($AV$19=CE$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V45:$BV45))-IF($AV$19=CG$19,$AV45)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V45:$BV45*INDIRECT(\"Months_non_UN_operation\"&$B45),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V45:$BV45))-IF($AV$19=CI$19,$AV45)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B45-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":5.006553925590608E-4},1.7532671416647534E-4,{"$f":"P45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":2.967476115723406E-4},1.0391935140814536E-4,{"$f":"Q45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":5.5920164179691469E-5},1.9582928271602614E-5,{"$f":"R45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":1.0813291415962437E-6},3.7867540856690133E-7,{"$f":"S45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"T45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":1.4690628766543252E-4},5.1445759078160456E-5,{"$f":"U45*(Direct_cost_personnel*$F45-UN_compensation)*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,0,null,null,null,null,null,null,{"$f":"BW45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"BY45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CA45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CC45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CE45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CG45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0,{"$f":"CI45*Direct_cost_personnel*$F45*$G45/CPI_2001*12/1000000/$E45*$CK45","v":0},0]
["Portugal",1993,50700,1510,93704,0.7606425,144.5,null,null,null,null,null,null,null,196,52.5,0,143.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX46","v":0},{"$f":"Include_Afghanistan*DY46","v":0},{"$f":"Include_Afghanistan*DZ46","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV46)),Personnel_plane*AV46,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY46)),Personnel_plane*AY46,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA46)),Personnel_plane*BA46,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV46*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V46:$BV46))-IF($AV$19=BY$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V46:$BV46))-IF($AV$19=CA$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V46:$BV46))-IF($AV$19=CC$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V46:$BV46))-IF($AV$19=CE$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V46:$BV46))-IF($AV$19=CG$19,$AV46)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V46:$BV46*INDIRECT(\"Months_non_UN_operation\"&$B46),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V46:$BV46))-IF($AV$19=CI$19,$AV46)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B46-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":1.3529912314920518E-4},6.2296970728759217E-5,{"$f":"P46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":3.6240836557822816E-5},1.6686688588060502E-5,{"$f":"Q46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"R46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":9.9058286591382366E-5},4.5610282140698708E-5,{"$f":"S46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"T46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"U46*(Direct_cost_personnel*$F46-UN_compensation)*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,0,null,null,null,null,null,null,{"$f":"BW46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"BY46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CA46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CC46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CE46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CG46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0,{"$f":"CI46*Direct_cost_personnel*$F46*$G46/CPI_2001*12/1000000/$E46*$CK46","v":0},0]
["Russia",1993,1714000,15070.878720000001,183816,0.4577966,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX47","v":0},{"$f":"Include_Afghanistan*DY47","v":0},{"$f":"Include_Afghanistan*DZ47","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV47)),Personnel_plane*AV47,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY47)),Personnel_plane*AY47,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA47)),Personnel_plane*BA47,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV47*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V47:$BV47))-IF($AV$19=BY$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V47:$BV47))-IF($AV$19=CA$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V47:$BV47))-IF($AV$19=CC$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V47:$BV47))-IF($AV$19=CE$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V47:$BV47))-IF($AV$19=CG$19,$AV47)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V47:$BV47*INDIRECT(\"Months_non_UN_operation\"&$B47),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V47:$BV47))-IF($AV$19=CI$19,$AV47)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B47-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"P47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"Q47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"R47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"S47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"T47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"U47*(Direct_cost_personnel*$F47-UN_compensation)*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,0,null,null,null,null,null,null,{"$f":"BW47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"BY47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CA47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CC47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CE47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CG47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0,{"$f":"CI47*Direct_cost_personnel*$F47*$G47/CPI_2001*12/1000000/$E47*$CK47","v":0},0]
["Saudi Arabia",1993,104000,20514.277375999998,132151,0.47673199999999999,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX48","v":0},{"$f":"Include_Afghanistan*DY48","v":0},{"$f":"Include_Afghanistan*DZ48","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV48)),Personnel_plane*AV48,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY48)),Personnel_plane*AY48,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA48)),Personnel_plane*BA48,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV48*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V48:$BV48))-IF($AV$19=BY$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V48:$BV48))-IF($AV$19=CA$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V48:$BV48))-IF($AV$19=CC$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V48:$BV48))-IF($AV$19=CE$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V48:$BV48))-IF($AV$19=CG$19,$AV48)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V48:$BV48*INDIRECT(\"Months_non_UN_operation\"&$B48),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V48:$BV48))-IF($AV$19=CI$19,$AV48)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B48-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"P48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"Q48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"R48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"S48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"T48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"U48*(Direct_cost_personnel*$F48-UN_compensation)*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,0,null,null,null,null,null,null,{"$f":"BW48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"BY48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CA48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CC48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CE48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CG48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0,{"$f":"CI48*Direct_cost_personnel*$F48*$G48/CPI_2001*12/1000000/$E48*$CK48","v":0},0]
["Slovakia",1993,47000,428.11555199999998,13415,0.4243886,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX49","v":0},{"$f":"Include_Afghanistan*DY49","v":0},{"$f":"Include_Afghanistan*DZ49","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV49)),Personnel_plane*AV49,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY49)),Personnel_plane*AY49,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA49)),Personnel_plane*BA49,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV49*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V49:$BV49))-IF($AV$19=BY$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V49:$BV49))-IF($AV$19=CA$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V49:$BV49))-IF($AV$19=CC$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V49:$BV49))-IF($AV$19=CE$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V49:$BV49))-IF($AV$19=CG$19,$AV49)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V49:$BV49*INDIRECT(\"Months_non_UN_operation\"&$B49),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V49:$BV49))-IF($AV$19=CI$19,$AV49)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B49-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"P49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"Q49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"R49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"S49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"T49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"U49*(Direct_cost_personnel*$F49-UN_compensation)*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,0,null,null,null,null,null,null,{"$f":"BW49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"BY49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CA49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CC49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CE49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CG49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0,{"$f":"CI49*Direct_cost_personnel*$F49*$G49/CPI_2001*12/1000000/$E49*$CK49","v":0},0]
["South Korea",1993,633000,11990,372209,0.7960469,144.5,null,null,null,null,null,null,null,125.5,0,0,125.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX50","v":0},{"$f":"Include_Afghanistan*DY50","v":0},{"$f":"Include_Afghanistan*DZ50","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV50)),Personnel_plane*AV50,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY50)),Personnel_plane*AY50,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA50)),Personnel_plane*BA50,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV50*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V50:$BV50))-IF($AV$19=BY$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V50:$BV50))-IF($AV$19=CA$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V50:$BV50))-IF($AV$19=CC$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V50:$BV50))-IF($AV$19=CE$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V50:$BV50))-IF($AV$19=CG$19,$AV50)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V50:$BV50*INDIRECT(\"Months_non_UN_operation\"&$B50),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V50:$BV50))-IF($AV$19=CI$19,$AV50)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B50-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":2.2978723068420401E-5},6.3866384128229577E-6,{"$f":"P50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"Q50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"R50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":2.2978723068420401E-5},6.3866384128229577E-6,{"$f":"S50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"T50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"U50*(Direct_cost_personnel*$F50-UN_compensation)*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,0,null,null,null,null,null,null,{"$f":"BW50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"BY50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CA50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CC50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CE50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CG50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0,{"$f":"CI50*Direct_cost_personnel*$F50*$G50/CPI_2001*12/1000000/$E50*$CK50","v":0},0]
["Spain ",1993,200700,6500,514949,0.88784799999999997,144.5,null,null,null,null,null,null,null,1212.5,1068,0,16,0,0,128.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX51","v":0},{"$f":"Include_Afghanistan*DY51","v":0},{"$f":"Include_Afghanistan*DZ51","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV51)),Personnel_plane*AV51,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY51)),Personnel_plane*AY51,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA51)),Personnel_plane*BA51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV51*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V51:$BV51))-IF($AV$19=BY$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V51:$BV51))-IF($AV$19=CA$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V51:$BV51))-IF($AV$19=CC$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V51:$BV51))-IF($AV$19=CE$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V51:$BV51))-IF($AV$19=CG$19,$AV51)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V51:$BV51*INDIRECT(\"Months_non_UN_operation\"&$B51),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V51:$BV51))-IF($AV$19=CI$19,$AV51)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B51-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":1.8163121871062388E-4},7.6257666619242512E-5,{"$f":"P51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":1.5998527140861547E-4},6.7169639545856493E-5,{"$f":"Q51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"R51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":2.396783092263903E-6},1.0062867347693856E-6,{"$f":"S51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"T51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"U51*(Direct_cost_personnel*$F51-UN_compensation)*$G51/CPI_2001*12/1000000/$E51*$CK51","v":1.9249164209744467E-5},8.0817403386166286E-6,0,null,null,null,null,null,null,{"$f":"BW51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"BY51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CA51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CC51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CE51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CG51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0,{"$f":"CI51*Direct_cost_personnel*$F51*$G51/CPI_2001*12/1000000/$E51*$CK51","v":0},0]
["Sweden",1993,64800,5240,202037,1.1797660000000001,144.5,null,null,null,null,null,null,null,1231.5,593.5,508,97.5,8,20.5,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX52","v":0},{"$f":"Include_Afghanistan*DY52","v":0},{"$f":"Include_Afghanistan*DZ52","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV52)),Personnel_plane*AV52,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY52)),Personnel_plane*AY52,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA52)),Personnel_plane*BA52,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV52*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V52:$BV52))-IF($AV$19=BY$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V52:$BV52))-IF($AV$19=CA$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V52:$BV52))-IF($AV$19=CC$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V52:$BV52))-IF($AV$19=CE$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V52:$BV52))-IF($AV$19=CG$19,$AV52)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V52:$BV52*INDIRECT(\"Months_non_UN_operation\"&$B52),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V52:$BV52))-IF($AV$19=CI$19,$AV52)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B52-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":6.44412097984177E-4},4.9290109860698414E-4,{"$f":"P52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":3.1056319947511901E-4},2.3754510923527822E-4,{"$f":"Q52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":2.6582326088182048E-4},2.0332420470349001E-4,{"$f":"R52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":5.1019228220428145E-5},3.9023838501161966E-5,{"$f":"S52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":4.1861930847530789E-6},3.2019559795825199E-6,{"$f":"T52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":1.0727119779679762E-5},8.2050121976802084E-6,{"$f":"U52*(Direct_cost_personnel*$F52-UN_compensation)*$G52/CPI_2001*12/1000000/$E52*$CK52","v":2.0930965423765395E-6},1.6009779897912599E-6,0,null,null,null,null,null,null,{"$f":"BW52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"BY52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CA52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CC52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CE52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CG52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0,{"$f":"CI52*Direct_cost_personnel*$F52*$G52/CPI_2001*12/1000000/$E52*$CK52","v":0},0]
["Switzerland",1993,13800,3270,244087,1.3706879999999999,144.5,null,null,null,null,null,null,null,56.5,9.5,6,41,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX53","v":0},{"$f":"Include_Afghanistan*DY53","v":0},{"$f":"Include_Afghanistan*DZ53","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV53)),Personnel_plane*AV53,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY53)),Personnel_plane*AY53,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA53)),Personnel_plane*BA53,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV53*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V53:$BV53))-IF($AV$19=BY$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V53:$BV53))-IF($AV$19=CA$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V53:$BV53))-IF($AV$19=CC$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V53:$BV53))-IF($AV$19=CE$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V53:$BV53))-IF($AV$19=CG$19,$AV53)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V53:$BV53*INDIRECT(\"Months_non_UN_operation\"&$B53),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V53:$BV53))-IF($AV$19=CI$19,$AV53)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B53-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":2.8798724865244557E-5},5.4849473664147905E-5,{"$f":"P53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":4.8422634729172264E-6},9.2224778727328338E-6,{"$f":"Q53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":3.0582716671056164E-6},5.8247228669891583E-6,{"$f":"R53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":2.0898189725221711E-5},3.9802272924425914E-5,{"$f":"S53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"T53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"U53*(Direct_cost_personnel*$F53-UN_compensation)*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,0,null,null,null,null,null,null,{"$f":"BW53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"BY53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CA53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CC53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CE53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CG53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0,{"$f":"CI53*Direct_cost_personnel*$F53*$G53/CPI_2001*12/1000000/$E53*$CK53","v":0},0]
["Turkey",1993,575963,8333.4881280000009,242142,0.60169070000000002,144.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX54","v":0},{"$f":"Include_Afghanistan*DY54","v":0},{"$f":"Include_Afghanistan*DZ54","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV54)),Personnel_plane*AV54,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY54)),Personnel_plane*AY54,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA54)),Personnel_plane*BA54,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV54*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V54:$BV54))-IF($AV$19=BY$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V54:$BV54))-IF($AV$19=CA$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V54:$BV54))-IF($AV$19=CC$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V54:$BV54))-IF($AV$19=CE$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V54:$BV54))-IF($AV$19=CG$19,$AV54)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V54:$BV54*INDIRECT(\"Months_non_UN_operation\"&$B54),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V54:$BV54))-IF($AV$19=CI$19,$AV54)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B54-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"P54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"Q54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"R54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"S54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"T54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"U54*(Direct_cost_personnel*$F54-UN_compensation)*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,0,null,null,null,null,null,null,{"$f":"BW54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"BY54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CA54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CC54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CE54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CG54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0,{"$f":"CI54*Direct_cost_personnel*$F54*$G54/CPI_2001*12/1000000/$E54*$CK54","v":0},0]
["United Kingdom",1993,274800,35150,982615,0.96073310000000001,144.5,null,null,null,null,null,null,null,3312,3189.5,15,8.5,0,99,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX55","v":0},{"$f":"Include_Afghanistan*DY55","v":0},{"$f":"Include_Afghanistan*DZ55","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV55)),Personnel_plane*AV55,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY55)),Personnel_plane*AY55,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA55)),Personnel_plane*BA55,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV55*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V55:$BV55))-IF($AV$19=BY$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V55:$BV55))-IF($AV$19=CA$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V55:$BV55))-IF($AV$19=CC$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V55:$BV55))-IF($AV$19=CE$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V55:$BV55))-IF($AV$19=CG$19,$AV55)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V55:$BV55*INDIRECT(\"Months_non_UN_operation\"&$B55),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V55:$BV55))-IF($AV$19=CI$19,$AV55)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B55-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":2.8405731319191939E-4},4.3113724235573433E-4,{"$f":"P55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":2.7355096631208548E-4},4.1519089205725078E-4,{"$f":"Q55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":1.2864914546735481E-6},1.9526143222632898E-6,{"$f":"R55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":7.2901182431501064E-7},1.1064814492825309E-6,{"$f":"S55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"T55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":8.4908436008454175E-6},1.2887254526937713E-5,{"$f":"U55*(Direct_cost_personnel*$F55-UN_compensation)*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,0,null,null,null,null,null,null,{"$f":"BW55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"BY55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CA55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CC55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CE55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CG55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0,{"$f":"CI55*Direct_cost_personnel*$F55*$G55/CPI_2001*12/1000000/$E55*$CK55","v":0},0]
["United States",1993,1729700,258870,6667325,1,144.5,null,null,null,null,null,null,null,1974,461.5,31.5,1440.5,0,40.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX56","v":0},{"$f":"Include_Afghanistan*DY56","v":0},{"$f":"Include_Afghanistan*DZ56","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV56)),Personnel_plane*AV56,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY56)),Personnel_plane*AY56,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA56)),Personnel_plane*BA56,0)","v":0},null,null,null,null,null,500,null,null,null,null,null,null,null,null,28000,null,null,null,{"$f":"DV56*Include_Iraq","v":0},0,12166.666666666666,28500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V56:$BV56))-IF($AV$19=BY$19,$AV56)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V56:$BV56))-IF($AV$19=CA$19,$AV56)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":11666.666666666666},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V56:$BV56))-IF($AV$19=CC$19,$AV56)","v":28000},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V56:$BV56))-IF($AV$19=CE$19,$AV56)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V56:$BV56))-IF($AV$19=CG$19,$AV56)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V56:$BV56*INDIRECT(\"Months_non_UN_operation\"&$B56),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V56:$BV56))-IF($AV$19=CI$19,$AV56)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B56-'Humanitarian interventions data'!First_year)","v":1},{"$f":"O56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":2.6089668704503971E-5},4.4310480673501728E-5,{"$f":"P56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":6.0994843501157953E-6},1.0359314503962028E-5,{"$f":"Q56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":4.1632450060378671E-7},7.0708213840694234E-7,{"$f":"R56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":1.903858549586523E-5},3.233497842460954E-5,{"$f":"S56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"T56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":5.3527435791915434E-7},9.0910560652321163E-7,{"$f":"U56*(Direct_cost_personnel*$F56-UN_compensation)*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,0,null,null,null,null,null,null,{"$f":"BW56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":1.7866953876588142E-4},6.397409823681859E-4,{"$f":"BY56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"CA56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":7.3425837848992376E-6},1.1223526006459405E-5,{"$f":"CC56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":1.7132695498098217E-4},6.285174563617265E-4,{"$f":"CE56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"CG56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0,{"$f":"CI56*Direct_cost_personnel*$F56*$G56/CPI_2001*12/1000000/$E56*$CK56","v":0},0]
["Australia",1994,61600,7470,353000,0.91409289999999999,148.19999999999999,null,null,null,null,null,null,null,287,20,13.5,253.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX57","v":0},{"$f":"Include_Afghanistan*DY57","v":0},{"$f":"Include_Afghanistan*DZ57","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV57)),Personnel_plane*AV57,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY57)),Personnel_plane*AY57,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA57)),Personnel_plane*BA57,0)","v":0},null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV57*Include_Iraq","v":0},0,10,10,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V57:$BV57))-IF($AV$19=BY$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V57:$BV57))-IF($AV$19=CA$19,$AV57)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V57:$BV57))-IF($AV$19=CC$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V57:$BV57))-IF($AV$19=CE$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V57:$BV57))-IF($AV$19=CG$19,$AV57)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V57:$BV57*INDIRECT(\"Months_non_UN_operation\"&$B57),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V57:$BV57))-IF($AV$19=CI$19,$AV57)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B57-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":7.1235265375147751E-5},1.056696041626933E-4,{"$f":"P57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":4.9641299912994953E-6},7.3637354817207875E-6,{"$f":"Q57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":3.3507877441271589E-6},4.9705214501615323E-6,{"$f":"R57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":6.2920347639721088E-5},9.3335347230810999E-5,{"$f":"S57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"T57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"U57*(Direct_cost_personnel*$F57-UN_compensation)*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,0,null,null,null,null,null,null,{"$f":"BW57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":2.7869521891935977E-6},3.6818677408603938E-6,{"$f":"BY57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CA57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":2.7869521891935977E-6},3.6818677408603938E-6,{"$f":"CC57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CE57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CG57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0,{"$f":"CI57*Direct_cost_personnel*$F57*$G57/CPI_2001*12/1000000/$E57*$CK57","v":0},0]
["Austria",1994,51250,1600,201638,1.127704,148.19999999999999,null,null,null,null,null,null,null,906,354,493,56.5,0,0,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX58","v":0},{"$f":"Include_Afghanistan*DY58","v":0},{"$f":"Include_Afghanistan*DZ58","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV58)),Personnel_plane*AV58,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY58)),Personnel_plane*AY58,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA58)),Personnel_plane*BA58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV58*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V58:$BV58))-IF($AV$19=BY$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V58:$BV58))-IF($AV$19=CA$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V58:$BV58))-IF($AV$19=CC$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V58:$BV58))-IF($AV$19=CE$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V58:$BV58))-IF($AV$19=CG$19,$AV58)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V58:$BV58*INDIRECT(\"Months_non_UN_operation\"&$B58),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V58:$BV58))-IF($AV$19=CI$19,$AV58)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B58-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":4.9697867229258523E-4},1.5034359438081244E-4,{"$f":"P58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":1.9418371963750018E-4},5.8743523632237969E-5,{"$f":"Q58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":2.7043099938216827E-4},8.1809483476534797E-5,{"$f":"R58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":3.0992599320674452E-5},9.3757318791566249E-6,{"$f":"S58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"T58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"U58*(Direct_cost_personnel*$F58-UN_compensation)*$G58/CPI_2001*12/1000000/$E58*$CK58","v":1.3713539522422327E-6},4.1485539288303646E-7,0,null,null,null,null,null,null,{"$f":"BW58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"BY58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CA58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CC58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CE58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CG58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0,{"$f":"CI58*Direct_cost_personnel*$F58*$G58/CPI_2001*12/1000000/$E58*$CK58","v":0},0]
["Belgium",1994,63000,2600,242626,1.1098220000000001,148.19999999999999,null,null,null,null,null,null,null,1464.5,1244,6,212.5,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX59","v":0},{"$f":"Include_Afghanistan*DY59","v":0},{"$f":"Include_Afghanistan*DZ59","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV59)),Personnel_plane*AV59,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY59)),Personnel_plane*AY59,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA59)),Personnel_plane*BA59,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV59*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V59:$BV59))-IF($AV$19=BY$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V59:$BV59))-IF($AV$19=CA$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V59:$BV59))-IF($AV$19=CC$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V59:$BV59))-IF($AV$19=CE$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V59:$BV59))-IF($AV$19=CG$19,$AV59)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V59:$BV59*INDIRECT(\"Months_non_UN_operation\"&$B59),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V59:$BV59))-IF($AV$19=CI$19,$AV59)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B59-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":6.5601044417069627E-4},2.669855985349876E-4,{"$f":"P59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":5.5723932574144506E-4},2.2678735717140632E-4,{"$f":"Q59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":2.687649481068063E-6},1.0938296969681978E-6,{"$f":"R59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":9.518758578782723E-5},3.8739801767623663E-5,{"$f":"S59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":8.9588316035602105E-7},3.6460989898939921E-7,{"$f":"T59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"U59*(Direct_cost_personnel*$F59-UN_compensation)*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,0,null,null,null,null,null,null,{"$f":"BW59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"BY59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CA59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CC59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CE59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CG59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0,{"$f":"CI59*Direct_cost_personnel*$F59*$G59/CPI_2001*12/1000000/$E59*$CK59","v":0},0]
["Brazil",1994,336800,9110.572032,546487,0.57441350000000002,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX60","v":0},{"$f":"Include_Afghanistan*DY60","v":0},{"$f":"Include_Afghanistan*DZ60","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV60)),Personnel_plane*AV60,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY60)),Personnel_plane*AY60,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA60)),Personnel_plane*BA60,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV60*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V60:$BV60))-IF($AV$19=BY$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V60:$BV60))-IF($AV$19=CA$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V60:$BV60))-IF($AV$19=CC$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V60:$BV60))-IF($AV$19=CE$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V60:$BV60))-IF($AV$19=CG$19,$AV60)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V60:$BV60*INDIRECT(\"Months_non_UN_operation\"&$B60),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V60:$BV60))-IF($AV$19=CI$19,$AV60)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B60-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"P60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"Q60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"R60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"S60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"T60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"U60*(Direct_cost_personnel*$F60-UN_compensation)*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,0,null,null,null,null,null,null,{"$f":"BW60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"BY60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CA60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CC60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CE60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CG60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0,{"$f":"CI60*Direct_cost_personnel*$F60*$G60/CPI_2001*12/1000000/$E60*$CK60","v":0},0]
["Canada",1994,78100,9000,564478,0.88915820000000001,148.19999999999999,null,null,null,null,null,null,null,2512,2049.5,237.5,224,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX61","v":0},{"$f":"Include_Afghanistan*DY61","v":0},{"$f":"Include_Afghanistan*DZ61","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV61)),Personnel_plane*AV61,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY61)),Personnel_plane*AY61,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA61)),Personnel_plane*BA61,0)","v":0},null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV61*Include_Iraq","v":0},0,27,27,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V61:$BV61))-IF($AV$19=BY$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V61:$BV61))-IF($AV$19=CA$19,$AV61)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V61:$BV61))-IF($AV$19=CC$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V61:$BV61))-IF($AV$19=CE$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V61:$BV61))-IF($AV$19=CG$19,$AV61)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V61:$BV61*INDIRECT(\"Months_non_UN_operation\"&$B61),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V61:$BV61))-IF($AV$19=CI$19,$AV61)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B61-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.7796412168854173E-4},5.4962577350299341E-4,{"$f":"P61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.0837478797797225E-4},4.484307415582743E-4,{"$f":"Q61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.5735063256778914E-5},5.1965016404044967E-5,{"$f":"R61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":3.3703807029551482E-5},4.901121547160451E-5,{"$f":"S61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"T61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"U61*(Direct_cost_personnel*$F61-UN_compensation)*$G61/CPI_2001*12/1000000/$E61*$CK61","v":1.5046342423906914E-7},2.1880006906966297E-7,0,null,null,null,null,null,null,{"$f":"BW61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":4.5773030825513441E-6},5.9076018648809015E-6,{"$f":"BY61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CA61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":4.5773030825513441E-6},5.9076018648809015E-6,{"$f":"CC61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CE61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CG61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0,{"$f":"CI61*Direct_cost_personnel*$F61*$G61/CPI_2001*12/1000000/$E61*$CK61","v":0},0]
["China",1994,2930000,12888.902656,559224,0.35010520000000001,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX62","v":0},{"$f":"Include_Afghanistan*DY62","v":0},{"$f":"Include_Afghanistan*DZ62","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV62)),Personnel_plane*AV62,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY62)),Personnel_plane*AY62,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA62)),Personnel_plane*BA62,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV62*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V62:$BV62))-IF($AV$19=BY$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V62:$BV62))-IF($AV$19=CA$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V62:$BV62))-IF($AV$19=CC$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V62:$BV62))-IF($AV$19=CE$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V62:$BV62))-IF($AV$19=CG$19,$AV62)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V62:$BV62*INDIRECT(\"Months_non_UN_operation\"&$B62),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V62:$BV62))-IF($AV$19=CI$19,$AV62)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B62-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"P62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"Q62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"R62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"S62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"T62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"U62*(Direct_cost_personnel*$F62-UN_compensation)*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,0,null,null,null,null,null,null,{"$f":"BW62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"BY62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CA62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CC62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CE62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CG62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0,{"$f":"CI62*Direct_cost_personnel*$F62*$G62/CPI_2001*12/1000000/$E62*$CK62","v":0},0]
["Czech Republic",1994,92900,1135.6807679999999,41090.29,0.35657899999999998,148.19999999999999,null,null,null,null,null,null,null,941,907,0,34,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX63","v":0},{"$f":"Include_Afghanistan*DY63","v":0},{"$f":"Include_Afghanistan*DZ63","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV63)),Personnel_plane*AV63,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY63)),Personnel_plane*AY63,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA63)),Personnel_plane*BA63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV63*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V63:$BV63))-IF($AV$19=BY$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V63:$BV63))-IF($AV$19=CA$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V63:$BV63))-IF($AV$19=CC$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V63:$BV63))-IF($AV$19=CE$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V63:$BV63))-IF($AV$19=CG$19,$AV63)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V63:$BV63*INDIRECT(\"Months_non_UN_operation\"&$B63),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V63:$BV63))-IF($AV$19=CI$19,$AV63)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B63-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":6.3239061084218915E-4},3.0005023690220424E-4,{"$f":"P63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":6.0954121576393787E-4},2.8920888934144451E-4,{"$f":"Q63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"R63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":2.284939507825125E-5},1.0841347560759771E-5,{"$f":"S63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"T63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"U63*(Direct_cost_personnel*$F63-UN_compensation)*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,0,null,null,null,null,null,null,{"$f":"BW63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"BY63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CA63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CC63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CE63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CG63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0,{"$f":"CI63*Direct_cost_personnel*$F63*$G63/CPI_2001*12/1000000/$E63*$CK63","v":0},0]
["Denmark",1994,27000,2600,153595,1.3442160000000001,148.19999999999999,null,null,null,null,null,null,null,1384.5,1314,61.5,2.5,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX64","v":0},{"$f":"Include_Afghanistan*DY64","v":0},{"$f":"Include_Afghanistan*DZ64","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV64)),Personnel_plane*AV64,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY64)),Personnel_plane*AY64,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA64)),Personnel_plane*BA64,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV64*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V64:$BV64))-IF($AV$19=BY$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V64:$BV64))-IF($AV$19=CA$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V64:$BV64))-IF($AV$19=CC$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V64:$BV64))-IF($AV$19=CE$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V64:$BV64))-IF($AV$19=CG$19,$AV64)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V64:$BV64*INDIRECT(\"Months_non_UN_operation\"&$B64),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V64:$BV64))-IF($AV$19=CI$19,$AV64)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B64-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":1.2070508097456088E-3},9.3031166212535722E-4,{"$f":"P64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":1.1455866840055829E-3},8.8293934563576698E-4,{"$f":"Q64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":5.3617641603001033E-5},4.1324786724961699E-5,{"$f":"R64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":2.1795789269512615E-6},1.6798693790634834E-6,{"$f":"S64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":5.6669052100732793E-6},4.3676603855650577E-6,{"$f":"T64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"U64*(Direct_cost_personnel*$F64-UN_compensation)*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,0,null,null,null,null,null,null,{"$f":"BW64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"BY64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CA64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CC64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CE64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CG64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0,{"$f":"CI64*Direct_cost_personnel*$F64*$G64/CPI_2001*12/1000000/$E64*$CK64","v":0},0]
["Finland",1994,31200,1600,101070,1.1124419999999999,148.19999999999999,null,null,null,null,null,null,null,891.5,325,557.5,2.5,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX65","v":0},{"$f":"Include_Afghanistan*DY65","v":0},{"$f":"Include_Afghanistan*DZ65","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV65)),Personnel_plane*AV65,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY65)),Personnel_plane*AY65,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA65)),Personnel_plane*BA65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV65*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V65:$BV65))-IF($AV$19=BY$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V65:$BV65))-IF($AV$19=CA$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V65:$BV65))-IF($AV$19=CC$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V65:$BV65))-IF($AV$19=CE$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V65:$BV65))-IF($AV$19=CG$19,$AV65)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V65:$BV65*INDIRECT(\"Months_non_UN_operation\"&$B65),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V65:$BV65))-IF($AV$19=CI$19,$AV65)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B65-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":9.6113219037858959E-4},4.8480542393878088E-4,{"$f":"P65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":3.5038470204491496E-4},1.7673781579372267E-4,{"$f":"Q65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":6.0104452735396953E-4},3.0317333016923197E-4,{"$f":"R65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":2.6952669388070373E-6},1.3595216599517128E-6,{"$f":"S65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":7.0076940408982982E-6},3.534756315874454E-6,{"$f":"T65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"U65*(Direct_cost_personnel*$F65-UN_compensation)*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,0,null,null,null,null,null,null,{"$f":"BW65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"BY65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CA65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CC65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CE65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CG65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0,{"$f":"CI65*Direct_cost_personnel*$F65*$G65/CPI_2001*12/1000000/$E65*$CK65","v":0},0]
["France",1994,409600,35600,1365287,1.1839660000000001,148.19999999999999,null,null,null,null,null,null,null,6464.5,5953,469.5,30,0,0,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX66","v":0},{"$f":"Include_Afghanistan*DY66","v":0},{"$f":"Include_Afghanistan*DZ66","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV66)),Personnel_plane*AV66,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY66)),Personnel_plane*AY66,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA66)),Personnel_plane*BA66,0)","v":0},null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV66*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V66:$BV66))-IF($AV$19=BY$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V66:$BV66))-IF($AV$19=CA$19,$AV66)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V66:$BV66))-IF($AV$19=CC$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V66:$BV66))-IF($AV$19=CE$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V66:$BV66))-IF($AV$19=CG$19,$AV66)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V66:$BV66*INDIRECT(\"Months_non_UN_operation\"&$B66),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V66:$BV66))-IF($AV$19=CI$19,$AV66)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B66-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":5.5238329090070569E-4},4.410664603955253E-4,{"$f":"P66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":5.0867626741927456E-4},4.0616731978259139E-4,{"$f":"Q66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":4.0118176978556943E-5},3.2033522028880677E-5,{"$f":"R66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":2.5634617877672167E-6},2.0468704171808737E-6,{"$f":"S66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"T66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"U66*(Direct_cost_personnel*$F66-UN_compensation)*$G66/CPI_2001*12/1000000/$E66*$CK66","v":1.0253847151068865E-6},8.1874816687234961E-7,0,null,null,null,null,null,null,{"$f":"BW66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":3.7332678934156007E-6},2.7291605562411652E-6,{"$f":"BY66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CA66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":3.7332678934156007E-6},2.7291605562411652E-6,{"$f":"CC66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CE66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CG66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0,{"$f":"CI66*Direct_cost_personnel*$F66*$G66/CPI_2001*12/1000000/$E66*$CK66","v":0},0]
["Germany",1994,367300,28600,2152740,1.215749,148.19999999999999,null,null,null,null,null,null,null,10,5,0,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX67","v":0},{"$f":"Include_Afghanistan*DY67","v":0},{"$f":"Include_Afghanistan*DZ67","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV67)),Personnel_plane*AV67,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY67)),Personnel_plane*AY67,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA67)),Personnel_plane*BA67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV67*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V67:$BV67))-IF($AV$19=BY$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V67:$BV67))-IF($AV$19=CA$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V67:$BV67))-IF($AV$19=CC$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V67:$BV67))-IF($AV$19=CE$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V67:$BV67))-IF($AV$19=CG$19,$AV67)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V67:$BV67*INDIRECT(\"Months_non_UN_operation\"&$B67),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V67:$BV67))-IF($AV$19=CI$19,$AV67)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B67-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":5.5781323430699176E-7},3.8766493838261827E-7,{"$f":"P67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":2.7890661715349588E-7},1.9383246919130913E-7,{"$f":"Q67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"R67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":2.7890661715349588E-7},1.9383246919130913E-7,{"$f":"S67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"T67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"U67*(Direct_cost_personnel*$F67-UN_compensation)*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,0,null,null,null,null,null,null,{"$f":"BW67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"BY67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CA67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CC67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CE67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CG67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0,{"$f":"CI67*Direct_cost_personnel*$F67*$G67/CPI_2001*12/1000000/$E67*$CK67","v":0},0]
["Greece",1994,159300,3300,109824,0.74939489999999997,148.19999999999999,null,null,null,null,null,null,null,10.5,2.5,6,2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX68","v":0},{"$f":"Include_Afghanistan*DY68","v":0},{"$f":"Include_Afghanistan*DZ68","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV68)),Personnel_plane*AV68,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY68)),Personnel_plane*AY68,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA68)),Personnel_plane*BA68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV68*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V68:$BV68))-IF($AV$19=BY$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V68:$BV68))-IF($AV$19=CA$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V68:$BV68))-IF($AV$19=CC$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V68:$BV68))-IF($AV$19=CE$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V68:$BV68))-IF($AV$19=CG$19,$AV68)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V68:$BV68*INDIRECT(\"Months_non_UN_operation\"&$B68),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V68:$BV68))-IF($AV$19=CI$19,$AV68)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B68-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":6.6821281951814639E-6},2.1227224117214812E-6,{"$f":"P68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":1.5909829036146342E-6},5.0541009802892401E-7,{"$f":"Q68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":3.8183589686751216E-6},1.2129842352694176E-6,{"$f":"R68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":1.272786322891707E-6},4.0432807842313926E-7,{"$f":"S68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"T68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"U68*(Direct_cost_personnel*$F68-UN_compensation)*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,0,null,null,null,null,null,null,{"$f":"BW68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"BY68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CA68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CC68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CE68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CG68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0,{"$f":"CI68*Direct_cost_personnel*$F68*$G68/CPI_2001*12/1000000/$E68*$CK68","v":0},0]
["Hungary",1994,745000,805.52550399999996,42347,0.47287649999999998,148.19999999999999,null,null,null,null,null,null,null,58,8.5,6,43.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX69","v":0},{"$f":"Include_Afghanistan*DY69","v":0},{"$f":"Include_Afghanistan*DZ69","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV69)),Personnel_plane*AV69,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY69)),Personnel_plane*AY69,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA69)),Personnel_plane*BA69,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV69*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V69:$BV69))-IF($AV$19=BY$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V69:$BV69))-IF($AV$19=CA$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V69:$BV69))-IF($AV$19=CC$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V69:$BV69))-IF($AV$19=CE$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V69:$BV69))-IF($AV$19=CG$19,$AV69)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V69:$BV69*INDIRECT(\"Months_non_UN_operation\"&$B69),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V69:$BV69))-IF($AV$19=CI$19,$AV69)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B69-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":5.4964748630849652E-5},1.5871989473303453E-6,{"$f":"P69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":8.0551786786589996E-6},2.3260674228117127E-7,{"$f":"Q69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":5.6860084790534107E-6},1.6419299455141501E-7,{"$f":"R69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":4.1223561473137225E-5},1.1903992104977591E-6,{"$f":"S69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"T69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"U69*(Direct_cost_personnel*$F69-UN_compensation)*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,0,null,null,null,null,null,null,{"$f":"BW69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"BY69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CA69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CC69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CE69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CG69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0,{"$f":"CI69*Direct_cost_personnel*$F69*$G69/CPI_2001*12/1000000/$E69*$CK69","v":0},0]
["India",1994,1265000,8837.7763840000007,321553,0.32331949999999998,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX70","v":0},{"$f":"Include_Afghanistan*DY70","v":0},{"$f":"Include_Afghanistan*DZ70","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV70)),Personnel_plane*AV70,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY70)),Personnel_plane*AY70,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA70)),Personnel_plane*BA70,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV70*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V70:$BV70))-IF($AV$19=BY$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V70:$BV70))-IF($AV$19=CA$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V70:$BV70))-IF($AV$19=CC$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V70:$BV70))-IF($AV$19=CE$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V70:$BV70))-IF($AV$19=CG$19,$AV70)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V70:$BV70*INDIRECT(\"Months_non_UN_operation\"&$B70),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V70:$BV70))-IF($AV$19=CI$19,$AV70)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B70-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"P70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"Q70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"R70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"S70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"T70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"U70*(Direct_cost_personnel*$F70-UN_compensation)*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,0,null,null,null,null,null,null,{"$f":"BW70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"BY70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CA70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CC70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CE70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CG70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0,{"$f":"CI70*Direct_cost_personnel*$F70*$G70/CPI_2001*12/1000000/$E70*$CK70","v":0},0]
["Indonesia",1994,276000,1556.6567680000001,176888,0.44608750000000003,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX71","v":0},{"$f":"Include_Afghanistan*DY71","v":0},{"$f":"Include_Afghanistan*DZ71","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV71)),Personnel_plane*AV71,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY71)),Personnel_plane*AY71,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA71)),Personnel_plane*BA71,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV71*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V71:$BV71))-IF($AV$19=BY$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V71:$BV71))-IF($AV$19=CA$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V71:$BV71))-IF($AV$19=CC$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V71:$BV71))-IF($AV$19=CE$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V71:$BV71))-IF($AV$19=CG$19,$AV71)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V71:$BV71*INDIRECT(\"Months_non_UN_operation\"&$B71),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V71:$BV71))-IF($AV$19=CI$19,$AV71)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B71-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"P71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"Q71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"R71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"S71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"T71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"U71*(Direct_cost_personnel*$F71-UN_compensation)*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,0,null,null,null,null,null,null,{"$f":"BW71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"BY71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CA71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CC71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CE71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CG71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0,{"$f":"CI71*Direct_cost_personnel*$F71*$G71/CPI_2001*12/1000000/$E71*$CK71","v":0},0]
["Ireland",1994,13000,504.5,55347,0.96135389999999998,148.19999999999999,null,null,null,null,null,null,null,830.5,73,686.5,69,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX72","v":0},{"$f":"Include_Afghanistan*DY72","v":0},{"$f":"Include_Afghanistan*DZ72","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV72)),Personnel_plane*AV72,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY72)),Personnel_plane*AY72,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA72)),Personnel_plane*BA72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV72*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V72:$BV72))-IF($AV$19=BY$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V72:$BV72))-IF($AV$19=CA$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V72:$BV72))-IF($AV$19=CC$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V72:$BV72))-IF($AV$19=CE$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V72:$BV72))-IF($AV$19=CG$19,$AV72)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V72:$BV72*INDIRECT(\"Months_non_UN_operation\"&$B72),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V72:$BV72))-IF($AV$19=CI$19,$AV72)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B72-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.3910446289667521E-3},6.2411751271496823E-4,{"$f":"P72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.222712316852172E-4},5.4859215446348795E-5,{"$f":"Q72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.1498520623548167E-3},5.1590207402628016E-4,{"$f":"R72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":1.1557143816821899E-4},5.1853231038329689E-5,{"$f":"S72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"T72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"U72*(Direct_cost_personnel*$F72-UN_compensation)*$G72/CPI_2001*12/1000000/$E72*$CK72","v":3.3498967584991021E-6},1.5029922040095562E-6,0,null,null,null,null,null,null,{"$f":"BW72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"BY72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CA72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CC72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CE72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CG72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0,{"$f":"CI72*Direct_cost_personnel*$F72*$G72/CPI_2001*12/1000000/$E72*$CK72","v":0},0]
["Italy ",1994,322300,16100,1061305,0.92209989999999997,148.19999999999999,null,null,null,null,null,null,null,685,0,58,613,5,0,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX73","v":0},{"$f":"Include_Afghanistan*DY73","v":0},{"$f":"Include_Afghanistan*DZ73","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV73)),Personnel_plane*AV73,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY73)),Personnel_plane*AY73,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA73)),Personnel_plane*BA73,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV73*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V73:$BV73))-IF($AV$19=BY$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V73:$BV73))-IF($AV$19=CA$19,$AV73)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V73:$BV73))-IF($AV$19=CC$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V73:$BV73))-IF($AV$19=CE$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V73:$BV73))-IF($AV$19=CG$19,$AV73)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V73:$BV73*INDIRECT(\"Months_non_UN_operation\"&$B73),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V73:$BV73))-IF($AV$19=CI$19,$AV73)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B73-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":5.7106934079008875E-5},3.455563923768632E-5,{"$f":"P73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"Q73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":4.8353316446460076E-6},2.9258789427530024E-6,{"$f":"R73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":5.110445341668971E-5},3.0923513653579145E-5,{"$f":"S73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":4.168389348832765E-7},2.5223094334077603E-7,{"$f":"T73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"U73*(Direct_cost_personnel*$F73-UN_compensation)*$G73/CPI_2001*12/1000000/$E73*$CK73","v":7.503100827898977E-7},4.5401569801339693E-7,0,null,null,null,null,null,null,{"$f":"BW73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":7.6677069281001032E-6},4.1365874707887266E-6,{"$f":"BY73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CA73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":7.6677069281001032E-6},4.1365874707887266E-6,{"$f":"CC73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CE73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CG73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0,{"$f":"CI73*Direct_cost_personnel*$F73*$G73/CPI_2001*12/1000000/$E73*$CK73","v":0},0]
["Japan",1994,237700,42100,4850349,1.7561420000000001,148.19999999999999,null,null,null,null,null,null,null,53,0,0,53,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX74","v":0},{"$f":"Include_Afghanistan*DY74","v":0},{"$f":"Include_Afghanistan*DZ74","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV74)),Personnel_plane*AV74,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY74)),Personnel_plane*AY74,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA74)),Personnel_plane*BA74,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV74*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V74:$BV74))-IF($AV$19=BY$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V74:$BV74))-IF($AV$19=CA$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V74:$BV74))-IF($AV$19=CC$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V74:$BV74))-IF($AV$19=CE$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V74:$BV74))-IF($AV$19=CG$19,$AV74)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V74:$BV74*INDIRECT(\"Months_non_UN_operation\"&$B74),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V74:$BV74))-IF($AV$19=CI$19,$AV74)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B74-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":1.9476653588727907E-6},2.0742389945662138E-6,{"$f":"P74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"Q74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"R74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":1.9476653588727907E-6},2.0742389945662138E-6,{"$f":"S74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"T74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"U74*(Direct_cost_personnel*$F74-UN_compensation)*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,0,null,null,null,null,null,null,{"$f":"BW74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"BY74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CA74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CC74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CE74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CG74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0,{"$f":"CI74*Direct_cost_personnel*$F74*$G74/CPI_2001*12/1000000/$E74*$CK74","v":0},0]
["Luxembourg",1994,800,107.04442400000001,17594,1.142361,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX75","v":0},{"$f":"Include_Afghanistan*DY75","v":0},{"$f":"Include_Afghanistan*DZ75","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV75)),Personnel_plane*AV75,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY75)),Personnel_plane*AY75,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA75)),Personnel_plane*BA75,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV75*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V75:$BV75))-IF($AV$19=BY$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V75:$BV75))-IF($AV$19=CA$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V75:$BV75))-IF($AV$19=CC$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V75:$BV75))-IF($AV$19=CE$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V75:$BV75))-IF($AV$19=CG$19,$AV75)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V75:$BV75*INDIRECT(\"Months_non_UN_operation\"&$B75),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V75:$BV75))-IF($AV$19=CI$19,$AV75)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B75-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"P75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"Q75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"R75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"S75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"T75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"U75*(Direct_cost_personnel*$F75-UN_compensation)*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,0,null,null,null,null,null,null,{"$f":"BW75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"BY75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CA75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CC75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CE75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CG75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0,{"$f":"CI75*Direct_cost_personnel*$F75*$G75/CPI_2001*12/1000000/$E75*$CK75","v":0},0]
["Mexico",1994,175000,3256.5155840000002,513275,0.64347549999999998,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX76","v":0},{"$f":"Include_Afghanistan*DY76","v":0},{"$f":"Include_Afghanistan*DZ76","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV76)),Personnel_plane*AV76,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY76)),Personnel_plane*AY76,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA76)),Personnel_plane*BA76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV76*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V76:$BV76))-IF($AV$19=BY$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V76:$BV76))-IF($AV$19=CA$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V76:$BV76))-IF($AV$19=CC$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V76:$BV76))-IF($AV$19=CE$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V76:$BV76))-IF($AV$19=CG$19,$AV76)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V76:$BV76*INDIRECT(\"Months_non_UN_operation\"&$B76),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V76:$BV76))-IF($AV$19=CI$19,$AV76)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B76-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"P76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"Q76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"R76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"S76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"T76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"U76*(Direct_cost_personnel*$F76-UN_compensation)*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,0,null,null,null,null,null,null,{"$f":"BW76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"BY76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CA76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CC76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CE76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CG76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0,{"$f":"CI76*Direct_cost_personnel*$F76*$G76/CPI_2001*12/1000000/$E76*$CK76","v":0},0]
["Netherlands",1994,70900,7200,351982,1.1097999999999999,148.19999999999999,null,null,null,null,null,null,null,1824,1787,15,22,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX77","v":0},{"$f":"Include_Afghanistan*DY77","v":0},{"$f":"Include_Afghanistan*DZ77","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV77)),Personnel_plane*AV77,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY77)),Personnel_plane*AY77,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA77)),Personnel_plane*BA77,0)","v":0},null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV77*Include_Iraq","v":0},0,22,22,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V77:$BV77))-IF($AV$19=BY$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":22},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V77:$BV77))-IF($AV$19=CA$19,$AV77)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V77:$BV77))-IF($AV$19=CC$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V77:$BV77))-IF($AV$19=CE$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V77:$BV77))-IF($AV$19=CG$19,$AV77)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V77:$BV77*INDIRECT(\"Months_non_UN_operation\"&$B77),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V77:$BV77))-IF($AV$19=CI$19,$AV77)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B77-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":5.6318831271731098E-4},5.640188778083925E-4,{"$f":"P77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":5.5176398839135697E-4},5.5257770539670909E-4,{"$f":"Q77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":4.6314828348463086E-6},4.638313139871649E-6,{"$f":"R77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":6.792841491107919E-6},6.8028592718117505E-6,{"$f":"S77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"T77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"U77*(Direct_cost_personnel*$F77-UN_compensation)*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,0,null,null,null,null,null,null,{"$f":"BW77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":7.4655332608749951E-6},6.8028592718117505E-6,{"$f":"BY77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CA77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":7.4655332608749951E-6},6.8028592718117505E-6,{"$f":"CC77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CE77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CG77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0,{"$f":"CI77*Direct_cost_personnel*$F77*$G77/CPI_2001*12/1000000/$E77*$CK77","v":0},0]
["New Zealand",1994,10000,727.3,51768,0.89048329999999998,148.19999999999999,null,null,null,null,null,null,null,184.5,142,7,33.5,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX78","v":0},{"$f":"Include_Afghanistan*DY78","v":0},{"$f":"Include_Afghanistan*DZ78","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV78)),Personnel_plane*AV78,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY78)),Personnel_plane*AY78,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA78)),Personnel_plane*BA78,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV78*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V78:$BV78))-IF($AV$19=BY$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V78:$BV78))-IF($AV$19=CA$19,$AV78)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V78:$BV78))-IF($AV$19=CC$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V78:$BV78))-IF($AV$19=CE$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V78:$BV78))-IF($AV$19=CG$19,$AV78)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V78:$BV78*INDIRECT(\"Months_non_UN_operation\"&$B78),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V78:$BV78))-IF($AV$19=CI$19,$AV78)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B78-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":3.0320863903184281E-4},2.7781236449416277E-4,{"$f":"P78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":2.3336383058277329E-4},2.1381764638575128E-4,{"$f":"Q78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":1.1503850803376149E-5},1.0540306511973653E-5,{"$f":"R78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":5.5054143130442996E-5},5.0442895450159635E-5,{"$f":"S78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"T78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"U78*(Direct_cost_personnel*$F78-UN_compensation)*$G78/CPI_2001*12/1000000/$E78*$CK78","v":3.2868145152503286E-6},3.0115161462781874E-6,0,null,null,null,null,null,null,{"$f":"BW78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":4.6282657647985923E-5},3.7643951828477335E-5,{"$f":"BY78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CA78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":4.6282657647985923E-5},3.7643951828477335E-5,{"$f":"CC78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CE78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CG78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0,{"$f":"CI78*Direct_cost_personnel*$F78*$G78/CPI_2001*12/1000000/$E78*$CK78","v":0},0]
["Norway",1994,33500,3200,124479,1.2881899999999999,148.19999999999999,null,null,null,null,null,null,null,1738,871.5,846,16,4.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX79","v":0},{"$f":"Include_Afghanistan*DY79","v":0},{"$f":"Include_Afghanistan*DZ79","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV79)),Personnel_plane*AV79,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY79)),Personnel_plane*AY79,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA79)),Personnel_plane*BA79,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV79*Include_Iraq","v":0},0,3,3,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V79:$BV79))-IF($AV$19=BY$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V79:$BV79))-IF($AV$19=CA$19,$AV79)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V79:$BV79))-IF($AV$19=CC$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V79:$BV79))-IF($AV$19=CE$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V79:$BV79))-IF($AV$19=CG$19,$AV79)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V79:$BV79*INDIRECT(\"Months_non_UN_operation\"&$B79),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V79:$BV79))-IF($AV$19=CI$19,$AV79)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B79-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":1.7854737203755774E-3},1.4294265757568527E-3,{"$f":"P79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":8.9530514804793751E-4},7.1676942507025148E-4,{"$f":"Q79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":8.6910861187441794E-4},6.9579682571363477E-4,{"$f":"R79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":1.6437042304953532E-5},1.3159278027681036E-5,{"$f":"S79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":4.6229181482681795E-6},3.7010469452852914E-6,{"$f":"T79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"U79*(Direct_cost_personnel*$F79-UN_compensation)*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,0,null,null,null,null,null,null,{"$f":"BW79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":3.3413269647770071E-6},2.4673646301901946E-6,{"$f":"BY79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CA79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":3.3413269647770071E-6},2.4673646301901946E-6,{"$f":"CC79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CE79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CG79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0,{"$f":"CI79*Direct_cost_personnel*$F79*$G79/CPI_2001*12/1000000/$E79*$CK79","v":0},0]
["Poland",1994,283600,2555.4544639999999,103683,0.41335300000000003,148.19999999999999,null,null,null,null,null,null,null,1920.5,1094.5,819,7,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX80","v":0},{"$f":"Include_Afghanistan*DY80","v":0},{"$f":"Include_Afghanistan*DZ80","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV80)),Personnel_plane*AV80,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY80)),Personnel_plane*AY80,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA80)),Personnel_plane*BA80,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV80*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V80:$BV80))-IF($AV$19=BY$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V80:$BV80))-IF($AV$19=CA$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V80:$BV80))-IF($AV$19=CC$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V80:$BV80))-IF($AV$19=CE$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V80:$BV80))-IF($AV$19=CG$19,$AV80)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V80:$BV80*INDIRECT(\"Months_non_UN_operation\"&$B80),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V80:$BV80))-IF($AV$19=CI$19,$AV80)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B80-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":6.2467554124282876E-4},1.7888407369388734E-4,{"$f":"P80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":3.5600488408762097E-4},1.0194669026709698E-4,{"$f":"Q80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":2.6639378717931622E-4},7.6285371702834547E-5,{"$f":"R80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":2.2768699758915913E-6},6.5201172395585088E-7,{"$f":"S80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"T80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"U80*(Direct_cost_personnel*$F80-UN_compensation)*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,0,null,null,null,null,null,null,{"$f":"BW80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"BY80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CA80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CC80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CE80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CG80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0,{"$f":"CI80*Direct_cost_personnel*$F80*$G80/CPI_2001*12/1000000/$E80*$CK80","v":0},0]
["Portugal",1994,50700,1500,98188,0.77427800000000002,148.19999999999999,null,null,null,null,null,null,null,294,59.5,0,234.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX81","v":0},{"$f":"Include_Afghanistan*DY81","v":0},{"$f":"Include_Afghanistan*DZ81","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV81)),Personnel_plane*AV81,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY81)),Personnel_plane*AY81,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA81)),Personnel_plane*BA81,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV81*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V81:$BV81))-IF($AV$19=BY$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V81:$BV81))-IF($AV$19=CA$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V81:$BV81))-IF($AV$19=CC$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V81:$BV81))-IF($AV$19=CE$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V81:$BV81))-IF($AV$19=CG$19,$AV81)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V81:$BV81*INDIRECT(\"Months_non_UN_operation\"&$B81),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V81:$BV81))-IF($AV$19=CI$19,$AV81)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B81-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":2.1729102797372635E-4},9.4945681423629958E-5,{"$f":"P81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":4.3975565185158899E-5},1.9215197430972729E-5,{"$f":"Q81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"R81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":1.7331546278856745E-4},7.5730483992657226E-5,{"$f":"S81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"T81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"U81*(Direct_cost_personnel*$F81-UN_compensation)*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,0,null,null,null,null,null,null,{"$f":"BW81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"BY81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CA81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CC81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CE81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CG81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0,{"$f":"CI81*Direct_cost_personnel*$F81*$G81/CPI_2001*12/1000000/$E81*$CK81","v":0},0]
["Russia",1994,1714000,14695.197695999999,276902,0.46601550000000003,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX82","v":0},{"$f":"Include_Afghanistan*DY82","v":0},{"$f":"Include_Afghanistan*DZ82","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV82)),Personnel_plane*AV82,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY82)),Personnel_plane*AY82,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA82)),Personnel_plane*BA82,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV82*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V82:$BV82))-IF($AV$19=BY$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V82:$BV82))-IF($AV$19=CA$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V82:$BV82))-IF($AV$19=CC$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V82:$BV82))-IF($AV$19=CE$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V82:$BV82))-IF($AV$19=CG$19,$AV82)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V82:$BV82*INDIRECT(\"Months_non_UN_operation\"&$B82),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V82:$BV82))-IF($AV$19=CI$19,$AV82)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B82-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"P82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"Q82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"R82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"S82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"T82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"U82*(Direct_cost_personnel*$F82-UN_compensation)*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,0,null,null,null,null,null,null,{"$f":"BW82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"BY82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CA82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CC82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CE82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CG82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0,{"$f":"CI82*Direct_cost_personnel*$F82*$G82/CPI_2001*12/1000000/$E82*$CK82","v":0},0]
["Saudi Arabia",1994,158000,17634.691072000001,134327,0.47177150000000001,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX83","v":0},{"$f":"Include_Afghanistan*DY83","v":0},{"$f":"Include_Afghanistan*DZ83","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV83)),Personnel_plane*AV83,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY83)),Personnel_plane*AY83,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA83)),Personnel_plane*BA83,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV83*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V83:$BV83))-IF($AV$19=BY$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V83:$BV83))-IF($AV$19=CA$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V83:$BV83))-IF($AV$19=CC$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V83:$BV83))-IF($AV$19=CE$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V83:$BV83))-IF($AV$19=CG$19,$AV83)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V83:$BV83*INDIRECT(\"Months_non_UN_operation\"&$B83),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V83:$BV83))-IF($AV$19=CI$19,$AV83)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B83-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"P83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"Q83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"R83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"S83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"T83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"U83*(Direct_cost_personnel*$F83-UN_compensation)*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,0,null,null,null,null,null,null,{"$f":"BW83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"BY83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CA83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CC83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CE83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CG83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0,{"$f":"CI83*Direct_cost_personnel*$F83*$G83/CPI_2001*12/1000000/$E83*$CK83","v":0},0]
["Slovakia",1994,47000,440.95103999999998,15479,0.47769600000000001,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX84","v":0},{"$f":"Include_Afghanistan*DY84","v":0},{"$f":"Include_Afghanistan*DZ84","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV84)),Personnel_plane*AV84,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY84)),Personnel_plane*AY84,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA84)),Personnel_plane*BA84,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV84*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V84:$BV84))-IF($AV$19=BY$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V84:$BV84))-IF($AV$19=CA$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V84:$BV84))-IF($AV$19=CC$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V84:$BV84))-IF($AV$19=CE$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V84:$BV84))-IF($AV$19=CG$19,$AV84)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V84:$BV84*INDIRECT(\"Months_non_UN_operation\"&$B84),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V84:$BV84))-IF($AV$19=CI$19,$AV84)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B84-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"P84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"Q84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"R84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"S84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"T84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"U84*(Direct_cost_personnel*$F84-UN_compensation)*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,0,null,null,null,null,null,null,{"$f":"BW84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"BY84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CA84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CC84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CE84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CG84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0,{"$f":"CI84*Direct_cost_personnel*$F84*$G84/CPI_2001*12/1000000/$E84*$CK84","v":0},0]
["South Korea",1994,633000,13510,435590,0.83891610000000005,148.19999999999999,null,null,null,null,null,null,null,23.5,0,0,23.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX85","v":0},{"$f":"Include_Afghanistan*DY85","v":0},{"$f":"Include_Afghanistan*DZ85","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV85)),Personnel_plane*AV85,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY85)),Personnel_plane*AY85,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA85)),Personnel_plane*BA85,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV85*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V85:$BV85))-IF($AV$19=BY$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V85:$BV85))-IF($AV$19=CA$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V85:$BV85))-IF($AV$19=CC$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V85:$BV85))-IF($AV$19=CE$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V85:$BV85))-IF($AV$19=CG$19,$AV85)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V85:$BV85*INDIRECT(\"Months_non_UN_operation\"&$B85),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V85:$BV85))-IF($AV$19=CI$19,$AV85)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B85-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":4.2904118035147243E-6},1.2340836539416297E-6,{"$f":"P85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"Q85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"R85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":4.2904118035147243E-6},1.2340836539416297E-6,{"$f":"S85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"T85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"U85*(Direct_cost_personnel*$F85-UN_compensation)*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,0,null,null,null,null,null,null,{"$f":"BW85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"BY85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CA85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CC85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CE85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CG85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0,{"$f":"CI85*Direct_cost_personnel*$F85*$G85/CPI_2001*12/1000000/$E85*$CK85","v":0},0]
["Spain ",1994,206500,5800,516718,0.85828939999999998,148.19999999999999,null,null,null,null,null,null,null,1525.5,1387.5,0,47.5,0,0,90.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX86","v":0},{"$f":"Include_Afghanistan*DY86","v":0},{"$f":"Include_Afghanistan*DZ86","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV86)),Personnel_plane*AV86,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY86)),Personnel_plane*AY86,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA86)),Personnel_plane*BA86,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV86*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V86:BV86,INDIRECT(\"Months_non_UN_operation\"&B86))/12","v":0},{"$f":"SUM(W86:BV86)-AV86","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V86:$BV86))-IF($AV$19=BY$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V86:$BV86))-IF($AV$19=CA$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V86:$BV86))-IF($AV$19=CC$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V86:$BV86))-IF($AV$19=CE$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V86:$BV86))-IF($AV$19=CG$19,$AV86)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V86:$BV86*INDIRECT(\"Months_non_UN_operation\"&$B86),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V86:$BV86))-IF($AV$19=CI$19,$AV86)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B86-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":2.4093921696346512E-4},{"$f":"O86/$C86*$D86/$E86*$CK86","v":8.8872942307541321E-5},{"$f":"P86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":2.1914333892940533E-4},{"$f":"P86/$C86*$D86/$E86*$CK86","v":8.0833305441962335E-5},{"$f":"Q86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"Q86/$C86*$D86/$E86*$CK86","v":0},{"$f":"R86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":7.5022043957814454E-6},{"$f":"R86/$C86*$D86/$E86*$CK86","v":2.7672663124275394E-6},{"$f":"S86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"S86/$C86*$D86/$E86*$CK86","v":0},{"$f":"T86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"T86/$C86*$D86/$E86*$CK86","v":0},{"$f":"U86*(Direct_cost_personnel*$F86-UN_compensation)*$G86/CPI_2001*12/1000000/$E86*$CK86","v":1.4293673638278328E-5},{"$f":"U86/$C86*$D86/$E86*$CK86","v":5.2723705531514172E-6},{"$f":"H86/$E86*$CK86","v":0},null,null,null,null,null,null,{"$f":"BW86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"BX86/$C86*$D86/$E86*$CK86","v":0},{"$f":"BY86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"BZ86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CA86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CB86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CC86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},0,{"$f":"CE86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CF86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CG86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CH86/$C86*$D86/$E86*$CK86","v":0},{"$f":"CI86*Direct_cost_personnel*$F86*$G86/CPI_2001*12/1000000/$E86*$CK86","v":0},{"$f":"CJ86/$C86*$D86/$E86*$CK86","v":0}]
["Sweden",1994,64000,4800,217547,1.196294,148.19999999999999,null,null,null,null,null,null,null,1475.5,1245,172.5,47,8,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX87","v":0},{"$f":"Include_Afghanistan*DY87","v":0},{"$f":"Include_Afghanistan*DZ87","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV87)),Personnel_plane*AV87,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY87)),Personnel_plane*AY87,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA87)),Personnel_plane*BA87,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV87*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V87:$BV87))-IF($AV$19=BY$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V87:$BV87))-IF($AV$19=CA$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V87:$BV87))-IF($AV$19=CC$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V87:$BV87))-IF($AV$19=CE$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V87:$BV87))-IF($AV$19=CG$19,$AV87)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V87:$BV87*INDIRECT(\"Months_non_UN_operation\"&$B87),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V87:$BV87))-IF($AV$19=CI$19,$AV87)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B87-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":8.0025250161333853E-4},5.4519313434762398E-4,{"$f":"P87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":6.7523847137147168E-4},4.6002402728755808E-4,{"$f":"Q87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":9.3557137599661739E-5},6.3738268841047181E-5,{"$f":"R87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":2.5490930244545522E-5},1.7366368901618653E-5,{"$f":"S87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":4.3388817437524274E-6},2.9559776853818988E-6,{"$f":"T87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"U87*(Direct_cost_personnel*$F87-UN_compensation)*$G87/CPI_2001*12/1000000/$E87*$CK87","v":1.6270806539071607E-6},1.108491632018212E-6,0,null,null,null,null,null,null,{"$f":"BW87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"BY87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CA87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CC87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CE87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CG87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0,{"$f":"CI87*Direct_cost_personnel*$F87*$G87/CPI_2001*12/1000000/$E87*$CK87","v":0},0]
["Switzerland",1994,13800,4200,270223,1.468845,148.19999999999999,null,null,null,null,null,null,null,44,15.5,7.5,21,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX88","v":0},{"$f":"Include_Afghanistan*DY88","v":0},{"$f":"Include_Afghanistan*DZ88","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV88)),Personnel_plane*AV88,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY88)),Personnel_plane*AY88,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA88)),Personnel_plane*BA88,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV88*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V88:$BV88))-IF($AV$19=BY$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V88:$BV88))-IF($AV$19=CA$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V88:$BV88))-IF($AV$19=CC$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V88:$BV88))-IF($AV$19=CE$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V88:$BV88))-IF($AV$19=CG$19,$AV88)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V88:$BV88*INDIRECT(\"Months_non_UN_operation\"&$B88),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V88:$BV88))-IF($AV$19=CI$19,$AV88)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B88-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":2.3988247846613866E-5},5.3113334648593495E-5,{"$f":"P88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":8.4504054914207942E-6},1.8710379251209076E-5,{"$f":"Q88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":4.0889058829455461E-6},9.0534093151011658E-6,{"$f":"R88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":1.1448936472247526E-5},2.5349546082283265E-5,{"$f":"S88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"T88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"U88*(Direct_cost_personnel*$F88-UN_compensation)*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,0,null,null,null,null,null,null,{"$f":"BW88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"BY88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CA88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CC88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CE88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CG88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0,{"$f":"CI88*Direct_cost_personnel*$F88*$G88/CPI_2001*12/1000000/$E88*$CK88","v":0},0]
["Turkey",1994,503800,8224.0051199999998,174448,0.45154349999999999,148.19999999999999,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX89","v":0},{"$f":"Include_Afghanistan*DY89","v":0},{"$f":"Include_Afghanistan*DZ89","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV89)),Personnel_plane*AV89,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY89)),Personnel_plane*AY89,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA89)),Personnel_plane*BA89,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV89*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V89:$BV89))-IF($AV$19=BY$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V89:$BV89))-IF($AV$19=CA$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V89:$BV89))-IF($AV$19=CC$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V89:$BV89))-IF($AV$19=CE$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V89:$BV89))-IF($AV$19=CG$19,$AV89)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V89:$BV89*INDIRECT(\"Months_non_UN_operation\"&$B89),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V89:$BV89))-IF($AV$19=CI$19,$AV89)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B89-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"P89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"Q89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"R89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"S89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"T89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"U89*(Direct_cost_personnel*$F89-UN_compensation)*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,0,null,null,null,null,null,null,{"$f":"BW89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"BY89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CA89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CC89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},{"$f":"CD89/$C89*$D89/$E89*$CK89","v":0},{"$f":"CE89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CG89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0,{"$f":"CI89*Direct_cost_personnel*$F89*$G89/CPI_2001*12/1000000/$E89*$CK89","v":0},0]
["United Kingdom",1994,254300,34000,1061382,0.97553619999999996,148.19999999999999,null,null,null,null,null,null,null,3657.5,3345,15,297.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX90","v":0},{"$f":"Include_Afghanistan*DY90","v":0},{"$f":"Include_Afghanistan*DZ90","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV90)),Personnel_plane*AV90,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY90)),Personnel_plane*AY90,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA90)),Personnel_plane*BA90,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV90*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V90:$BV90))-IF($AV$19=BY$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V90:$BV90))-IF($AV$19=CA$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V90:$BV90))-IF($AV$19=CC$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V90:$BV90))-IF($AV$19=CE$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V90:$BV90))-IF($AV$19=CG$19,$AV90)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V90:$BV90*INDIRECT(\"Months_non_UN_operation\"&$B90),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V90:$BV90))-IF($AV$19=CI$19,$AV90)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B90-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":3.2471369966471513E-4},4.9379668843679326E-4,{"$f":"P90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":2.9696987706861842E-4},4.5160626734684167E-4,{"$f":"Q90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":1.3317034846126391E-6},2.025140212317676E-6,{"$f":"R90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":2.6412119111484003E-5},4.0165280877633895E-5,{"$f":"S90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"T90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"U90*(Direct_cost_personnel*$F90-UN_compensation)*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,0,null,null,null,null,null,null,{"$f":"BW90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"BY90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CA90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CC90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CE90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CG90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0,{"$f":"CI90*Direct_cost_personnel*$F90*$G90/CPI_2001*12/1000000/$E90*$CK90","v":0},0]
["United States",1994,1650500,261700,7085150,1,148.19999999999999,null,null,null,null,null,null,null,826,762,31,33,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20000,null,null,{"$f":"Include_Afghanistan*DX91","v":0},{"$f":"Include_Afghanistan*DY91","v":0},{"$f":"Include_Afghanistan*DZ91","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV91)),Personnel_plane*AV91,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY91)),Personnel_plane*AY91,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA91)),Personnel_plane*BA91,0)","v":0},null,null,null,null,null,500,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV91*Include_Iraq","v":0},0,7166.666666666667,20500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V91:$BV91))-IF($AV$19=BY$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V91:$BV91))-IF($AV$19=CA$19,$AV91)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V91:$BV91))-IF($AV$19=CC$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V91:$BV91))-IF($AV$19=CE$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V91:$BV91))-IF($AV$19=CG$19,$AV91)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V91:$BV91*INDIRECT(\"Months_non_UN_operation\"&$B91),0))/12","v":6666.666666666667},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V91:$BV91))-IF($AV$19=CI$19,$AV91)","v":20000},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B91-'Humanitarian interventions data'!First_year)","v":1.0717734625362931},{"$f":"O91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.1292429702577366E-5},1.981172046824782E-5,{"$f":"P91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.0417471468963624E-5},1.8276671908964698E-5,{"$f":"Q91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":4.2380789440665662E-7},7.4353914590276313E-7,{"$f":"R91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":4.5115033920708613E-7},7.9150941338036079E-7,{"$f":"S91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"T91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"U91*(Direct_cost_personnel*$F91-UN_compensation)*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,0,null,null,null,null,null,null,{"$f":"BW91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.088634376313395E-4},4.9169524164537569E-4,{"$f":"BY91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CA91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":7.5951235556748493E-6},1.1992566869399406E-5,{"$f":"CC91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CE91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CG91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":0},0,{"$f":"CI91*Direct_cost_personnel*$F91*$G91/CPI_2001*12/1000000/$E91*$CK91","v":1.0126831407566465E-4},4.7970267477597629E-4]
["Australia",1995,56100,7350,379296,0.9818344,152.4,null,null,null,null,null,null,null,183.5,19.5,13,151,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX92","v":0},{"$f":"Include_Afghanistan*DY92","v":0},{"$f":"Include_Afghanistan*DZ92","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV92)),Personnel_plane*AV92,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY92)),Personnel_plane*AY92,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA92)),Personnel_plane*BA92,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV92*Include_Iraq","v":0},0,26,26,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V92:$BV92))-IF($AV$19=BY$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V92:$BV92))-IF($AV$19=CA$19,$AV92)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V92:$BV92))-IF($AV$19=CC$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V92:$BV92))-IF($AV$19=CE$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V92:$BV92))-IF($AV$19=CG$19,$AV92)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V92:$BV92*INDIRECT(\"Months_non_UN_operation\"&$B92),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V92:$BV92))-IF($AV$19=CI$19,$AV92)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B92-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":5.0605590088552831E-5},7.2809539258404329E-5,{"$f":"P92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":5.3777057587290473E-6},7.7372534906751201E-6,{"$f":"Q92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":3.5851371724860317E-6},5.1581689937834128E-6,{"$f":"R92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":4.1642747157337748E-5},5.9914116773945795E-5,{"$f":"S92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"T92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"U92*(Direct_cost_personnel*$F92-UN_compensation)*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,0,null,null,null,null,null,null,{"$f":"BW92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":7.9833832852642632E-6},1.0316337987566826E-5,{"$f":"BY92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CA92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":7.9833832852642632E-6},1.0316337987566826E-5,{"$f":"CC92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CE92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CG92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0,{"$f":"CI92*Direct_cost_personnel*$F92*$G92/CPI_2001*12/1000000/$E92*$CK92","v":0},0]
["Austria",1995,55700,2040,238798,1.2762180000000001,152.4,null,null,null,null,null,null,null,898,357,493.5,29,0,0,18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX93","v":0},{"$f":"Include_Afghanistan*DY93","v":0},{"$f":"Include_Afghanistan*DZ93","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV93)),Personnel_plane*AV93,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY93)),Personnel_plane*AY93,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA93)),Personnel_plane*BA93,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV93*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V93:$BV93))-IF($AV$19=BY$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V93:$BV93))-IF($AV$19=CA$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V93:$BV93))-IF($AV$19=CC$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V93:$BV93))-IF($AV$19=CE$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V93:$BV93))-IF($AV$19=CG$19,$AV93)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V93:$BV93*INDIRECT(\"Months_non_UN_operation\"&$B93),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V93:$BV93))-IF($AV$19=CI$19,$AV93)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B93-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":5.24671076783035E-4},1.5820733791516021E-4,{"$f":"P93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":2.085830450017188E-4},6.2895344805915577E-5,{"$f":"Q93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":2.8833538573767013E-4},8.6943564878765655E-5,{"$f":"R93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":1.6943720742436541E-5},5.1091456565029474E-6,{"$f":"S93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"T93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"U93*(Direct_cost_personnel*$F93-UN_compensation)*$G93/CPI_2001*12/1000000/$E93*$CK93","v":1.080892530120952E-5},3.2592825739760175E-6,0,null,null,null,null,null,null,{"$f":"BW93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"BY93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CA93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CC93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CE93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CG93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0,{"$f":"CI93*Direct_cost_personnel*$F93*$G93/CPI_2001*12/1000000/$E93*$CK93","v":0},0]
["Belgium",1995,47200,3450,284792,1.2490209999999999,152.4,null,null,null,null,null,null,null,887.5,878.5,6.5,1,1.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX94","v":0},{"$f":"Include_Afghanistan*DY94","v":0},{"$f":"Include_Afghanistan*DZ94","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV94)),Personnel_plane*AV94,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY94)),Personnel_plane*AY94,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA94)),Personnel_plane*BA94,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV94*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V94:$BV94))-IF($AV$19=BY$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V94:$BV94))-IF($AV$19=CA$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V94:$BV94))-IF($AV$19=CC$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V94:$BV94))-IF($AV$19=CE$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V94:$BV94))-IF($AV$19=CG$19,$AV94)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V94:$BV94*INDIRECT(\"Months_non_UN_operation\"&$B94),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V94:$BV94))-IF($AV$19=CI$19,$AV94)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B94-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":4.2473905193871796E-4},2.616517668817339E-4,{"$f":"P94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":4.2043183901764938E-4},2.5899839685138392E-4,{"$f":"Q94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":3.1107648874384985E-6},1.9163227996972064E-6,{"$f":"R94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":4.7857921345207667E-7},2.948188922611087E-7,{"$f":"S94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":7.1786882017811495E-7},4.4222833839166302E-7,{"$f":"T94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"U94*(Direct_cost_personnel*$F94-UN_compensation)*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,0,null,null,null,null,null,null,{"$f":"BW94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"BY94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CA94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CC94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CE94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CG94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0,{"$f":"CI94*Direct_cost_personnel*$F94*$G94/CPI_2001*12/1000000/$E94*$CK94","v":0},0]
["Brazil",1995,295000,10867.904511999999,769741,0.75680979999999998,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX95","v":0},{"$f":"Include_Afghanistan*DY95","v":0},{"$f":"Include_Afghanistan*DZ95","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV95)),Personnel_plane*AV95,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY95)),Personnel_plane*AY95,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA95)),Personnel_plane*BA95,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV95*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V95:$BV95))-IF($AV$19=BY$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V95:$BV95))-IF($AV$19=CA$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V95:$BV95))-IF($AV$19=CC$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V95:$BV95))-IF($AV$19=CE$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V95:$BV95))-IF($AV$19=CG$19,$AV95)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V95:$BV95*INDIRECT(\"Months_non_UN_operation\"&$B95),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V95:$BV95))-IF($AV$19=CI$19,$AV95)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B95-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"P95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"Q95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"R95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"S95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"T95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"U95*(Direct_cost_personnel*$F95-UN_compensation)*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,0,null,null,null,null,null,null,{"$f":"BW95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"BY95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CA95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CC95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CE95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CG95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0,{"$f":"CI95*Direct_cost_personnel*$F95*$G95/CPI_2001*12/1000000/$E95*$CK95","v":0},0]
["Canada",1995,70500,8450,590500,0.88634939999999995,152.4,null,null,null,null,null,null,null,2684.5,1738.5,232,117.5,0,0,596.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX96","v":0},{"$f":"Include_Afghanistan*DY96","v":0},{"$f":"Include_Afghanistan*DZ96","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV96)),Personnel_plane*AV96,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY96)),Personnel_plane*AY96,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA96)),Personnel_plane*BA96,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV96*Include_Iraq","v":0},0,28,28,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V96:$BV96))-IF($AV$19=BY$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V96:$BV96))-IF($AV$19=CA$19,$AV96)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V96:$BV96))-IF($AV$19=CC$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V96:$BV96))-IF($AV$19=CE$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V96:$BV96))-IF($AV$19=CG$19,$AV96)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V96:$BV96*INDIRECT(\"Months_non_UN_operation\"&$B96),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V96:$BV96))-IF($AV$19=CI$19,$AV96)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B96-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":4.2404575218969964E-4},6.2591750475223234E-4,{"$f":"P96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":2.7461484082018736E-4},4.0534832632212924E-4,{"$f":"Q96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":3.6646904268210212E-5},5.4093075471230358E-5,{"$f":"R96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":1.8560393325494396E-5},2.7396277447713651E-5,{"$f":"S96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"T96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"U96*(Direct_cost_personnel*$F96-UN_compensation)*$G96/CPI_2001*12/1000000/$E96*$CK96","v":9.4223613775807721E-5},1.3907982551115909E-4,0,null,null,null,null,null,null,{"$f":"BW96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":4.9853624178167372E-6},6.5284746258381459E-6,{"$f":"BY96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CA96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":4.9853624178167372E-6},6.5284746258381459E-6,{"$f":"CC96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CE96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CG96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0,{"$f":"CI96*Direct_cost_personnel*$F96*$G96/CPI_2001*12/1000000/$E96*$CK96","v":0},0]
["China",1995,2930000,13640.456192,727947,0.40163219999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX97","v":0},{"$f":"Include_Afghanistan*DY97","v":0},{"$f":"Include_Afghanistan*DZ97","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV97)),Personnel_plane*AV97,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY97)),Personnel_plane*AY97,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA97)),Personnel_plane*BA97,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV97*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V97:$BV97))-IF($AV$19=BY$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V97:$BV97))-IF($AV$19=CA$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V97:$BV97))-IF($AV$19=CC$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V97:$BV97))-IF($AV$19=CE$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V97:$BV97))-IF($AV$19=CG$19,$AV97)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V97:$BV97*INDIRECT(\"Months_non_UN_operation\"&$B97),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V97:$BV97))-IF($AV$19=CI$19,$AV97)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B97-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"P97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"Q97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"R97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"S97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"T97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"U97*(Direct_cost_personnel*$F97-UN_compensation)*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,0,null,null,null,null,null,null,{"$f":"BW97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"BY97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CA97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CC97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CE97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CG97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0,{"$f":"CI97*Direct_cost_personnel*$F97*$G97/CPI_2001*12/1000000/$E97*$CK97","v":0},0]
["Czech Republic",1995,86400,1015.93056,57786,0.41759570000000001,152.4,null,null,null,null,null,null,null,948.5,942.5,0,6,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX98","v":0},{"$f":"Include_Afghanistan*DY98","v":0},{"$f":"Include_Afghanistan*DZ98","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV98)),Personnel_plane*AV98,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY98)),Personnel_plane*AY98,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA98)),Personnel_plane*BA98,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV98*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V98:$BV98))-IF($AV$19=BY$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V98:$BV98))-IF($AV$19=CA$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V98:$BV98))-IF($AV$19=CC$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V98:$BV98))-IF($AV$19=CE$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V98:$BV98))-IF($AV$19=CG$19,$AV98)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V98:$BV98*INDIRECT(\"Months_non_UN_operation\"&$B98),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V98:$BV98))-IF($AV$19=CI$19,$AV98)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B98-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":6.183622471579096E-4},2.2170270045413829E-4,{"$f":"P98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":6.1445062514109633E-4},2.203002584902745E-4,{"$f":"Q98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"R98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":3.9116220168133458E-6},1.4024419638638165E-6,{"$f":"S98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"T98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"U98*(Direct_cost_personnel*$F98-UN_compensation)*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,0,null,null,null,null,null,null,{"$f":"BW98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"BY98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CA98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CC98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CE98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CG98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0,{"$f":"CI98*Direct_cost_personnel*$F98*$G98/CPI_2001*12/1000000/$E98*$CK98","v":0},0]
["Denmark",1995,33100,2740,181985,1.5139039999999999,152.4,null,null,null,null,null,null,null,1151.5,1088,57.5,0,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX99","v":0},{"$f":"Include_Afghanistan*DY99","v":0},{"$f":"Include_Afghanistan*DZ99","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV99)),Personnel_plane*AV99,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY99)),Personnel_plane*AY99,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA99)),Personnel_plane*BA99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV99*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V99:$BV99))-IF($AV$19=BY$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V99:$BV99))-IF($AV$19=CA$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V99:$BV99))-IF($AV$19=CC$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V99:$BV99))-IF($AV$19=CE$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V99:$BV99))-IF($AV$19=CG$19,$AV99)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V99:$BV99*INDIRECT(\"Months_non_UN_operation\"&$B99),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V99:$BV99))-IF($AV$19=CI$19,$AV99)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B99-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":1.0612114407772973E-3},6.0166800488016959E-4,{"$f":"P99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":1.0026904451287016E-3},5.6848874451552293E-4,{"$f":"Q99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":5.299145275266575E-5},3.0044212141215597E-5,{"$f":"R99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"S99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":5.5295428959303391E-6},3.1350482234311925E-6,{"$f":"T99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"U99*(Direct_cost_personnel*$F99-UN_compensation)*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,0,null,null,null,null,null,null,{"$f":"BW99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"BY99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CA99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CC99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CE99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CG99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0,{"$f":"CI99*Direct_cost_personnel*$F99*$G99/CPI_2001*12/1000000/$E99*$CK99","v":0},0]
["Finland",1995,31100,2120,130952,1.3624559999999999,152.4,null,null,null,null,null,null,null,1047,495,545.5,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX100","v":0},{"$f":"Include_Afghanistan*DY100","v":0},{"$f":"Include_Afghanistan*DZ100","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV100)),Personnel_plane*AV100,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY100)),Personnel_plane*AY100,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA100)),Personnel_plane*BA100,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV100*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V100:$BV100))-IF($AV$19=BY$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V100:$BV100))-IF($AV$19=CA$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V100:$BV100))-IF($AV$19=CC$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V100:$BV100))-IF($AV$19=CE$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V100:$BV100))-IF($AV$19=CG$19,$AV100)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V100:$BV100*INDIRECT(\"Months_non_UN_operation\"&$B100),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V100:$BV100))-IF($AV$19=CI$19,$AV100)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B100-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":1.1973040393837772E-3},6.2606008668982839E-4,{"$f":"P100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":5.6606064899233032E-4},2.9598829313415954E-4,{"$f":"Q100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":6.238102707582146E-4},3.2618507859532127E-4,{"$f":"R100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"S100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":7.4331196332326194E-6},3.8867149603475491E-6,{"$f":"T100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"U100*(Direct_cost_personnel*$F100-UN_compensation)*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,0,null,null,null,null,null,null,{"$f":"BW100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"BY100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CA100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CC100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CE100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CG100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0,{"$f":"CI100*Direct_cost_personnel*$F100*$G100/CPI_2001*12/1000000/$E100*$CK100","v":0},0]
["France",1995,409000,40500,1571374,1.307107,152.4,null,null,null,null,null,null,null,6516.5,6109.5,289.5,36,0,0,81.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX101","v":0},{"$f":"Include_Afghanistan*DY101","v":0},{"$f":"Include_Afghanistan*DZ101","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV101)),Personnel_plane*AV101,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY101)),Personnel_plane*AY101,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA101)),Personnel_plane*BA101,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV101*Include_Iraq","v":0},0,17,17,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V101:$BV101))-IF($AV$19=BY$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V101:$BV101))-IF($AV$19=CA$19,$AV101)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V101:$BV101))-IF($AV$19=CC$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V101:$BV101))-IF($AV$19=CE$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V101:$BV101))-IF($AV$19=CG$19,$AV101)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V101:$BV101*INDIRECT(\"Months_non_UN_operation\"&$B101),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V101:$BV101))-IF($AV$19=CI$19,$AV101)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B101-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":5.9379188214445046E-4},4.7170724961061086E-4,{"$f":"P101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":5.5670551737305608E-4},4.422459052399336E-4,{"$f":"Q101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":2.6379613271053243E-5},2.095591939879872E-5,{"$f":"R101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":3.2803664171257916E-6},2.6059174381925868E-6,{"$f":"S101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"T101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"U101*(Direct_cost_personnel*$F101-UN_compensation)*$G101/CPI_2001*12/1000000/$E101*$CK101","v":7.4263850832153327E-6},5.8995075336859952E-6,0,null,null,null,null,null,null,{"$f":"BW101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":1.6773903871135865E-6},1.2305721235909437E-6,{"$f":"BY101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CA101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":1.6773903871135865E-6},1.2305721235909437E-6,{"$f":"CC101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CE101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CG101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0,{"$f":"CI101*Direct_cost_personnel*$F101*$G101/CPI_2001*12/1000000/$E101*$CK101","v":0},0]
["Germany",1995,234000,34020,2525017,1.37399,152.4,null,null,null,null,null,null,null,267,254.5,0,12.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX102","v":0},{"$f":"Include_Afghanistan*DY102","v":0},{"$f":"Include_Afghanistan*DZ102","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV102)),Personnel_plane*AV102,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY102)),Personnel_plane*AY102,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA102)),Personnel_plane*BA102,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV102*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V102:$BV102))-IF($AV$19=BY$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V102:$BV102))-IF($AV$19=CA$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V102:$BV102))-IF($AV$19=CC$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V102:$BV102))-IF($AV$19=CE$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V102:$BV102))-IF($AV$19=CG$19,$AV102)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V102:$BV102*INDIRECT(\"Months_non_UN_operation\"&$B102),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V102:$BV102))-IF($AV$19=CI$19,$AV102)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B102-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":1.5979626533953717E-5},1.7659215481965948E-5,{"$f":"P102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":1.523151667749521E-5},1.6832473184121105E-5,{"$f":"Q102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"R102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":7.4810985645850746E-7},8.2674229784484779E-7,{"$f":"S102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"T102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"U102*(Direct_cost_personnel*$F102-UN_compensation)*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,0,null,null,null,null,null,null,{"$f":"BW102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"BY102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CA102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CC102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CE102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CG102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0,{"$f":"CI102*Direct_cost_personnel*$F102*$G102/CPI_2001*12/1000000/$E102*$CK102","v":0},0]
["Greece",1995,171300,3380,128895,0.84410609999999997,152.4,null,null,null,null,null,null,null,14.5,7,6.5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX103","v":0},{"$f":"Include_Afghanistan*DY103","v":0},{"$f":"Include_Afghanistan*DZ103","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV103)),Personnel_plane*AV103,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY103)),Personnel_plane*AY103,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA103)),Personnel_plane*BA103,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV103*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V103:$BV103))-IF($AV$19=BY$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V103:$BV103))-IF($AV$19=CA$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V103:$BV103))-IF($AV$19=CC$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V103:$BV103))-IF($AV$19=CE$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V103:$BV103))-IF($AV$19=CG$19,$AV103)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V103:$BV103*INDIRECT(\"Months_non_UN_operation\"&$B103),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V103:$BV103))-IF($AV$19=CI$19,$AV103)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B103-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":9.9293414891032838E-6},2.5497480471567119E-6,{"$f":"P103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":4.7934752016360676E-6},1.2309128503515161E-6,{"$f":"Q103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":4.451084115804919E-6},1.1429905038978366E-6,{"$f":"R103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":6.8478217166229528E-7},1.7584469290735942E-7,{"$f":"S103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"T103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"U103*(Direct_cost_personnel*$F103-UN_compensation)*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,0,null,null,null,null,null,null,{"$f":"BW103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"BY103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CA103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CC103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CE103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CG103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0,{"$f":"CI103*Direct_cost_personnel*$F103*$G103/CPI_2001*12/1000000/$E103*$CK103","v":0},0]
["Hungary",1995,70500,626.12614399999995,45574,0.49092750000000002,152.4,null,null,null,null,null,null,null,50.5,7.5,7,36,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX104","v":0},{"$f":"Include_Afghanistan*DY104","v":0},{"$f":"Include_Afghanistan*DZ104","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV104)),Personnel_plane*AV104,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY104)),Personnel_plane*AY104,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA104)),Personnel_plane*BA104,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV104*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V104:$BV104))-IF($AV$19=BY$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V104:$BV104))-IF($AV$19=CA$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V104:$BV104))-IF($AV$19=CC$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V104:$BV104))-IF($AV$19=CE$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V104:$BV104))-IF($AV$19=CG$19,$AV104)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V104:$BV104*INDIRECT(\"Months_non_UN_operation\"&$B104),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V104:$BV104))-IF($AV$19=CI$19,$AV104)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B104-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":5.13835497254845E-5},1.1304541446422747E-5,{"$f":"P104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":7.6312202562600744E-6},1.67889229402318E-6,{"$f":"Q104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":7.1224722391760691E-6},1.5669661410883014E-6,{"$f":"R104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":3.662985723004835E-5},8.0586830113112642E-6,{"$f":"S104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"T104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"U104*(Direct_cost_personnel*$F104-UN_compensation)*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,0,null,null,null,null,null,null,{"$f":"BW104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"BY104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CA104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CC104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CE104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CG104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0,{"$f":"CI104*Direct_cost_personnel*$F104*$G104/CPI_2001*12/1000000/$E104*$CK104","v":0},0]
["India",1995,1145000,9198.5909759999995,365020,0.32351010000000002,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX105","v":0},{"$f":"Include_Afghanistan*DY105","v":0},{"$f":"Include_Afghanistan*DZ105","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV105)),Personnel_plane*AV105,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY105)),Personnel_plane*AY105,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA105)),Personnel_plane*BA105,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV105*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V105:$BV105))-IF($AV$19=BY$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V105:$BV105))-IF($AV$19=CA$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V105:$BV105))-IF($AV$19=CC$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V105:$BV105))-IF($AV$19=CE$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V105:$BV105))-IF($AV$19=CG$19,$AV105)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V105:$BV105*INDIRECT(\"Months_non_UN_operation\"&$B105),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V105:$BV105))-IF($AV$19=CI$19,$AV105)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B105-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"P105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"Q105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"R105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"S105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"T105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"U105*(Direct_cost_personnel*$F105-UN_compensation)*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,0,null,null,null,null,null,null,{"$f":"BW105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"BY105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CA105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CC105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CE105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CG105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0,{"$f":"CI105*Direct_cost_personnel*$F105*$G105/CPI_2001*12/1000000/$E105*$CK105","v":0},0]
["Indonesia",1995,274500,1634.2790399999999,202131,0.45956190000000002,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX106","v":0},{"$f":"Include_Afghanistan*DY106","v":0},{"$f":"Include_Afghanistan*DZ106","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV106)),Personnel_plane*AV106,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY106)),Personnel_plane*AY106,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA106)),Personnel_plane*BA106,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV106*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V106:$BV106))-IF($AV$19=BY$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V106:$BV106))-IF($AV$19=CA$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V106:$BV106))-IF($AV$19=CC$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V106:$BV106))-IF($AV$19=CE$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V106:$BV106))-IF($AV$19=CG$19,$AV106)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V106:$BV106*INDIRECT(\"Months_non_UN_operation\"&$B106),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V106:$BV106))-IF($AV$19=CI$19,$AV106)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B106-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"P106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"Q106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"R106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"S106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"T106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"U106*(Direct_cost_personnel*$F106-UN_compensation)*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,0,null,null,null,null,null,null,{"$f":"BW106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"BY106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CA106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CC106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CE106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CG106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0,{"$f":"CI106*Direct_cost_personnel*$F106*$G106/CPI_2001*12/1000000/$E106*$CK106","v":0},0]
["Ireland",1995,12900,700.1,67816,1.0402260000000001,152.4,null,null,null,null,null,null,null,758,68,670.5,16.5,0,0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX107","v":0},{"$f":"Include_Afghanistan*DY107","v":0},{"$f":"Include_Afghanistan*DZ107","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV107)),Personnel_plane*AV107,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY107)),Personnel_plane*AY107,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA107)),Personnel_plane*BA107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV107*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V107:$BV107))-IF($AV$19=BY$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V107:$BV107))-IF($AV$19=CA$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V107:$BV107))-IF($AV$19=CC$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V107:$BV107))-IF($AV$19=CE$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V107:$BV107))-IF($AV$19=CG$19,$AV107)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V107:$BV107*INDIRECT(\"Months_non_UN_operation\"&$B107),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V107:$BV107))-IF($AV$19=CI$19,$AV107)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B107-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":1.246588003072966E-3},6.9680843936206739E-4,{"$f":"P107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":1.1183111373213944E-4},6.2510519626148516E-5,{"$f":"Q107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":1.1026876729029337E-3},6.1637210896077314E-4,{"$f":"R107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":2.7135490832063247E-5},1.5167993732815449E-5,{"$f":"S107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"T107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"U107*(Direct_cost_personnel*$F107-UN_compensation)*$G107/CPI_2001*12/1000000/$E107*$CK107","v":4.9337256058296818E-6},2.7578170423300814E-6,0,null,null,null,null,null,null,{"$f":"BW107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"BY107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CA107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CC107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CE107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CG107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0,{"$f":"CI107*Direct_cost_personnel*$F107*$G107/CPI_2001*12/1000000/$E107*$CK107","v":0},0]
["Italy ",1995,328700,16000,1133475,0.93863620000000003,152.4,null,null,null,null,null,null,null,71,0,57.5,6,6,0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX108","v":0},{"$f":"Include_Afghanistan*DY108","v":0},{"$f":"Include_Afghanistan*DZ108","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV108)),Personnel_plane*AV108,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY108)),Personnel_plane*AY108,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA108)),Personnel_plane*BA108,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV108*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V108:$BV108))-IF($AV$19=BY$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V108:$BV108))-IF($AV$19=CA$19,$AV108)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V108:$BV108))-IF($AV$19=CC$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V108:$BV108))-IF($AV$19=CE$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V108:$BV108))-IF($AV$19=CG$19,$AV108)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V108:$BV108*INDIRECT(\"Months_non_UN_operation\"&$B108),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V108:$BV108))-IF($AV$19=CI$19,$AV108)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B108-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":6.2312282377279659E-6},3.5024559400590646E-6,{"$f":"P108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"Q108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":5.0464172347796906E-6},2.8364960077943127E-6,{"$f":"R108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":5.2658266797701119E-7},2.9598219211766737E-7,{"$f":"S108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":5.2658266797701119E-7},2.9598219211766737E-7,{"$f":"T108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"U108*(Direct_cost_personnel*$F108-UN_compensation)*$G108/CPI_2001*12/1000000/$E108*$CK108","v":1.316456669942528E-7},7.3995548029416843E-8,0,null,null,null,null,null,null,{"$f":"BW108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":8.0547646813115333E-6},4.0450899589414541E-6,{"$f":"BY108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CA108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":8.0547646813115333E-6},4.0450899589414541E-6,{"$f":"CC108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CE108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CG108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0,{"$f":"CI108*Direct_cost_personnel*$F108*$G108/CPI_2001*12/1000000/$E108*$CK108","v":0},0]
["Japan",1995,239500,53800,5333927,1.8601829999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX109","v":0},{"$f":"Include_Afghanistan*DY109","v":0},{"$f":"Include_Afghanistan*DZ109","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV109)),Personnel_plane*AV109,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY109)),Personnel_plane*AY109,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA109)),Personnel_plane*BA109,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV109*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V109:$BV109))-IF($AV$19=BY$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V109:$BV109))-IF($AV$19=CA$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V109:$BV109))-IF($AV$19=CC$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V109:$BV109))-IF($AV$19=CE$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V109:$BV109))-IF($AV$19=CG$19,$AV109)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V109:$BV109*INDIRECT(\"Months_non_UN_operation\"&$B109),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V109:$BV109))-IF($AV$19=CI$19,$AV109)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B109-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"P109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"Q109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"R109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"S109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"T109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"U109*(Direct_cost_personnel*$F109-UN_compensation)*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,0,null,null,null,null,null,null,{"$f":"BW109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"BY109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CA109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CC109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CE109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CG109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0,{"$f":"CI109*Direct_cost_personnel*$F109*$G109/CPI_2001*12/1000000/$E109*$CK109","v":0},0]
["Luxembourg",1995,800,103.608728,20696,1.2997559999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX110","v":0},{"$f":"Include_Afghanistan*DY110","v":0},{"$f":"Include_Afghanistan*DZ110","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV110)),Personnel_plane*AV110,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY110)),Personnel_plane*AY110,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA110)),Personnel_plane*BA110,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV110*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V110:$BV110))-IF($AV$19=BY$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V110:$BV110))-IF($AV$19=CA$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V110:$BV110))-IF($AV$19=CC$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V110:$BV110))-IF($AV$19=CE$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V110:$BV110))-IF($AV$19=CG$19,$AV110)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V110:$BV110*INDIRECT(\"Months_non_UN_operation\"&$B110),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V110:$BV110))-IF($AV$19=CI$19,$AV110)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B110-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"P110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"Q110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"R110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"S110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"T110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"U110*(Direct_cost_personnel*$F110-UN_compensation)*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,0,null,null,null,null,null,null,{"$f":"BW110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"BY110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CA110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CC110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CE110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CG110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0,{"$f":"CI110*Direct_cost_personnel*$F110*$G110/CPI_2001*12/1000000/$E110*$CK110","v":0},0]
["Mexico",1995,175000,2663.7864960000002,334986,0.45690550000000002,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX111","v":0},{"$f":"Include_Afghanistan*DY111","v":0},{"$f":"Include_Afghanistan*DZ111","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV111)),Personnel_plane*AV111,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY111)),Personnel_plane*AY111,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA111)),Personnel_plane*BA111,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV111*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V111:$BV111))-IF($AV$19=BY$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V111:$BV111))-IF($AV$19=CA$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V111:$BV111))-IF($AV$19=CC$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V111:$BV111))-IF($AV$19=CE$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V111:$BV111))-IF($AV$19=CG$19,$AV111)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V111:$BV111*INDIRECT(\"Months_non_UN_operation\"&$B111),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V111:$BV111))-IF($AV$19=CI$19,$AV111)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B111-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"P111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"Q111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"R111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"S111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"T111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"U111*(Direct_cost_personnel*$F111-UN_compensation)*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,0,null,null,null,null,null,null,{"$f":"BW111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"BY111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CA111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CC111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CE111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CG111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0,{"$f":"CI111*Direct_cost_personnel*$F111*$G111/CPI_2001*12/1000000/$E111*$CK111","v":0},0]
["Netherlands",1995,74400,8560,419348,1.257881,152.4,null,null,null,null,null,null,null,1575.5,1384.5,13.5,24,0,0,153.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX112","v":0},{"$f":"Include_Afghanistan*DY112","v":0},{"$f":"Include_Afghanistan*DZ112","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV112)),Personnel_plane*AV112,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY112)),Personnel_plane*AY112,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA112)),Personnel_plane*BA112,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV112*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V112:$BV112))-IF($AV$19=BY$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V112:$BV112))-IF($AV$19=CA$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V112:$BV112))-IF($AV$19=CC$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V112:$BV112))-IF($AV$19=CE$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V112:$BV112))-IF($AV$19=CG$19,$AV112)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V112:$BV112*INDIRECT(\"Months_non_UN_operation\"&$B112),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V112:$BV112))-IF($AV$19=CI$19,$AV112)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B112-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":5.1601391125105102E-4},4.9653590668265169E-4,{"$f":"P112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":4.5345684552655044E-4},4.3634018584711603E-4,{"$f":"Q112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":4.4215727082762241E-6},4.254671367956712E-6,{"$f":"R112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":7.860573703602175E-6},7.5638602097008195E-6,{"$f":"S112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"T112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"U112*(Direct_cost_personnel*$F112-UN_compensation)*$G112/CPI_2001*12/1000000/$E112*$CK112","v":5.0274919312622243E-5},4.8377189257878162E-5,0,null,null,null,null,null,null,{"$f":"BW112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"BY112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CA112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CC112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CE112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CG112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0,{"$f":"CI112*Direct_cost_personnel*$F112*$G112/CPI_2001*12/1000000/$E112*$CK112","v":0},0]
["New Zealand",1995,10050,599,61064,0.97092330000000004,152.4,null,null,null,null,null,null,null,282.5,259,7,14.5,0,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX113","v":0},{"$f":"Include_Afghanistan*DY113","v":0},{"$f":"Include_Afghanistan*DZ113","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV113)),Personnel_plane*AV113,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY113)),Personnel_plane*AY113,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA113)),Personnel_plane*BA113,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV113*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V113:$BV113))-IF($AV$19=BY$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V113:$BV113))-IF($AV$19=CA$19,$AV113)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V113:$BV113))-IF($AV$19=CC$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V113:$BV113))-IF($AV$19=CE$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V113:$BV113))-IF($AV$19=CG$19,$AV113)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V113:$BV113*INDIRECT(\"Months_non_UN_operation\"&$B113),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V113:$BV113))-IF($AV$19=CI$19,$AV113)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B113-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.7793271918406449E-4},3.1673784862975635E-4,{"$f":"P113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.3817548413689449E-4},2.9038974440745804E-4,{"$f":"Q113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":1.1842580652348499E-5},7.8483714704718382E-6,{"$f":"R113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":2.4531059922721888E-5},1.6257340903120237E-5,{"$f":"S113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"T113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"U113*(Direct_cost_personnel*$F113-UN_compensation)*$G113/CPI_2001*12/1000000/$E113*$CK113","v":3.3835944720995712E-6},2.2423918487062395E-6,0,null,null,null,null,null,null,{"$f":"BW113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.71512633591367E-5},2.8029898108827994E-5,{"$f":"BY113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CA113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":4.71512633591367E-5},2.8029898108827994E-5,{"$f":"CC113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CE113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CG113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0,{"$f":"CI113*Direct_cost_personnel*$F113*$G113/CPI_2001*12/1000000/$E113*$CK113","v":0},0]
["Norway",1995,30000,3770,148918,1.4486600000000001,152.4,null,null,null,null,null,null,null,1740,891.5,842.5,6,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX114","v":0},{"$f":"Include_Afghanistan*DY114","v":0},{"$f":"Include_Afghanistan*DZ114","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV114)),Personnel_plane*AV114,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY114)),Personnel_plane*AY114,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA114)),Personnel_plane*BA114,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV114*Include_Iraq","v":0},0,4,4,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V114:$BV114))-IF($AV$19=BY$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V114:$BV114))-IF($AV$19=CA$19,$AV114)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V114:$BV114))-IF($AV$19=CC$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V114:$BV114))-IF($AV$19=CE$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V114:$BV114))-IF($AV$19=CG$19,$AV114)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V114:$BV114*INDIRECT(\"Months_non_UN_operation\"&$B114),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V114:$BV114))-IF($AV$19=CI$19,$AV114)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B114-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":1.8692103680452662E-3},1.6866623397013907E-3,{"$f":"P114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":9.5770174891514652E-4},8.6417211255390204E-4,{"$f":"Q114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":9.0506306613686021E-4},8.1667415011403533E-4,{"$f":"R114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":6.44555299325954E-6},5.8160770334530713E-6,{"$f":"S114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"T114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"U114*(Direct_cost_personnel*$F114-UN_compensation)*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,0,null,null,null,null,null,null,{"$f":"BW114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":4.6156504971430232E-6},3.8773846889687142E-6,{"$f":"BY114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CA114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":4.6156504971430232E-6},3.8773846889687142E-6,{"$f":"CC114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CE114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CG114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0,{"$f":"CI114*Direct_cost_personnel*$F114*$G114/CPI_2001*12/1000000/$E114*$CK114","v":0},0]
["Poland",1995,278600,2573.1512320000002,139095,0.48570419999999997,152.4,null,null,null,null,null,null,null,1726,797.5,918,10.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX115","v":0},{"$f":"Include_Afghanistan*DY115","v":0},{"$f":"Include_Afghanistan*DZ115","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV115)),Personnel_plane*AV115,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY115)),Personnel_plane*AY115,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA115)),Personnel_plane*BA115,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV115*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V115:$BV115))-IF($AV$19=BY$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V115:$BV115))-IF($AV$19=CA$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V115:$BV115))-IF($AV$19=CC$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V115:$BV115))-IF($AV$19=CE$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V115:$BV115))-IF($AV$19=CG$19,$AV115)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V115:$BV115*INDIRECT(\"Months_non_UN_operation\"&$B115),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V115:$BV115))-IF($AV$19=CI$19,$AV115)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B115-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":5.6772404905863262E-4},1.3164957801331669E-4,{"$f":"P115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":2.6231745603954784E-4},6.0828817187497136E-5,{"$f":"Q115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":3.019528835665265E-4},7.0019879847175391E-5,{"$f":"R115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":3.4537094525583104E-6},8.008809786441629E-7,{"$f":"S115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"T115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"U115*(Direct_cost_personnel*$F115-UN_compensation)*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,0,null,null,null,null,null,null,{"$f":"BW115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"BY115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CA115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CC115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CE115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CG115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0,{"$f":"CI115*Direct_cost_personnel*$F115*$G115/CPI_2001*12/1000000/$E115*$CK115","v":0},0]
["Portugal",1995,54200,1600,116399,0.86188790000000004,152.4,null,null,null,null,null,null,null,176,48.5,0,127.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX116","v":0},{"$f":"Include_Afghanistan*DY116","v":0},{"$f":"Include_Afghanistan*DZ116","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV116)),Personnel_plane*AV116,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY116)),Personnel_plane*AY116,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA116)),Personnel_plane*BA116,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV116*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V116:$BV116))-IF($AV$19=BY$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V116:$BV116))-IF($AV$19=CA$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V116:$BV116))-IF($AV$19=CC$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V116:$BV116))-IF($AV$19=CE$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V116:$BV116))-IF($AV$19=CG$19,$AV116)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V116:$BV116*INDIRECT(\"Months_non_UN_operation\"&$B116),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V116:$BV116))-IF($AV$19=CI$19,$AV116)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B116-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":1.3664953113390883E-4},5.127316350487361E-5,{"$f":"P116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":3.765626284087828E-5},1.4129252443104376E-5,{"$f":"Q116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"R116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":9.8993268293030539E-5},3.7143911061769233E-5,{"$f":"S116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"T116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"U116*(Direct_cost_personnel*$F116-UN_compensation)*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,0,null,null,null,null,null,null,{"$f":"BW116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"BY116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CA116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CC116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CE116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CG116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0,{"$f":"CI116*Direct_cost_personnel*$F116*$G116/CPI_2001*12/1000000/$E116*$CK116","v":0},0]
["Russia",1995,1520000,10608.67584,313451,0.47563800000000001,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX117","v":0},{"$f":"Include_Afghanistan*DY117","v":0},{"$f":"Include_Afghanistan*DZ117","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV117)),Personnel_plane*AV117,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY117)),Personnel_plane*AY117,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA117)),Personnel_plane*BA117,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV117*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V117:$BV117))-IF($AV$19=BY$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V117:$BV117))-IF($AV$19=CA$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V117:$BV117))-IF($AV$19=CC$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V117:$BV117))-IF($AV$19=CE$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V117:$BV117))-IF($AV$19=CG$19,$AV117)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V117:$BV117*INDIRECT(\"Months_non_UN_operation\"&$B117),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V117:$BV117))-IF($AV$19=CI$19,$AV117)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B117-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"P117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"Q117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"R117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"S117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"T117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"U117*(Direct_cost_personnel*$F117-UN_compensation)*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,0,null,null,null,null,null,null,{"$f":"BW117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"BY117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CA117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CC117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CE117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CG117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0,{"$f":"CI117*Direct_cost_personnel*$F117*$G117/CPI_2001*12/1000000/$E117*$CK117","v":0},0]
["Saudi Arabia",1995,162500,15402.097664000001,142457,0.4879714,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX118","v":0},{"$f":"Include_Afghanistan*DY118","v":0},{"$f":"Include_Afghanistan*DZ118","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV118)),Personnel_plane*AV118,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY118)),Personnel_plane*AY118,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA118)),Personnel_plane*BA118,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV118*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V118:$BV118))-IF($AV$19=BY$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V118:$BV118))-IF($AV$19=CA$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V118:$BV118))-IF($AV$19=CC$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V118:$BV118))-IF($AV$19=CE$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V118:$BV118))-IF($AV$19=CG$19,$AV118)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V118:$BV118*INDIRECT(\"Months_non_UN_operation\"&$B118),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V118:$BV118))-IF($AV$19=CI$19,$AV118)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B118-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"P118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"Q118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"R118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"S118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"T118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"U118*(Direct_cost_personnel*$F118-UN_compensation)*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,0,null,null,null,null,null,null,{"$f":"BW118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"BY118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CA118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CC118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CE118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CG118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0,{"$f":"CI118*Direct_cost_personnel*$F118*$G118/CPI_2001*12/1000000/$E118*$CK118","v":0},0]
["Slovakia",1995,47000,781.13996799999995,19595,0.56664349999999997,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX119","v":0},{"$f":"Include_Afghanistan*DY119","v":0},{"$f":"Include_Afghanistan*DZ119","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV119)),Personnel_plane*AV119,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY119)),Personnel_plane*AY119,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA119)),Personnel_plane*BA119,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV119*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V119:$BV119))-IF($AV$19=BY$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V119:$BV119))-IF($AV$19=CA$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V119:$BV119))-IF($AV$19=CC$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V119:$BV119))-IF($AV$19=CE$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V119:$BV119))-IF($AV$19=CG$19,$AV119)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V119:$BV119*INDIRECT(\"Months_non_UN_operation\"&$B119),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V119:$BV119))-IF($AV$19=CI$19,$AV119)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B119-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"P119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"Q119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"R119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"S119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"T119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"U119*(Direct_cost_personnel*$F119-UN_compensation)*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,0,null,null,null,null,null,null,{"$f":"BW119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"BY119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CA119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CC119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CE119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CG119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0,{"$f":"CI119*Direct_cost_personnel*$F119*$G119/CPI_2001*12/1000000/$E119*$CK119","v":0},0]
["South Korea",1995,660000,14400,531139,0.91999350000000002,152.4,null,null,null,null,null,null,null,53,6,0,42,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX120","v":0},{"$f":"Include_Afghanistan*DY120","v":0},{"$f":"Include_Afghanistan*DZ120","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV120)),Personnel_plane*AV120,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY120)),Personnel_plane*AY120,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA120)),Personnel_plane*BA120,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV120*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V120:$BV120))-IF($AV$19=BY$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V120:$BV120))-IF($AV$19=CA$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V120:$BV120))-IF($AV$19=CC$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V120:$BV120))-IF($AV$19=CE$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V120:$BV120))-IF($AV$19=CG$19,$AV120)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V120:$BV120*INDIRECT(\"Months_non_UN_operation\"&$B120),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V120:$BV120))-IF($AV$19=CI$19,$AV120)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B120-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":9.7058089597639402E-6},2.5008764313471588E-6,{"$f":"P120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":1.0987708256336538E-6},2.8311808656760292E-7,{"$f":"Q120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"R120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":7.6913957794355746E-6},1.9818266059732206E-6,{"$f":"S120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":9.156423546947113E-7},2.3593173880633577E-7,{"$f":"T120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"U120*(Direct_cost_personnel*$F120-UN_compensation)*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,0,null,null,null,null,null,null,{"$f":"BW120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"BY120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CA120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CC120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CE120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CG120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0,{"$f":"CI120*Direct_cost_personnel*$F120*$G120/CPI_2001*12/1000000/$E120*$CK120","v":0},0]
["Spain ",1995,206000,6590,597278,0.94790289999999999,152.4,null,null,null,null,null,null,null,1447,1439,0,0,0,0,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX121","v":0},{"$f":"Include_Afghanistan*DY121","v":0},{"$f":"Include_Afghanistan*DZ121","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV121)),Personnel_plane*AV121,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY121)),Personnel_plane*AY121,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA121)),Personnel_plane*BA121,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV121*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V121:$BV121))-IF($AV$19=BY$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V121:$BV121))-IF($AV$19=CA$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V121:$BV121))-IF($AV$19=CC$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V121:$BV121))-IF($AV$19=CE$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V121:$BV121))-IF($AV$19=CG$19,$AV121)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V121:$BV121*INDIRECT(\"Months_non_UN_operation\"&$B121),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V121:$BV121))-IF($AV$19=CI$19,$AV121)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B121-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":2.4366423288664648E-4},8.9025865829239802E-5,{"$f":"P121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":2.4231709130883498E-4},8.8533670302886019E-5,{"$f":"Q121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"R121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"S121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"T121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"U121*(Direct_cost_personnel*$F121-UN_compensation)*$G121/CPI_2001*12/1000000/$E121*$CK121","v":1.3471415778114526E-6},4.9219552635377908E-7,0,null,null,null,null,null,null,{"$f":"BW121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"BY121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CA121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CC121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CE121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CG121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0,{"$f":"CI121*Direct_cost_personnel*$F121*$G121/CPI_2001*12/1000000/$E121*$CK121","v":0},0]
["Sweden",1995,64000,5590,253681,1.3148519999999999,152.4,null,null,null,null,null,null,null,884.5,836.5,23,17,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX122","v":0},{"$f":"Include_Afghanistan*DY122","v":0},{"$f":"Include_Afghanistan*DZ122","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV122)),Personnel_plane*AV122,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY122)),Personnel_plane*AY122,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA122)),Personnel_plane*BA122,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV122*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V122:$BV122))-IF($AV$19=BY$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V122:$BV122))-IF($AV$19=CA$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V122:$BV122))-IF($AV$19=CC$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V122:$BV122))-IF($AV$19=CE$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V122:$BV122))-IF($AV$19=CG$19,$AV122)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V122:$BV122*INDIRECT(\"Months_non_UN_operation\"&$B122),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V122:$BV122))-IF($AV$19=CI$19,$AV122)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B122-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":5.024431390617454E-4},3.4982249206566053E-4,{"$f":"P122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":4.7517658092159409E-4},3.3083834325938388E-4,{"$f":"Q122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":1.3065225775489139E-5},9.0965713030075658E-6,{"$f":"R122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":9.6569060079702315E-6},6.723552702222984E-6,{"$f":"S122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":4.5444263566918738E-6},3.1640248010461101E-6,{"$f":"T122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"U122*(Direct_cost_personnel*$F122-UN_compensation)*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,0,null,null,null,null,null,null,{"$f":"BW122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"BY122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CA122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CC122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CE122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CG122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0,{"$f":"CI122*Direct_cost_personnel*$F122*$G122/CPI_2001*12/1000000/$E122*$CK122","v":0},0]
["Switzerland",1995,15400,5160,315948,1.67658,152.4,null,null,null,null,null,null,null,29.5,19,9,1.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX123","v":0},{"$f":"Include_Afghanistan*DY123","v":0},{"$f":"Include_Afghanistan*DZ123","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV123)),Personnel_plane*AV123,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY123)),Personnel_plane*AY123,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA123)),Personnel_plane*BA123,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV123*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V123:$BV123))-IF($AV$19=BY$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V123:$BV123))-IF($AV$19=CA$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V123:$BV123))-IF($AV$19=CC$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V123:$BV123))-IF($AV$19=CE$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V123:$BV123))-IF($AV$19=CG$19,$AV123)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V123:$BV123*INDIRECT(\"Months_non_UN_operation\"&$B123),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V123:$BV123))-IF($AV$19=CI$19,$AV123)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B123-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":1.7461279712043455E-5},3.5936964063470069E-5,{"$f":"P123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":1.1246247950129687E-5},2.3145841261218009E-5,{"$f":"Q123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":5.3271700816403762E-6},1.0963819544787475E-5,{"$f":"R123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":8.878616802733961E-7},1.8273032574645795E-6,{"$f":"S123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"T123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"U123*(Direct_cost_personnel*$F123-UN_compensation)*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,0,null,null,null,null,null,null,{"$f":"BW123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"BY123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CA123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CC123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CE123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CG123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0,{"$f":"CI123*Direct_cost_personnel*$F123*$G123/CPI_2001*12/1000000/$E123*$CK123","v":0},0]
["Turkey",1995,507800,8532.8834559999996,227513,0.53519539999999999,152.4,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX124","v":0},{"$f":"Include_Afghanistan*DY124","v":0},{"$f":"Include_Afghanistan*DZ124","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV124)),Personnel_plane*AV124,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY124)),Personnel_plane*AY124,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA124)),Personnel_plane*BA124,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV124*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V124:$BV124))-IF($AV$19=BY$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V124:$BV124))-IF($AV$19=CA$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V124:$BV124))-IF($AV$19=CC$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V124:$BV124))-IF($AV$19=CE$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V124:$BV124))-IF($AV$19=CG$19,$AV124)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V124:$BV124*INDIRECT(\"Months_non_UN_operation\"&$B124),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V124:$BV124))-IF($AV$19=CI$19,$AV124)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B124-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"P124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"Q124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"R124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"S124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"T124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"U124*(Direct_cost_personnel*$F124-UN_compensation)*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,0,null,null,null,null,null,null,{"$f":"BW124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"BY124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CA124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CC124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CE124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CG124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0,{"$f":"CI124*Direct_cost_personnel*$F124*$G124/CPI_2001*12/1000000/$E124*$CK124","v":0},0]
["United Kingdom",1995,236900,34480,1157436,1.0118100000000001,152.4,null,null,null,null,null,null,null,6246.5,6208.5,18,20,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX125","v":0},{"$f":"Include_Afghanistan*DY125","v":0},{"$f":"Include_Afghanistan*DZ125","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV125)),Personnel_plane*AV125,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY125)),Personnel_plane*AY125,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA125)),Personnel_plane*BA125,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV125*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V125:$BV125))-IF($AV$19=BY$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V125:$BV125))-IF($AV$19=CA$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V125:$BV125))-IF($AV$19=CC$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V125:$BV125))-IF($AV$19=CE$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V125:$BV125))-IF($AV$19=CG$19,$AV125)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V125:$BV125*INDIRECT(\"Months_non_UN_operation\"&$B125),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V125:$BV125))-IF($AV$19=CI$19,$AV125)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B125-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":5.8371084187250051E-4},9.0229375948129066E-4,{"$f":"P125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":5.8015989142166306E-4},8.9680473957249544E-4,{"$f":"Q125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":1.6820291609229183E-6},2.6000620620608709E-6,{"$f":"R125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":1.8689212899143535E-6},2.8889578467343009E-6,{"$f":"S125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"T125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"U125*(Direct_cost_personnel*$F125-UN_compensation)*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,0,null,null,null,null,null,null,{"$f":"BW125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"BY125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CA125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CC125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CE125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CG125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0,{"$f":"CI125*Direct_cost_personnel*$F125*$G125/CPI_2001*12/1000000/$E125*$CK125","v":0},0]
["United States",1995,1547300,263500,7414625,1,152.4,null,null,null,null,null,null,null,3278,889.5,28,30,0,0,2330.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2400,null,null,{"$f":"Include_Afghanistan*DX126","v":0},{"$f":"Include_Afghanistan*DY126","v":0},{"$f":"Include_Afghanistan*DZ126","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV126)),Personnel_plane*AV126,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY126)),Personnel_plane*AY126,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA126)),Personnel_plane*BA126,0)","v":0},null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV126*Include_Iraq","v":0},0,1600,3400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V126:$BV126))-IF($AV$19=BY$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V126:$BV126))-IF($AV$19=CA$19,$AV126)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V126:$BV126))-IF($AV$19=CC$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V126:$BV126))-IF($AV$19=CE$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V126:$BV126))-IF($AV$19=CG$19,$AV126)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V126:$BV126*INDIRECT(\"Months_non_UN_operation\"&$B126),0))/12","v":600},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V126:$BV126))-IF($AV$19=CI$19,$AV126)","v":2400},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B126-'Humanitarian interventions data'!First_year)","v":1.1486983549970351},{"$f":"O126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":4.7197165643995111E-5},8.6483220006287011E-5,{"$f":"P126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":1.2807162550437352E-5},2.3467609577666963E-5,{"$f":"Q126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":4.0314845577543099E-7},7.3872183043808312E-7,{"$f":"R126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":4.3194477404510461E-7},7.9148767546937488E-7,{"$f":"S126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"T126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"U126*(Direct_cost_personnel*$F126-UN_compensation)*$G126/CPI_2001*12/1000000/$E126*$CK126","v":3.3554909863737214E-5},6.1485400922712603E-5,0,null,null,null,null,null,null,{"$f":"BW126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":2.5596727350821022E-5},8.9701936553195796E-5,{"$f":"BY126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CA126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":1.5997954594263136E-5},2.6382922515645826E-5,{"$f":"CC126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CE126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CG126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":0},0,{"$f":"CI126*Direct_cost_personnel*$F126*$G126/CPI_2001*12/1000000/$E126*$CK126","v":9.5987727565578806E-6},6.3319014037549993E-5]
["Australia",1996,57800,7300,425302,1.003665,156.9,null,null,null,null,null,null,null,31,19,12,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX127","v":0},{"$f":"Include_Afghanistan*DY127","v":0},{"$f":"Include_Afghanistan*DZ127","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV127)),Personnel_plane*AV127,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY127)),Personnel_plane*AY127,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA127)),Personnel_plane*BA127,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV127*Include_Iraq","v":0},0,26,26,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V127:$BV127))-IF($AV$19=BY$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V127:$BV127))-IF($AV$19=CA$19,$AV127)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V127:$BV127))-IF($AV$19=CC$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V127:$BV127))-IF($AV$19=CE$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V127:$BV127))-IF($AV$19=CG$19,$AV127)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V127:$BV127*INDIRECT(\"Months_non_UN_operation\"&$B127),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V127:$BV127))-IF($AV$19=CI$19,$AV127)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B127-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":8.6211729549868015E-6},1.1333610656046689E-5,{"$f":"P127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":5.2839447143467504E-6},6.946406531125389E-6,{"$f":"Q127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":3.3372282406400523E-6},4.3872041249212985E-6,{"$f":"R127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"S127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"T127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"U127*(Direct_cost_personnel*$F127-UN_compensation)*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,0,null,null,null,null,null,null,{"$f":"BW127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":8.0308096045632633E-6},9.5056089373294812E-6,{"$f":"BY127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CA127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":8.0308096045632633E-6},9.5056089373294812E-6,{"$f":"CC127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CE127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CG127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0,{"$f":"CI127*Direct_cost_personnel*$F127*$G127/CPI_2001*12/1000000/$E127*$CK127","v":0},0]
["Austria",1996,55800,2100,234767,1.2099139999999999,156.9,null,null,null,null,null,null,null,868,342,515.5,10.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX128","v":0},{"$f":"Include_Afghanistan*DY128","v":0},{"$f":"Include_Afghanistan*DZ128","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV128)),Personnel_plane*AV128,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY128)),Personnel_plane*AY128,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA128)),Personnel_plane*BA128,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV128*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V128:$BV128))-IF($AV$19=BY$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V128:$BV128))-IF($AV$19=CA$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V128:$BV128))-IF($AV$19=CC$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V128:$BV128))-IF($AV$19=CE$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V128:$BV128))-IF($AV$19=CG$19,$AV128)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V128:$BV128*INDIRECT(\"Months_non_UN_operation\"&$B128),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V128:$BV128))-IF($AV$19=CI$19,$AV128)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B128-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":5.371141965799189E-4},1.7130765469281143E-4,{"$f":"P128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":2.1162794381374684E-4},6.7496794821361199E-5,{"$f":"Q128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":3.1898890361399556E-4},1.0173858985500495E-4,{"$f":"R128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":6.4973491521764378E-6},2.0722700164452997E-6,{"$f":"S128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"T128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"U128*(Direct_cost_personnel*$F128-UN_compensation)*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,0,null,null,null,null,null,null,{"$f":"BW128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"BY128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CA128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CC128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CE128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CG128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0,{"$f":"CI128*Direct_cost_personnel*$F128*$G128/CPI_2001*12/1000000/$E128*$CK128","v":0},0]
["Belgium",1996,46300,3200,275885,1.1898789999999999,156.9,null,null,null,null,null,null,null,807,799,6,0,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,null,{"$f":"Include_Afghanistan*DX129","v":0},{"$f":"Include_Afghanistan*DY129","v":0},{"$f":"Include_Afghanistan*DZ129","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV129)),Personnel_plane*AV129,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY129)),Personnel_plane*AY129,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA129)),Personnel_plane*BA129,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV129*Include_Iraq","v":0},0,420,420,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":420},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V129:$BV129))-IF($AV$19=BY$19,$AV129)","v":420},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V129:$BV129))-IF($AV$19=CA$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V129:$BV129))-IF($AV$19=CC$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V129:$BV129))-IF($AV$19=CE$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V129:$BV129))-IF($AV$19=CG$19,$AV129)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V129:$BV129*INDIRECT(\"Months_non_UN_operation\"&$B129),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V129:$BV129))-IF($AV$19=CI$19,$AV129)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B129-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":4.1727114939974982E-4},2.4889916084482343E-4,{"$f":"P129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":4.1313463242924434E-4},2.4643175900249559E-4,{"$f":"Q129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":3.1023877278791814E-6},1.8505513817458994E-6,{"$f":"R129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"S129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":1.0341292426263937E-6},6.1685046058196642E-7,{"$f":"T129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"U129*(Direct_cost_personnel*$F129-UN_compensation)*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,0,null,null,null,null,null,null,{"$f":"BW129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":2.3709294381145125E-4},1.2953859672221296E-4,{"$f":"BY129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":2.3709294381145125E-4},1.2953859672221296E-4,{"$f":"CA129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CC129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CE129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CG129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0,{"$f":"CI129*Direct_cost_personnel*$F129*$G129/CPI_2001*12/1000000/$E129*$CK129","v":0},0]
["Brazil",1996,295000,9991.9616000000005,840052,0.79495439999999995,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX130","v":0},{"$f":"Include_Afghanistan*DY130","v":0},{"$f":"Include_Afghanistan*DZ130","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV130)),Personnel_plane*AV130,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY130)),Personnel_plane*AY130,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA130)),Personnel_plane*BA130,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV130*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V130:$BV130))-IF($AV$19=BY$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V130:$BV130))-IF($AV$19=CA$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V130:$BV130))-IF($AV$19=CC$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V130:$BV130))-IF($AV$19=CE$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V130:$BV130))-IF($AV$19=CG$19,$AV130)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V130:$BV130*INDIRECT(\"Months_non_UN_operation\"&$B130),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V130:$BV130))-IF($AV$19=CI$19,$AV130)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B130-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"P130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"Q130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"R130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"S130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"T130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"U130*(Direct_cost_personnel*$F130-UN_compensation)*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,0,null,null,null,null,null,null,{"$f":"BW130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"BY130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CA130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CC130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CE130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CG130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0,{"$f":"CI130*Direct_cost_personnel*$F130*$G130/CPI_2001*12/1000000/$E130*$CK130","v":0},0]
["Canada",1996,70500,7700,613776,0.88955320000000004,156.9,null,null,null,null,null,null,null,864.5,13,204,0,0,0,647.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024,null,{"$f":"Include_Afghanistan*DX131","v":0},{"$f":"Include_Afghanistan*DY131","v":0},{"$f":"Include_Afghanistan*DZ131","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV131)),Personnel_plane*AV131,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY131)),Personnel_plane*AY131,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA131)),Personnel_plane*BA131,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV131*Include_Iraq","v":0},0,1052,1052,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":1024},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V131:$BV131))-IF($AV$19=BY$19,$AV131)","v":1024},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V131:$BV131))-IF($AV$19=CA$19,$AV131)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V131:$BV131))-IF($AV$19=CC$19,$AV131)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V131:$BV131))-IF($AV$19=CE$19,$AV131)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V131:$BV131))-IF($AV$19=CG$19,$AV131)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V131:$BV131*INDIRECT(\"Months_non_UN_operation\"&$B131),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V131:$BV131))-IF($AV$19=CI$19,$AV131)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B131-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.4555633781564622E-4},1.8939377562772079E-4,{"$f":"P131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":2.1888171100097181E-6},2.8480267011687335E-6,{"$f":"Q131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":3.4347591572460195E-5},4.4692111310647824E-5,{"$f":"R131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"S131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"T131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"U131*(Direct_cost_personnel*$F131-UN_compensation)*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.0901992913317636E-4},1.4185363761590422E-4,0,null,null,null,null,null,null,{"$f":"BW131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.9955949245666256E-4},2.3047108381765447E-4,{"$f":"BY131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":1.9424802307568673E-4},2.2433687246129107E-4,{"$f":"CA131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":5.3114693809758093E-6},6.1342113563634269E-6,{"$f":"CC131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"CE131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"CG131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0,{"$f":"CI131*Direct_cost_personnel*$F131*$G131/CPI_2001*12/1000000/$E131*$CK131","v":0},0]
["China",1996,2935000,15302.897664,856084,0.42188490000000001,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX132","v":0},{"$f":"Include_Afghanistan*DY132","v":0},{"$f":"Include_Afghanistan*DZ132","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV132)),Personnel_plane*AV132,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY132)),Personnel_plane*AY132,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA132)),Personnel_plane*BA132,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV132*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V132:$BV132))-IF($AV$19=BY$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V132:$BV132))-IF($AV$19=CA$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V132:$BV132))-IF($AV$19=CC$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V132:$BV132))-IF($AV$19=CE$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V132:$BV132))-IF($AV$19=CG$19,$AV132)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V132:$BV132*INDIRECT(\"Months_non_UN_operation\"&$B132),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V132:$BV132))-IF($AV$19=CI$19,$AV132)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B132-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"P132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"Q132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"R132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"S132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"T132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"U132*(Direct_cost_personnel*$F132-UN_compensation)*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,0,null,null,null,null,null,null,{"$f":"BW132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"BY132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CA132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CC132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CE132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CG132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0,{"$f":"CI132*Direct_cost_personnel*$F132*$G132/CPI_2001*12/1000000/$E132*$CK132","v":0},0]
["Czech Republic",1996,70000,993.49907199999996,64895,0.4406542,156.9,null,null,null,null,null,null,null,51.5,48.5,0,3,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX133","v":0},{"$f":"Include_Afghanistan*DY133","v":0},{"$f":"Include_Afghanistan*DZ133","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV133)),Personnel_plane*AV133,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY133)),Personnel_plane*AY133,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA133)),Personnel_plane*BA133,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,{"$f":"DV133*Include_Iraq","v":0},0,1.8333333333333333,22,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V133:$BV133))-IF($AV$19=BY$19,$AV133)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V133:$BV133))-IF($AV$19=CA$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V133:$BV133))-IF($AV$19=CC$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V133:$BV133))-IF($AV$19=CE$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V133:$BV133))-IF($AV$19=CG$19,$AV133)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V133:$BV133*INDIRECT(\"Months_non_UN_operation\"&$B133),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V133:$BV133))-IF($AV$19=CI$19,$AV133)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B133-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":3.5383791496715333E-5},1.3866741407777877E-5,{"$f":"P133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":3.3322599759042584E-5},1.3058970063635477E-5,{"$f":"Q133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"R133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":2.0611917376727375E-6},8.0777134414240068E-7,{"$f":"S133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"T133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"U133*(Direct_cost_personnel*$F133-UN_compensation)*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,0,null,null,null,null,null,null,{"$f":"BW133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":1.629381342382896E-6},5.9236565237109381E-6,{"$f":"BY133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":1.629381342382896E-6},5.9236565237109381E-6,{"$f":"CA133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CC133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CE133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CG133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0,{"$f":"CI133*Direct_cost_personnel*$F133*$G133/CPI_2001*12/1000000/$E133*$CK133","v":0},0]
["Denmark",1996,32900,3100,184437,1.4574510000000001,156.9,null,null,null,null,null,null,null,151.5,111.5,33.5,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807,null,{"$f":"Include_Afghanistan*DX134","v":0},{"$f":"Include_Afghanistan*DY134","v":0},{"$f":"Include_Afghanistan*DZ134","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV134)),Personnel_plane*AV134,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY134)),Personnel_plane*AY134,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA134)),Personnel_plane*BA134,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV134*Include_Iraq","v":0},0,807,807,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":807},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V134:$BV134))-IF($AV$19=BY$19,$AV134)","v":807},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V134:$BV134))-IF($AV$19=CA$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V134:$BV134))-IF($AV$19=CC$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V134:$BV134))-IF($AV$19=CE$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V134:$BV134))-IF($AV$19=CG$19,$AV134)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V134:$BV134*INDIRECT(\"Months_non_UN_operation\"&$B134),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V134:$BV134))-IF($AV$19=CI$19,$AV134)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B134-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":1.4594303458653827E-4},9.5288255894998144E-5,{"$f":"P134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":1.0741022017425096E-4},7.0129640477176861E-5,{"$f":"Q134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":3.2271232070290647E-5},2.1070340412425333E-5,{"$f":"R134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"S134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":6.2615823419966915E-6},4.0882750053959601E-6,{"$f":"T134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"U134*(Direct_cost_personnel*$F134-UN_compensation)*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,0,null,null,null,null,null,null,{"$f":"BW134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":8.3466859836355217E-4},5.0757506605454466E-4,{"$f":"BY134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":8.3466859836355217E-4},5.0757506605454466E-4,{"$f":"CA134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CC134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CE134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CG134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0,{"$f":"CI134*Direct_cost_personnel*$F134*$G134/CPI_2001*12/1000000/$E134*$CK134","v":0},0]
["Finland",1996,32500,1900,128379,1.300243,156.9,null,null,null,null,null,null,null,970,445.5,519,0,5.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,null,{"$f":"Include_Afghanistan*DX135","v":0},{"$f":"Include_Afghanistan*DY135","v":0},{"$f":"Include_Afghanistan*DZ135","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV135)),Personnel_plane*AV135,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY135)),Personnel_plane*AY135,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA135)),Personnel_plane*BA135,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV135*Include_Iraq","v":0},0,450,450,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V135:$BV135))-IF($AV$19=BY$19,$AV135)","v":450},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V135:$BV135))-IF($AV$19=CA$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V135:$BV135))-IF($AV$19=CC$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V135:$BV135))-IF($AV$19=CE$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V135:$BV135))-IF($AV$19=CG$19,$AV135)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V135:$BV135*INDIRECT(\"Months_non_UN_operation\"&$B135),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V135:$BV135))-IF($AV$19=CI$19,$AV135)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B135-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":1.186974952906719E-3},5.4382226515472057E-4,{"$f":"P135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":5.4515189847416845E-4},2.497657929138433E-4,{"$f":"Q135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":6.3509278408101775E-4},2.9097294393329895E-4,{"$f":"R135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"S135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":6.7302703515329441E-6},3.0835283075783123E-6,{"$f":"T135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"U135*(Direct_cost_personnel*$F135-UN_compensation)*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,0,null,null,null,null,null,null,{"$f":"BW135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":5.9653739976892734E-4},2.5228867971095287E-4,{"$f":"BY135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":5.9653739976892734E-4},2.5228867971095287E-4,{"$f":"CA135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CC135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CE135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CG135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0,{"$f":"CI135*Direct_cost_personnel*$F135*$G135/CPI_2001*12/1000000/$E135*$CK135","v":0},0]
["France",1996,398900,38300,1573309,1.2685500000000001,156.9,null,null,null,null,null,null,null,529,109,285.5,45.5,0,0,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7500,null,{"$f":"Include_Afghanistan*DX136","v":0},{"$f":"Include_Afghanistan*DY136","v":0},{"$f":"Include_Afghanistan*DZ136","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV136)),Personnel_plane*AV136,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY136)),Personnel_plane*AY136,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA136)),Personnel_plane*BA136,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV136*Include_Iraq","v":0},0,7517,7517,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":7500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V136:$BV136))-IF($AV$19=BY$19,$AV136)","v":7500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V136:$BV136))-IF($AV$19=CA$19,$AV136)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V136:$BV136))-IF($AV$19=CC$19,$AV136)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V136:$BV136))-IF($AV$19=CE$19,$AV136)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V136:$BV136))-IF($AV$19=CG$19,$AV136)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V136:$BV136*INDIRECT(\"Months_non_UN_operation\"&$B136),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V136:$BV136))-IF($AV$19=CI$19,$AV136)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B136-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":5.1426097858959155E-5},3.974526357255955E-5,{"$f":"P136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":1.0596303717630523E-5},8.1894777493553682E-6,{"$f":"Q136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":2.7754538636546002E-5},2.1450421077439978E-5,{"$f":"R136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":4.4232276986439345E-6},3.4185434641804528E-6,{"$f":"S136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"T136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"U136*(Direct_cost_personnel*$F136-UN_compensation)*$G136/CPI_2001*12/1000000/$E136*$CK136","v":8.6520278061386845E-6},6.6868212815837417E-6,0,null,null,null,null,null,null,{"$f":"BW136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":7.9329138877027878E-4},5.6477343341196611E-4,{"$f":"BY136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":7.9149732815978337E-4},5.6349617541436026E-4,{"$f":"CA136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":1.7940606104955083E-6},1.2772579976058831E-6,{"$f":"CC136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"CE136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"CG136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0,{"$f":"CI136*Direct_cost_personnel*$F136*$G136/CPI_2001*12/1000000/$E136*$CK136","v":0},0]
["Germany",1996,358400,31900,2437812,1.291561,156.9,null,null,null,null,null,null,null,101,85.5,14,1.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,null,{"$f":"Include_Afghanistan*DX137","v":0},{"$f":"Include_Afghanistan*DY137","v":0},{"$f":"Include_Afghanistan*DZ137","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV137)),Personnel_plane*AV137,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY137)),Personnel_plane*AY137,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA137)),Personnel_plane*BA137,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV137*Include_Iraq","v":0},0,4000,4000,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":4000},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V137:$BV137))-IF($AV$19=BY$19,$AV137)","v":4000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V137:$BV137))-IF($AV$19=CA$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V137:$BV137))-IF($AV$19=CC$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V137:$BV137))-IF($AV$19=CE$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V137:$BV137))-IF($AV$19=CG$19,$AV137)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V137:$BV137*INDIRECT(\"Months_non_UN_operation\"&$B137),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V137:$BV137))-IF($AV$19=CI$19,$AV137)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B137-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":6.4614809857417728E-6},4.5399685467503592E-6,{"$f":"P137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":5.4698675671378365E-6},3.8432407004668877E-6,{"$f":"Q137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":8.9565082970678027E-7},6.2930257083668333E-7,{"$f":"R137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":9.5962588897155022E-8},6.7425275446787514E-8,{"$f":"S137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"T137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"U137*(Direct_cost_personnel*$F137-UN_compensation)*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,0,null,null,null,null,null,null,{"$f":"BW137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":2.7737628713617055E-4},1.7980073452476667E-4,{"$f":"BY137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":2.7737628713617055E-4},1.7980073452476667E-4,{"$f":"CA137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CC137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CE137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CG137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0,{"$f":"CI137*Direct_cost_personnel*$F137*$G137/CPI_2001*12/1000000/$E137*$CK137","v":0},0]
["Greece",1996,168300,3500,136273,0.85709659999999999,156.9,null,null,null,null,null,null,null,16,9.5,5.5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,null,{"$f":"Include_Afghanistan*DX138","v":0},{"$f":"Include_Afghanistan*DY138","v":0},{"$f":"Include_Afghanistan*DZ138","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV138)),Personnel_plane*AV138,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY138)),Personnel_plane*AY138,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA138)),Personnel_plane*BA138,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV138*Include_Iraq","v":0},0,1000,1000,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":1000},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V138:$BV138))-IF($AV$19=BY$19,$AV138)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V138:$BV138))-IF($AV$19=CA$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V138:$BV138))-IF($AV$19=CC$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V138:$BV138))-IF($AV$19=CE$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V138:$BV138))-IF($AV$19=CG$19,$AV138)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V138:$BV138*INDIRECT(\"Months_non_UN_operation\"&$B138),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V138:$BV138))-IF($AV$19=CI$19,$AV138)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B138-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":1.1634724091417975E-5},3.0060977107801883E-6,{"$f":"P138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":6.908117429279423E-6},1.7848705157757368E-6,{"$f":"Q138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":3.9994364064249288E-6},1.0333460880806899E-6,{"$f":"R138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":7.2717025571362345E-7},1.8788110692376177E-7,{"$f":"S138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"T138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"U138*(Direct_cost_personnel*$F138-UN_compensation)*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,0,null,null,null,null,null,null,{"$f":"BW138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":8.2321747818346733E-4},1.8788110692376177E-4,{"$f":"BY138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":8.2321747818346733E-4},1.8788110692376177E-4,{"$f":"CA138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CC138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CE138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CG138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0,{"$f":"CI138*Direct_cost_personnel*$F138*$G138/CPI_2001*12/1000000/$E138*$CK138","v":0},0]
["Hungary",1996,64300,591.05811200000005,46157,0.47949530000000001,156.9,null,null,null,null,null,null,null,108,76.5,6,25.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX139","v":0},{"$f":"Include_Afghanistan*DY139","v":0},{"$f":"Include_Afghanistan*DZ139","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV139)),Personnel_plane*AV139,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY139)),Personnel_plane*AY139,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA139)),Personnel_plane*BA139,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV139*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V139:$BV139))-IF($AV$19=BY$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V139:$BV139))-IF($AV$19=CA$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V139:$BV139))-IF($AV$19=CC$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V139:$BV139))-IF($AV$19=CE$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V139:$BV139))-IF($AV$19=CG$19,$AV139)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V139:$BV139*INDIRECT(\"Months_non_UN_operation\"&$B139),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V139:$BV139))-IF($AV$19=CI$19,$AV139)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B139-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":1.1622169643902883E-4},2.6479781039264949E-5,{"$f":"P139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":8.2323701644312114E-5},1.8756511569479335E-5,{"$f":"Q139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":6.45676091327938E-6},1.4710989466258303E-6,{"$f":"R139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":2.744123388143736E-5},6.2521705231597783E-6,{"$f":"S139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"T139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"U139*(Direct_cost_personnel*$F139-UN_compensation)*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,0,null,null,null,null,null,null,{"$f":"BW139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"BY139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CA139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CC139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CE139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CG139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0,{"$f":"CI139*Direct_cost_personnel*$F139*$G139/CPI_2001*12/1000000/$E139*$CK139","v":0},0]
["India",1996,1145000,9489.951744,376220,0.3221272,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX140","v":0},{"$f":"Include_Afghanistan*DY140","v":0},{"$f":"Include_Afghanistan*DZ140","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV140)),Personnel_plane*AV140,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY140)),Personnel_plane*AY140,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA140)),Personnel_plane*BA140,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV140*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V140:$BV140))-IF($AV$19=BY$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V140:$BV140))-IF($AV$19=CA$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V140:$BV140))-IF($AV$19=CC$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V140:$BV140))-IF($AV$19=CE$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V140:$BV140))-IF($AV$19=CG$19,$AV140)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V140:$BV140*INDIRECT(\"Months_non_UN_operation\"&$B140),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V140:$BV140))-IF($AV$19=CI$19,$AV140)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B140-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"P140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"Q140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"R140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"S140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"T140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"U140*(Direct_cost_personnel*$F140-UN_compensation)*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,0,null,null,null,null,null,null,{"$f":"BW140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"BY140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CA140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CC140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CE140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CG140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0,{"$f":"CI140*Direct_cost_personnel*$F140*$G140/CPI_2001*12/1000000/$E140*$CK140","v":0},0]
["Indonesia",1996,299200,1761.8897919999999,227370,0.47188219999999997,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX141","v":0},{"$f":"Include_Afghanistan*DY141","v":0},{"$f":"Include_Afghanistan*DZ141","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV141)),Personnel_plane*AV141,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY141)),Personnel_plane*AY141,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA141)),Personnel_plane*BA141,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV141*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V141:$BV141))-IF($AV$19=BY$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V141:$BV141))-IF($AV$19=CA$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V141:$BV141))-IF($AV$19=CC$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V141:$BV141))-IF($AV$19=CE$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V141:$BV141))-IF($AV$19=CG$19,$AV141)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V141:$BV141*INDIRECT(\"Months_non_UN_operation\"&$B141),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V141:$BV141))-IF($AV$19=CI$19,$AV141)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B141-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"P141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"Q141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"R141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"S141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"T141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"U141*(Direct_cost_personnel*$F141-UN_compensation)*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,0,null,null,null,null,null,null,{"$f":"BW141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"BY141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CA141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CC141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CE141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CG141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0,{"$f":"CI141*Direct_cost_personnel*$F141*$G141/CPI_2001*12/1000000/$E141*$CK141","v":0},0]
["Ireland",1996,12700,724,74841,1.043558,156.9,null,null,null,null,null,null,null,738,89,640.5,8.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX142","v":0},{"$f":"Include_Afghanistan*DY142","v":0},{"$f":"Include_Afghanistan*DZ142","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV142)),Personnel_plane*AV142,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY142)),Personnel_plane*AY142,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA142)),Personnel_plane*BA142,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV142*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V142:$BV142))-IF($AV$19=BY$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V142:$BV142))-IF($AV$19=CA$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V142:$BV142))-IF($AV$19=CC$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V142:$BV142))-IF($AV$19=CE$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V142:$BV142))-IF($AV$19=CG$19,$AV142)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V142:$BV142*INDIRECT(\"Months_non_UN_operation\"&$B142),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V142:$BV142))-IF($AV$19=CI$19,$AV142)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B142-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.2178113247962494E-3},6.9208689222532234E-4,{"$f":"P142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.4686342534805716E-4},8.3463053398446726E-5,{"$f":"Q142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.0569216172520294E-3},6.0065264833376549E-4,{"$f":"R142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":1.4026282196162763E-5},7.9711904931100797E-6,{"$f":"S142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"T142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"U142*(Direct_cost_personnel*$F142-UN_compensation)*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,0,null,null,null,null,null,null,{"$f":"BW142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"BY142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CA142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CC142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CE142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CG142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0,{"$f":"CI142*Direct_cost_personnel*$F142*$G142/CPI_2001*12/1000000/$E142*$CK142","v":0},0]
["Italy ",1996,325150,20000,1267601,1.016181,156.9,null,null,null,null,null,null,null,78,0,60.5,9.5,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2200,null,{"$f":"Include_Afghanistan*DX143","v":0},{"$f":"Include_Afghanistan*DY143","v":0},{"$f":"Include_Afghanistan*DZ143","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV143)),Personnel_plane*AV143,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY143)),Personnel_plane*AY143,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA143)),Personnel_plane*BA143,0)","v":0},null,null,null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV143*Include_Iraq","v":0},0,2282,2282,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":2200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V143:$BV143))-IF($AV$19=BY$19,$AV143)","v":2200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V143:$BV143))-IF($AV$19=CA$19,$AV143)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V143:$BV143))-IF($AV$19=CC$19,$AV143)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V143:$BV143))-IF($AV$19=CE$19,$AV143)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V143:$BV143))-IF($AV$19=CG$19,$AV143)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V143:$BV143*INDIRECT(\"Months_non_UN_operation\"&$B143),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V143:$BV143))-IF($AV$19=CI$19,$AV143)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B143-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":7.378837355572001E-6},4.6597998770190135E-6,{"$f":"P143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"Q143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":5.7233289745141805E-6},3.6143319558929526E-6,{"$f":"R143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":8.987045497171027E-7},5.6753972861129021E-7,{"$f":"S143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":7.5680383134071818E-7},4.7792819251477061E-7,{"$f":"T143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"U143*(Direct_cost_personnel*$F143-UN_compensation)*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,0,null,null,null,null,null,null,{"$f":"BW143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":2.3944113613706461E-4},1.3632901691483832E-4,{"$f":"BY143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":2.3083720398840588E-4},1.3143025294156191E-4,{"$f":"CA143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":8.603932148658763E-6},4.8987639732763988E-6,{"$f":"CC143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"CE143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"CG143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0,{"$f":"CI143*Direct_cost_personnel*$F143*$G143/CPI_2001*12/1000000/$E143*$CK143","v":0},0]
["Japan",1996,235500,45100,4706189,1.5683149999999999,156.9,null,null,null,null,null,null,null,45,0,45,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX144","v":0},{"$f":"Include_Afghanistan*DY144","v":0},{"$f":"Include_Afghanistan*DZ144","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV144)),Personnel_plane*AV144,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY144)),Personnel_plane*AY144,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA144)),Personnel_plane*BA144,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV144*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V144:$BV144))-IF($AV$19=BY$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V144:$BV144))-IF($AV$19=CA$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V144:$BV144))-IF($AV$19=CC$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V144:$BV144))-IF($AV$19=CE$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V144:$BV144))-IF($AV$19=CG$19,$AV144)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V144:$BV144*INDIRECT(\"Months_non_UN_operation\"&$B144),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V144:$BV144))-IF($AV$19=CI$19,$AV144)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B144-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":1.837625513657134E-6},2.2544353128228147E-6,{"$f":"P144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"Q144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":1.837625513657134E-6},2.2544353128228147E-6,{"$f":"R144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"S144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"T144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"U144*(Direct_cost_personnel*$F144-UN_compensation)*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,0,null,null,null,null,null,null,{"$f":"BW144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"BY144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CA144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CC144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CE144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CG144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0,{"$f":"CI144*Direct_cost_personnel*$F144*$G144/CPI_2001*12/1000000/$E144*$CK144","v":0},0]
["Luxembourg",1996,800,105.448384,20588,1.2352559999999999,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX145","v":0},{"$f":"Include_Afghanistan*DY145","v":0},{"$f":"Include_Afghanistan*DZ145","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV145)),Personnel_plane*AV145,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY145)),Personnel_plane*AY145,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA145)),Personnel_plane*BA145,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV145*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V145:$BV145))-IF($AV$19=BY$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V145:$BV145))-IF($AV$19=CA$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V145:$BV145))-IF($AV$19=CC$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V145:$BV145))-IF($AV$19=CE$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V145:$BV145))-IF($AV$19=CG$19,$AV145)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V145:$BV145*INDIRECT(\"Months_non_UN_operation\"&$B145),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V145:$BV145))-IF($AV$19=CI$19,$AV145)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B145-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"P145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"Q145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"R145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"S145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"T145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"U145*(Direct_cost_personnel*$F145-UN_compensation)*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,0,null,null,null,null,null,null,{"$f":"BW145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"BY145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CA145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CC145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CE145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CG145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0,{"$f":"CI145*Direct_cost_personnel*$F145*$G145/CPI_2001*12/1000000/$E145*$CK145","v":0},0]
["Mexico",1996,175000,2906.4230400000001,387063,0.4951527,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX146","v":0},{"$f":"Include_Afghanistan*DY146","v":0},{"$f":"Include_Afghanistan*DZ146","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV146)),Personnel_plane*AV146,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY146)),Personnel_plane*AY146,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA146)),Personnel_plane*BA146,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV146*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V146:$BV146))-IF($AV$19=BY$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V146:$BV146))-IF($AV$19=CA$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V146:$BV146))-IF($AV$19=CC$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V146:$BV146))-IF($AV$19=CE$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V146:$BV146))-IF($AV$19=CG$19,$AV146)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V146:$BV146*INDIRECT(\"Months_non_UN_operation\"&$B146),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V146:$BV146))-IF($AV$19=CI$19,$AV146)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B146-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"P146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"Q146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"R146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"S146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"T146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"U146*(Direct_cost_personnel*$F146-UN_compensation)*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,0,null,null,null,null,null,null,{"$f":"BW146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"BY146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CA146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CC146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CE146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CG146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0,{"$f":"CI146*Direct_cost_personnel*$F146*$G146/CPI_2001*12/1000000/$E146*$CK146","v":0},0]
["Netherlands",1996,63100,8100,418106,1.189146,156.9,null,null,null,null,null,null,null,103,60,12.5,30,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2360,null,{"$f":"Include_Afghanistan*DX147","v":0},{"$f":"Include_Afghanistan*DY147","v":0},{"$f":"Include_Afghanistan*DZ147","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV147)),Personnel_plane*AV147,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY147)),Personnel_plane*AY147,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA147)),Personnel_plane*BA147,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV147*Include_Iraq","v":0},0,2360,2360,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":2360},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V147:$BV147))-IF($AV$19=BY$19,$AV147)","v":2360},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V147:$BV147))-IF($AV$19=CA$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V147:$BV147))-IF($AV$19=CC$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V147:$BV147))-IF($AV$19=CE$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V147:$BV147))-IF($AV$19=CG$19,$AV147)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V147:$BV147*INDIRECT(\"Months_non_UN_operation\"&$B147),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V147:$BV147))-IF($AV$19=CI$19,$AV147)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B147-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":3.511814379502346E-5},3.8932786047092751E-5,{"$f":"P147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":2.0457171142732111E-5},2.2679292842966653E-5,{"$f":"Q147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":4.2619106547358553E-6},4.7248526756180535E-6,{"$f":"R147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":1.0228585571366056E-5},1.1339646421483327E-5,{"$f":"S147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"T147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"U147*(Direct_cost_personnel*$F147-UN_compensation)*$G147/CPI_2001*12/1000000/$E147*$CK147","v":1.7047642618943424E-7},1.8899410702472211E-7,0,null,null,null,null,null,null,{"$f":"BW147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":8.7852759924198919E-4},8.9205218515668843E-4,{"$f":"BY147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":8.7852759924198919E-4},8.9205218515668843E-4,{"$f":"CA147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CC147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CE147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CG147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0,{"$f":"CI147*Direct_cost_personnel*$F147*$G147/CPI_2001*12/1000000/$E147*$CK147","v":0},0]
["New Zealand",1996,9870,728,67798,1.0208930000000001,156.9,null,null,null,null,null,null,null,26.5,5.5,7,14,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX148","v":0},{"$f":"Include_Afghanistan*DY148","v":0},{"$f":"Include_Afghanistan*DZ148","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV148)),Personnel_plane*AV148,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY148)),Personnel_plane*AY148,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA148)),Personnel_plane*BA148,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV148*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V148:$BV148))-IF($AV$19=BY$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V148:$BV148))-IF($AV$19=CA$19,$AV148)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V148:$BV148))-IF($AV$19=CC$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V148:$BV148))-IF($AV$19=CE$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V148:$BV148))-IF($AV$19=CG$19,$AV148)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V148:$BV148*INDIRECT(\"Months_non_UN_operation\"&$B148),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V148:$BV148))-IF($AV$19=CI$19,$AV148)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B148-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":4.711213548114403E-5},3.5493777020751351E-5,{"$f":"P148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":9.7779903828789511E-6},7.366632966571036E-6,{"$f":"Q148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":1.2444715032755027E-5},9.3757146847267748E-6,{"$f":"R148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":2.4889430065510055E-5},1.875142936945355E-5,{"$f":"S148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"T148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"U148*(Direct_cost_personnel*$F148-UN_compensation)*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,0,null,null,null,null,null,null,{"$f":"BW148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":4.9271749052024098E-5},3.3484695302595617E-5,{"$f":"BY148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CA148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":4.9271749052024098E-5},3.3484695302595617E-5,{"$f":"CC148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CE148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CG148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0,{"$f":"CI148*Direct_cost_personnel*$F148*$G148/CPI_2001*12/1000000/$E148*$CK148","v":0},0]
["Norway",1996,30000,3700,160003,1.4039360000000001,156.9,null,null,null,null,null,null,null,835.5,136,693,6.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,null,{"$f":"Include_Afghanistan*DX149","v":0},{"$f":"Include_Afghanistan*DY149","v":0},{"$f":"Include_Afghanistan*DZ149","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV149)),Personnel_plane*AV149,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY149)),Personnel_plane*AY149,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA149)),Personnel_plane*BA149,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV149*Include_Iraq","v":0},0,754,754,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":750},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V149:$BV149))-IF($AV$19=BY$19,$AV149)","v":750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V149:$BV149))-IF($AV$19=CA$19,$AV149)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V149:$BV149))-IF($AV$19=CC$19,$AV149)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V149:$BV149))-IF($AV$19=CE$19,$AV149)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V149:$BV149))-IF($AV$19=CG$19,$AV149)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V149:$BV149*INDIRECT(\"Months_non_UN_operation\"&$B149),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V149:$BV149))-IF($AV$19=CI$19,$AV149)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B149-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":8.9118779799595078E-4},7.9288060894562541E-4,{"$f":"P149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":1.4506468046373343E-4},1.290625527427948E-4,{"$f":"Q149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":7.3918987912770056E-4},6.5764962537321182E-4,{"$f":"R149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":6.9332384045166714E-6},6.1684308296188685E-6,{"$f":"S149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"T149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"U149*(Direct_cost_personnel*$F149-UN_compensation)*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,0,null,null,null,null,null,null,{"$f":"BW149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":8.6593472927451052E-4},7.1553797623578885E-4,{"$f":"BY149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":8.6134091108207279E-4},7.1174201880217717E-4,{"$f":"CA149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":4.5938181924377219E-6},3.7959574336116118E-6,{"$f":"CC149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"CE149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"CG149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0,{"$f":"CI149*Direct_cost_personnel*$F149*$G149/CPI_2001*12/1000000/$E149*$CK149","v":0},0]
["Poland",1996,248500,2751.1403519999999,156661,0.50398359999999998,156.9,null,null,null,null,null,null,null,996,43,945,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX150","v":0},{"$f":"Include_Afghanistan*DY150","v":0},{"$f":"Include_Afghanistan*DZ150","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV150)),Personnel_plane*AV150,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY150)),Personnel_plane*AY150,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA150)),Personnel_plane*BA150,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV150*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V150:BV150,INDIRECT(\"Months_non_UN_operation\"&B150))/12","v":0},{"$f":"SUM(W150:BV150)-AV150","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V150:$BV150))-IF($AV$19=BY$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V150:$BV150))-IF($AV$19=CA$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V150:$BV150))-IF($AV$19=CC$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V150:$BV150))-IF($AV$19=CE$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V150:$BV150))-IF($AV$19=CG$19,$AV150)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V150:$BV150*INDIRECT(\"Months_non_UN_operation\"&$B150),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V150:$BV150))-IF($AV$19=CI$19,$AV150)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B150-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":3.3616833731334124E-4},{"$f":"O150/$C150*$D150/$E150*$CK150","v":8.6655033908747246E-5},{"$f":"P150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":1.4513291671158307E-5},{"$f":"P150/$C150*$D150/$E150*$CK150","v":3.7411309820041488E-6},{"$f":"Q150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":3.1895489835452552E-4},{"$f":"Q150/$C150*$D150/$E150*$CK150","v":8.2217878557998151E-5},{"$f":"R150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":2.7001472876573597E-6},{"$f":"R150/$C150*$D150/$E150*$CK150","v":6.9602436874495782E-7},{"$f":"S150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"S150/$C150*$D150/$E150*$CK150","v":0},{"$f":"T150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"T150/$C150*$D150/$E150*$CK150","v":0},{"$f":"U150*(Direct_cost_personnel*$F150-UN_compensation)*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"U150/$C150*$D150/$E150*$CK150","v":0},{"$f":"H150/$E150*$CK150","v":0},null,null,null,null,null,null,{"$f":"BW150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"BX150/$C150*$D150/$E150*$CK150","v":0},{"$f":"BY150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"BZ150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CA150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CB150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CC150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},0,{"$f":"CE150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CF150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CG150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CH150/$C150*$D150/$E150*$CK150","v":0},{"$f":"CI150*Direct_cost_personnel*$F150*$G150/CPI_2001*12/1000000/$E150*$CK150","v":0},{"$f":"CJ150/$C150*$D150/$E150*$CK150","v":0}]
["Portugal",1996,54200,1700,121179,0.85885889999999998,156.9,null,null,null,null,null,null,null,393.5,34.5,0,359,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,null,{"$f":"Include_Afghanistan*DX151","v":0},{"$f":"Include_Afghanistan*DY151","v":0},{"$f":"Include_Afghanistan*DZ151","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV151)),Personnel_plane*AV151,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY151)),Personnel_plane*AY151,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA151)),Personnel_plane*BA151,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV151*Include_Iraq","v":0},0,900,900,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V151:$BV151))-IF($AV$19=BY$19,$AV151)","v":900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V151:$BV151))-IF($AV$19=CA$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V151:$BV151))-IF($AV$19=CC$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V151:$BV151))-IF($AV$19=CE$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V151:$BV151))-IF($AV$19=CG$19,$AV151)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V151:$BV151*INDIRECT(\"Months_non_UN_operation\"&$B151),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V151:$BV151))-IF($AV$19=CI$19,$AV151)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B151-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":3.2253216480432654E-4},1.2539378333992169E-4,{"$f":"P151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":2.8277915338625836E-5},1.0993864104770772E-5,{"$f":"Q151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"R151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":2.9425424946570073E-4},1.1439991923515094E-4,{"$f":"S151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"T151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"U151*(Direct_cost_personnel*$F151-UN_compensation)*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,0,null,null,null,null,null,null,{"$f":"BW151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":8.3489448589621745E-4},2.8679645490706365E-4,{"$f":"BY151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":8.3489448589621745E-4},2.8679645490706365E-4,{"$f":"CA151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CC151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CE151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CG151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0,{"$f":"CI151*Direct_cost_personnel*$F151*$G151/CPI_2001*12/1000000/$E151*$CK151","v":0},0]
["Russia",1996,1270000,9493.3258239999996,391775,0.4795199,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX152","v":0},{"$f":"Include_Afghanistan*DY152","v":0},{"$f":"Include_Afghanistan*DZ152","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV152)),Personnel_plane*AV152,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY152)),Personnel_plane*AY152,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA152)),Personnel_plane*BA152,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV152*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V152:$BV152))-IF($AV$19=BY$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V152:$BV152))-IF($AV$19=CA$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V152:$BV152))-IF($AV$19=CC$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V152:$BV152))-IF($AV$19=CE$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V152:$BV152))-IF($AV$19=CG$19,$AV152)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V152:$BV152*INDIRECT(\"Months_non_UN_operation\"&$B152),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V152:$BV152))-IF($AV$19=CI$19,$AV152)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B152-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"P152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"Q152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"R152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"S152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"T152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"U152*(Direct_cost_personnel*$F152-UN_compensation)*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,0,null,null,null,null,null,null,{"$f":"BW152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"BY152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CA152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CC152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CE152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CG152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0,{"$f":"CI152*Direct_cost_personnel*$F152*$G152/CPI_2001*12/1000000/$E152*$CK152","v":0},0]
["Saudi Arabia",1996,162500,14532.521984000001,157743,0.51355090000000003,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX153","v":0},{"$f":"Include_Afghanistan*DY153","v":0},{"$f":"Include_Afghanistan*DZ153","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV153)),Personnel_plane*AV153,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY153)),Personnel_plane*AY153,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA153)),Personnel_plane*BA153,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV153*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V153:$BV153))-IF($AV$19=BY$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V153:$BV153))-IF($AV$19=CA$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V153:$BV153))-IF($AV$19=CC$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V153:$BV153))-IF($AV$19=CE$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V153:$BV153))-IF($AV$19=CG$19,$AV153)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V153:$BV153*INDIRECT(\"Months_non_UN_operation\"&$B153),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V153:$BV153))-IF($AV$19=CI$19,$AV153)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B153-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"P153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"Q153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"R153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"S153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"T153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"U153*(Direct_cost_personnel*$F153-UN_compensation)*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,0,null,null,null,null,null,null,{"$f":"BW153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"BY153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CA153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CC153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},{"$f":"CD153/$C153*$D153/$E153*$CK153","v":0},{"$f":"CE153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CG153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0,{"$f":"CI153*Direct_cost_personnel*$F153*$G153/CPI_2001*12/1000000/$E153*$CK153","v":0},0]
["Slovakia",1996,42600,788.29542400000003,21162,0.56232040000000005,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX154","v":0},{"$f":"Include_Afghanistan*DY154","v":0},{"$f":"Include_Afghanistan*DZ154","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV154)),Personnel_plane*AV154,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY154)),Personnel_plane*AY154,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA154)),Personnel_plane*BA154,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV154*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V154:$BV154))-IF($AV$19=BY$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V154:$BV154))-IF($AV$19=CA$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V154:$BV154))-IF($AV$19=CC$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V154:$BV154))-IF($AV$19=CE$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V154:$BV154))-IF($AV$19=CG$19,$AV154)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V154:$BV154*INDIRECT(\"Months_non_UN_operation\"&$B154),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V154:$BV154))-IF($AV$19=CI$19,$AV154)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B154-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"P154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"Q154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"R154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"S154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"T154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"U154*(Direct_cost_personnel*$F154-UN_compensation)*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,0,null,null,null,null,null,null,{"$f":"BW154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"BY154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CA154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CC154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CE154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CG154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0,{"$f":"CI154*Direct_cost_personnel*$F154*$G154/CPI_2001*12/1000000/$E154*$CK154","v":0},0]
["South Korea",1996,672000,15500,573001,0.90859000000000001,156.9,null,null,null,null,null,null,null,249.5,5.5,0,235,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX155","v":0},{"$f":"Include_Afghanistan*DY155","v":0},{"$f":"Include_Afghanistan*DZ155","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV155)),Personnel_plane*AV155,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY155)),Personnel_plane*AY155,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA155)),Personnel_plane*BA155,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV155*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V155:$BV155))-IF($AV$19=BY$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V155:$BV155))-IF($AV$19=CA$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V155:$BV155))-IF($AV$19=CC$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V155:$BV155))-IF($AV$19=CE$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V155:$BV155))-IF($AV$19=CG$19,$AV155)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V155:$BV155*INDIRECT(\"Months_non_UN_operation\"&$B155),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V155:$BV155))-IF($AV$19=CI$19,$AV155)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B155-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":4.6082726168100481E-5},1.2364785702267035E-5,{"$f":"P155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":1.0158516790563233E-6},2.7257042630247972E-7,{"$f":"Q155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"R155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":4.3404571741497448E-5},1.1646190942015044E-5,{"$f":"S155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":1.6623027475467107E-6},4.460243339495123E-7,{"$f":"T155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"U155*(Direct_cost_personnel*$F155-UN_compensation)*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,0,null,null,null,null,null,null,{"$f":"BW155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"BY155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CA155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CC155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CE155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CG155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0,{"$f":"CI155*Direct_cost_personnel*$F155*$G155/CPI_2001*12/1000000/$E155*$CK155","v":0},0]
["Spain ",1996,206800,6900,622650,0.94392030000000005,156.9,null,null,null,null,null,null,null,38.5,38.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1400,null,{"$f":"Include_Afghanistan*DX156","v":0},{"$f":"Include_Afghanistan*DY156","v":0},{"$f":"Include_Afghanistan*DZ156","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV156)),Personnel_plane*AV156,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY156)),Personnel_plane*AY156,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA156)),Personnel_plane*BA156,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV156*Include_Iraq","v":0},0,1400,1400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":1400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V156:$BV156))-IF($AV$19=BY$19,$AV156)","v":1400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V156:$BV156))-IF($AV$19=CA$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V156:$BV156))-IF($AV$19=CC$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V156:$BV156))-IF($AV$19=CE$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V156:$BV156))-IF($AV$19=CG$19,$AV156)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V156:$BV156*INDIRECT(\"Months_non_UN_operation\"&$B156),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V156:$BV156))-IF($AV$19=CI$19,$AV156)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B156-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":6.8298756699931116E-6},2.5399448806046674E-6,{"$f":"P156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":6.8298756699931116E-6},2.5399448806046674E-6,{"$f":"Q156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"R156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"S156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"T156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"U156*(Direct_cost_personnel*$F156-UN_compensation)*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,0,null,null,null,null,null,null,{"$f":"BW156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":2.7778832976968427E-4},9.2361632021987906E-5,{"$f":"BY156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":2.7778832976968427E-4},9.2361632021987906E-5,{"$f":"CA156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CC156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CE156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CG156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0,{"$f":"CI156*Direct_cost_personnel*$F156*$G156/CPI_2001*12/1000000/$E156*$CK156","v":0},0]
["Sweden",1996,62600,6300,276458,1.3804460000000001,156.9,null,null,null,null,null,null,null,174,113,21.5,31.5,8,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,{"$f":"Include_Afghanistan*DX157","v":0},{"$f":"Include_Afghanistan*DY157","v":0},{"$f":"Include_Afghanistan*DZ157","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV157)),Personnel_plane*AV157,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY157)),Personnel_plane*AY157,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA157)),Personnel_plane*BA157,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV157*Include_Iraq","v":0},0,500,500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V157:$BV157))-IF($AV$19=BY$19,$AV157)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V157:$BV157))-IF($AV$19=CA$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V157:$BV157))-IF($AV$19=CC$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V157:$BV157))-IF($AV$19=CE$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V157:$BV157))-IF($AV$19=CG$19,$AV157)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V157:$BV157*INDIRECT(\"Months_non_UN_operation\"&$B157),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V157:$BV157))-IF($AV$19=CI$19,$AV157)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B157-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":1.0548142332302396E-4},7.7982167360324519E-5,{"$f":"P157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":6.850230365230869E-5},5.0643591446647533E-5,{"$f":"Q157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":1.3033624146235718E-5},9.6357275761320533E-6,{"$f":"R157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":1.9095774911926757E-5},1.4117461332472543E-5,{"$f":"S157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":4.8497206125528264E-6},3.5853870050723919E-6,{"$f":"T157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"U157*(Direct_cost_personnel*$F157-UN_compensation)*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,0,null,null,null,null,null,null,{"$f":"BW157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":3.2677956649070414E-4},2.2408668781702447E-4,{"$f":"BY157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":3.2677956649070414E-4},2.2408668781702447E-4,{"$f":"CA157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CC157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CE157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CG157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0,{"$f":"CI157*Direct_cost_personnel*$F157*$G157/CPI_2001*12/1000000/$E157*$CK157","v":0},0]
["Switzerland",1996,15300,4500,304749,1.570117,156.9,null,null,null,null,null,null,null,31.5,25,6.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX158","v":0},{"$f":"Include_Afghanistan*DY158","v":0},{"$f":"Include_Afghanistan*DZ158","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV158)),Personnel_plane*AV158,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY158)),Personnel_plane*AY158,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA158)),Personnel_plane*BA158,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV158*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V158:$BV158))-IF($AV$19=BY$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V158:$BV158))-IF($AV$19=CA$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V158:$BV158))-IF($AV$19=CC$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V158:$BV158))-IF($AV$19=CE$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V158:$BV158))-IF($AV$19=CG$19,$AV158)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V158:$BV158*INDIRECT(\"Months_non_UN_operation\"&$B158),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V158:$BV158))-IF($AV$19=CI$19,$AV158)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B158-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":1.9889084431629564E-5},3.7428148700545721E-5,{"$f":"P158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":1.5784987644150447E-5},2.9704879921068031E-5,{"$f":"Q158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":4.1040967874791163E-6},7.7232687794776874E-6,{"$f":"R158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"S158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"T158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"U158*(Direct_cost_personnel*$F158-UN_compensation)*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,0,null,null,null,null,null,null,{"$f":"BW158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"BY158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CA158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CC158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CE158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CG158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0,{"$f":"CI158*Direct_cost_personnel*$F158*$G158/CPI_2001*12/1000000/$E158*$CK158","v":0},0]
["Turkey",1996,525000,9724.8583679999992,243895,0.52389470000000005,156.9,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX159","v":0},{"$f":"Include_Afghanistan*DY159","v":0},{"$f":"Include_Afghanistan*DZ159","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV159)),Personnel_plane*AV159,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY159)),Personnel_plane*AY159,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA159)),Personnel_plane*BA159,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV159*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V159:$BV159))-IF($AV$19=BY$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V159:$BV159))-IF($AV$19=CA$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V159:$BV159))-IF($AV$19=CC$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V159:$BV159))-IF($AV$19=CE$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V159:$BV159))-IF($AV$19=CG$19,$AV159)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V159:$BV159*INDIRECT(\"Months_non_UN_operation\"&$B159),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V159:$BV159))-IF($AV$19=CI$19,$AV159)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B159-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"P159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"Q159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"R159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"S159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"T159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"U159*(Direct_cost_personnel*$F159-UN_compensation)*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,0,null,null,null,null,null,null,{"$f":"BW159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"BY159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CA159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CC159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CE159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CG159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0,{"$f":"CI159*Direct_cost_personnel*$F159*$G159/CPI_2001*12/1000000/$E159*$CK159","v":0},0]
["United Kingdom",1996,226000,32500,1220853,1.0014540000000001,156.9,null,null,null,null,null,null,null,418.5,401,15.5,2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10500,null,{"$f":"Include_Afghanistan*DX160","v":0},{"$f":"Include_Afghanistan*DY160","v":0},{"$f":"Include_Afghanistan*DZ160","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV160)),Personnel_plane*AV160,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY160)),Personnel_plane*AY160,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA160)),Personnel_plane*BA160,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV160*Include_Iraq","v":0},0,10500,10500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":10500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V160:$BV160))-IF($AV$19=BY$19,$AV160)","v":10500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V160:$BV160))-IF($AV$19=CA$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V160:$BV160))-IF($AV$19=CC$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V160:$BV160))-IF($AV$19=CE$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V160:$BV160))-IF($AV$19=CG$19,$AV160)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V160:$BV160*INDIRECT(\"Months_non_UN_operation\"&$B160),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V160:$BV160))-IF($AV$19=CI$19,$AV160)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B160-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":4.0445507098910934E-5},6.0689842179065528E-5,{"$f":"P160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":3.8754237387486935E-5},5.8152035158435545E-5,{"$f":"Q160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.4979817444041088E-6},2.2477719325579822E-6,{"$f":"R160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.9328796701988494E-7},2.9003508807199774E-7,{"$f":"S160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"T160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"U160*(Direct_cost_personnel*$F160-UN_compensation)*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,0,null,null,null,null,null,null,{"$f":"BW160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.1273312787459396E-3},1.5226842123779883E-3,{"$f":"BY160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":1.1273312787459396E-3},1.5226842123779883E-3,{"$f":"CA160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CC160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CE160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CG160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0,{"$f":"CI160*Direct_cost_personnel*$F160*$G160/CPI_2001*12/1000000/$E160*$CK160","v":0},0]
["United States",1996,1483800,263900,7838475,1,156.9,null,null,null,null,null,null,null,916.5,637,19,22.5,0,0,238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5800,null,{"$f":"Include_Afghanistan*DX161","v":0},{"$f":"Include_Afghanistan*DY161","v":0},{"$f":"Include_Afghanistan*DZ161","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV161)),Personnel_plane*AV161,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY161)),Personnel_plane*AY161,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA161)),Personnel_plane*BA161,0)","v":0},null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV161*Include_Iraq","v":0},0,6800,6800,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":5800},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V161:$BV161))-IF($AV$19=BY$19,$AV161)","v":5800},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V161:$BV161))-IF($AV$19=CA$19,$AV161)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V161:$BV161))-IF($AV$19=CC$19,$AV161)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V161:$BV161))-IF($AV$19=CE$19,$AV161)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V161:$BV161))-IF($AV$19=CG$19,$AV161)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V161:$BV161*INDIRECT(\"Months_non_UN_operation\"&$B161),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V161:$BV161))-IF($AV$19=CI$19,$AV161)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B161-'Humanitarian interventions data'!First_year)","v":1.2311444133449163},{"$f":"O161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":1.3773300674334101E-5},2.5602001219475523E-5,{"$f":"P161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":9.5729323835797294E-6},1.7794298719919151E-5,{"$f":"Q161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":2.8553487486344563E-7},5.3075616276053984E-7,{"$f":"R161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":3.3813340444355403E-7},6.2852703484800779E-7,{"$f":"S161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"T161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"U161*(Direct_cost_personnel*$F161-UN_compensation)*$G161/CPI_2001*12/1000000/$E161*$CK161","v":3.576700011447372E-6},6.6484193019478157E-6,0,null,null,null,null,null,null,{"$f":"BW161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":1.1354603210944038E-4},1.8995483719850902E-4,{"$f":"BY161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":9.6848086210993251E-5},1.6202030231637535E-4,{"$f":"CA161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":1.6697945898447113E-5},2.7934534882133682E-5,{"$f":"CC161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"CE161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"CG161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0,{"$f":"CI161*Direct_cost_personnel*$F161*$G161/CPI_2001*12/1000000/$E161*$CK161","v":0},0]
["Australia",1997,57400,7800,425988,1.0293620000000001,160.5,null,null,null,null,null,null,null,43,30,12.5,0,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX162","v":0},{"$f":"Include_Afghanistan*DY162","v":0},{"$f":"Include_Afghanistan*DZ162","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV162)),Personnel_plane*AV162,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY162)),Personnel_plane*AY162,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA162)),Personnel_plane*BA162,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV162*Include_Iraq","v":0},0,26,26,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V162:$BV162))-IF($AV$19=BY$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V162:$BV162))-IF($AV$19=CA$19,$AV162)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V162:$BV162))-IF($AV$19=CC$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V162:$BV162))-IF($AV$19=CE$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V162:$BV162))-IF($AV$19=CG$19,$AV162)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V162:$BV162*INDIRECT(\"Months_non_UN_operation\"&$B162),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V162:$BV162))-IF($AV$19=CI$19,$AV162)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B162-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":1.346188019241063E-5},1.8099467544554868E-5,{"$f":"P162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":9.3920094365655554E-6},1.2627535496201072E-5,{"$f":"Q162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":3.9133372652356491E-6},5.2614731234171133E-6,{"$f":"R162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"S162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"T162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"U162*(Direct_cost_personnel*$F162-UN_compensation)*$G162/CPI_2001*12/1000000/$E162*$CK162","v":1.5653349060942593E-7},2.1045892493668454E-7,0,null,null,null,null,null,null,{"$f":"BW162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":9.015583380810054E-6},1.0943864096707595E-5,{"$f":"BY162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CA162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":9.015583380810054E-6},1.0943864096707595E-5,{"$f":"CC162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CE162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CG162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0,{"$f":"CI162*Direct_cost_personnel*$F162*$G162/CPI_2001*12/1000000/$E162*$CK162","v":0},0]
["Austria",1997,45500,1700,208075,1.0423020000000001,160.5,null,null,null,null,null,null,null,890,368,515.5,5,0,0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX163","v":0},{"$f":"Include_Afghanistan*DY163","v":0},{"$f":"Include_Afghanistan*DZ163","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV163)),Personnel_plane*AV163,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY163)),Personnel_plane*AY163,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA163)),Personnel_plane*BA163,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,225,null,null,null,null,null,null,{"$f":"DV163*Include_Iraq","v":0},0,225,225,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":225},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V163:$BV163))-IF($AV$19=BY$19,$AV163)","v":225},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V163:$BV163))-IF($AV$19=CA$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V163:$BV163))-IF($AV$19=CC$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V163:$BV163))-IF($AV$19=CE$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V163:$BV163))-IF($AV$19=CG$19,$AV163)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V163:$BV163*INDIRECT(\"Months_non_UN_operation\"&$B163),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V163:$BV163))-IF($AV$19=CI$19,$AV163)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B163-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":5.7837556411763553E-4},2.1087234437069152E-4,{"$f":"P163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":2.3914854785987629E-4},8.7192160369005024E-5,{"$f":"Q163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":3.3500292505914744E-4},1.2214010508212526E-4,{"$f":"R163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":3.2493009220091892E-6},1.184676091970177E-6,{"$f":"S163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"T163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"U163*(Direct_cost_personnel*$F163-UN_compensation)*$G163/CPI_2001*12/1000000/$E163*$CK163","v":9.7479027660275633E-7},3.5540282759105308E-7,0,null,null,null,null,null,null,{"$f":"BW163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":1.617357049359345E-4},5.3310424138657961E-5,{"$f":"BY163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":1.617357049359345E-4},5.3310424138657961E-5,{"$f":"CA163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CC163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CE163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CG163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0,{"$f":"CI163*Direct_cost_personnel*$F163*$G163/CPI_2001*12/1000000/$E163*$CK163","v":0},0]
["Belgium",1997,44450,2900,250078,1.028467,160.5,null,null,null,null,null,null,null,841.5,834,6,0,1.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX164","v":0},{"$f":"Include_Afghanistan*DY164","v":0},{"$f":"Include_Afghanistan*DZ164","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV164)),Personnel_plane*AV164,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY164)),Personnel_plane*AY164,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA164)),Personnel_plane*BA164,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,205,null,null,null,null,null,null,{"$f":"DV164*Include_Iraq","v":0},0,205,205,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":205},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V164:$BV164))-IF($AV$19=BY$19,$AV164)","v":205},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V164:$BV164))-IF($AV$19=CA$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V164:$BV164))-IF($AV$19=CC$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V164:$BV164))-IF($AV$19=CE$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V164:$BV164))-IF($AV$19=CG$19,$AV164)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V164:$BV164*INDIRECT(\"Months_non_UN_operation\"&$B164),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V164:$BV164))-IF($AV$19=CI$19,$AV164)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B164-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":4.4832692841444296E-4},2.8967890072782173E-4,{"$f":"P164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":4.4433114473873495E-4},2.8709709234343839E-4,{"$f":"Q164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":3.196626940566438E-6},2.0654467075067505E-6,{"$f":"R164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"S164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":7.9915673514160949E-7},5.1636167687668761E-7,{"$f":"T164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"U164*(Direct_cost_personnel*$F164-UN_compensation)*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,0,null,null,null,null,null,null,{"$f":"BW164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":1.209813578969646E-4},7.0569429173147319E-5,{"$f":"BY164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":1.209813578969646E-4},7.0569429173147319E-5,{"$f":"CA164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CC164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CE164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CG164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0,{"$f":"CI164*Direct_cost_personnel*$F164*$G164/CPI_2001*12/1000000/$E164*$CK164","v":0},0]
["Brazil",1997,214700,9857.1939839999995,871524,0.78277470000000005,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX165","v":0},{"$f":"Include_Afghanistan*DY165","v":0},{"$f":"Include_Afghanistan*DZ165","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV165)),Personnel_plane*AV165,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY165)),Personnel_plane*AY165,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA165)),Personnel_plane*BA165,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV165*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V165:$BV165))-IF($AV$19=BY$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V165:$BV165))-IF($AV$19=CA$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V165:$BV165))-IF($AV$19=CC$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V165:$BV165))-IF($AV$19=CE$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V165:$BV165))-IF($AV$19=CG$19,$AV165)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V165:$BV165*INDIRECT(\"Months_non_UN_operation\"&$B165),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V165:$BV165))-IF($AV$19=CI$19,$AV165)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B165-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"P165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"Q165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"R165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"S165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"T165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"U165*(Direct_cost_personnel*$F165-UN_compensation)*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,0,null,null,null,null,null,null,{"$f":"BW165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"BY165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CA165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CC165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CE165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CG165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0,{"$f":"CI165*Direct_cost_personnel*$F165*$G165/CPI_2001*12/1000000/$E165*$CK165","v":0},0]
["Canada",1997,61600,7100,637529,0.87109990000000004,160.5,null,null,null,null,null,null,null,969,15,202,0,0,0,752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX166","v":0},{"$f":"Include_Afghanistan*DY166","v":0},{"$f":"Include_Afghanistan*DZ166","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV166)),Personnel_plane*AV166,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY166)),Personnel_plane*AY166,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA166)),Personnel_plane*BA166,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,990,null,null,null,null,null,null,{"$f":"DV166*Include_Iraq","v":0},0,1018,1018,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":990},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V166:$BV166))-IF($AV$19=BY$19,$AV166)","v":990},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V166:$BV166))-IF($AV$19=CA$19,$AV166)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V166:$BV166))-IF($AV$19=CC$19,$AV166)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V166:$BV166))-IF($AV$19=CE$19,$AV166)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V166:$BV166))-IF($AV$19=CG$19,$AV166)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V166:$BV166*INDIRECT(\"Months_non_UN_operation\"&$B166),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V166:$BV166))-IF($AV$19=CI$19,$AV166)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B166-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.6818381474427232E-4},2.3116041584821914E-4,{"$f":"P166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":2.6034646245243402E-6},3.578334610653547E-6,{"$f":"Q166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":3.5059990276927765E-5},4.818823942346776E-5,{"$f":"R166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"S166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"T166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"U166*(Direct_cost_personnel*$F166-UN_compensation)*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.3052035984282019E-4},1.7939384181409781E-4,0,null,null,null,null,null,null,{"$f":"BW166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.9960228880071788E-4},2.4284964224302071E-4,{"$f":"BY166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":1.9411224549382186E-4},2.3617008430313406E-4,{"$f":"CA166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":5.4900433068959738E-6},6.6795579398866203E-6,{"$f":"CC166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"CE166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"CG166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0,{"$f":"CI166*Direct_cost_personnel*$F166*$G166/CPI_2001*12/1000000/$E166*$CK166","v":0},0]
["China",1997,2840000,16052.462592,952649,0.42140450000000002,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX167","v":0},{"$f":"Include_Afghanistan*DY167","v":0},{"$f":"Include_Afghanistan*DZ167","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV167)),Personnel_plane*AV167,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY167)),Personnel_plane*AY167,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA167)),Personnel_plane*BA167,0)","v":0},null,null,null,null,null,339,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV167*Include_Iraq","v":0},0,339,339,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V167:$BV167))-IF($AV$19=BY$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":339},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V167:$BV167))-IF($AV$19=CA$19,$AV167)","v":339},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V167:$BV167))-IF($AV$19=CC$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V167:$BV167))-IF($AV$19=CE$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V167:$BV167))-IF($AV$19=CG$19,$AV167)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V167:$BV167*INDIRECT(\"Months_non_UN_operation\"&$B167),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V167:$BV167))-IF($AV$19=CI$19,$AV167)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B167-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"P167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"Q167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"R167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"S167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"T167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"U167*(Direct_cost_personnel*$F167-UN_compensation)*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,0,null,null,null,null,null,null,{"$f":"BW167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":2.1518682170230815E-5},2.6540072630472904E-6,{"$f":"BY167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CA167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":2.1518682170230815E-5},2.6540072630472904E-6,{"$f":"CC167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CE167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CG167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0,{"$f":"CI167*Direct_cost_personnel*$F167*$G167/CPI_2001*12/1000000/$E167*$CK167","v":0},0]
["Czech Republic",1997,61700,941.24755200000004,59464,0.40103549999999999,160.5,null,null,null,null,null,null,null,51.5,49,0,2.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX168","v":0},{"$f":"Include_Afghanistan*DY168","v":0},{"$f":"Include_Afghanistan*DZ168","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV168)),Personnel_plane*AV168,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY168)),Personnel_plane*AY168,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA168)),Personnel_plane*BA168,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,560,null,null,null,null,null,null,{"$f":"DV168*Include_Iraq","v":0},0,560,560,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":560},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V168:$BV168))-IF($AV$19=BY$19,$AV168)","v":560},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V168:$BV168))-IF($AV$19=CA$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V168:$BV168))-IF($AV$19=CC$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V168:$BV168))-IF($AV$19=CE$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V168:$BV168))-IF($AV$19=CG$19,$AV168)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V168:$BV168*INDIRECT(\"Months_non_UN_operation\"&$B168),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V168:$BV168))-IF($AV$19=CI$19,$AV168)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B168-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":3.7412828440798194E-5},1.7433468572426506E-5,{"$f":"P168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":3.5596671720371094E-5},1.6587183690269879E-5,{"$f":"Q168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"R168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":1.8161567204270969E-6},8.4628488215662651E-7,{"$f":"S168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"T168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"U168*(Direct_cost_personnel*$F168-UN_compensation)*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,0,null,null,null,null,null,null,{"$f":"BW168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":5.4195901590969962E-4},1.8956781360308434E-4,{"$f":"BY168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":5.4195901590969962E-4},1.8956781360308434E-4,{"$f":"CA168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CC168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CE168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CG168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0,{"$f":"CI168*Direct_cost_personnel*$F168*$G168/CPI_2001*12/1000000/$E168*$CK168","v":0},0]
["Denmark",1997,32900,3100,170437,1.2768699999999999,160.5,null,null,null,null,null,null,null,124,102,16,0,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX169","v":0},{"$f":"Include_Afghanistan*DY169","v":0},{"$f":"Include_Afghanistan*DZ169","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV169)),Personnel_plane*AV169,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY169)),Personnel_plane*AY169,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA169)),Personnel_plane*BA169,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,662,null,null,null,null,null,null,{"$f":"DV169*Include_Iraq","v":0},0,662,662,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":662},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V169:$BV169))-IF($AV$19=BY$19,$AV169)","v":662},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V169:$BV169))-IF($AV$19=CA$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V169:$BV169))-IF($AV$19=CC$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V169:$BV169))-IF($AV$19=CE$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V169:$BV169))-IF($AV$19=CG$19,$AV169)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V169:$BV169*INDIRECT(\"Months_non_UN_operation\"&$B169),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V169:$BV169))-IF($AV$19=CI$19,$AV169)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B169-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":1.2286721548019361E-4},9.0455629033755341E-5,{"$f":"P169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":1.0106819337886895E-4},7.4407049689056805E-5,{"$f":"Q169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":1.5853834255508854E-5},1.1671694068871655E-5,{"$f":"R169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"S169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":5.9451878458158199E-6},4.3768852758268715E-6,{"$f":"T169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"U169*(Direct_cost_personnel*$F169-UN_compensation)*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,0,null,null,null,null,null,null,{"$f":"BW169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":7.1168942294712431E-4},4.8291634209956478E-4,{"$f":"BY169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":7.1168942294712431E-4},4.8291634209956478E-4,{"$f":"CA169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CC169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CE169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CG169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0,{"$f":"CI169*Direct_cost_personnel*$F169*$G169/CPI_2001*12/1000000/$E169*$CK169","v":0},0]
["Finland",1997,31000,1800,123168,1.1423939999999999,160.5,null,null,null,null,null,null,null,914.5,400,509.5,0,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX170","v":0},{"$f":"Include_Afghanistan*DY170","v":0},{"$f":"Include_Afghanistan*DZ170","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV170)),Personnel_plane*AV170,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY170)),Personnel_plane*AY170,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA170)),Personnel_plane*BA170,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,339,null,null,null,null,null,null,{"$f":"DV170*Include_Iraq","v":0},0,339,339,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":339},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V170:$BV170))-IF($AV$19=BY$19,$AV170)","v":339},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V170:$BV170))-IF($AV$19=CA$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V170:$BV170))-IF($AV$19=CC$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V170:$BV170))-IF($AV$19=CE$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V170:$BV170))-IF($AV$19=CG$19,$AV170)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V170:$BV170*INDIRECT(\"Months_non_UN_operation\"&$B170),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V170:$BV170))-IF($AV$19=CI$19,$AV170)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B170-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":1.1106249949711963E-3},5.6886423472038742E-4,{"$f":"P170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":4.8578457953906903E-4},2.488197855529306E-4,{"$f":"Q170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":6.1876810818788921E-4},3.1693420184804538E-4,{"$f":"R170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"S170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":6.0723072442383617E-6},3.1102473194116323E-6,{"$f":"T170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"U170*(Direct_cost_personnel*$F170-UN_compensation)*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,0,null,null,null,null,null,null,{"$f":"BW170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":4.511982869643024E-4},2.1087476825610866E-4,{"$f":"BY170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":4.511982869643024E-4},2.1087476825610866E-4,{"$f":"CA170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CC170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CE170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CG170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0,{"$f":"CI170*Direct_cost_personnel*$F170*$G170/CPI_2001*12/1000000/$E170*$CK170","v":0},0]
["France",1997,380820,37100,1423026,1.094857,160.5,null,null,null,null,null,null,null,471.5,111.5,264,38,0,0,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX171","v":0},{"$f":"Include_Afghanistan*DY171","v":0},{"$f":"Include_Afghanistan*DZ171","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV171)),Personnel_plane*AV171,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY171)),Personnel_plane*AY171,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA171)),Personnel_plane*BA171,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3646,null,null,null,null,null,null,{"$f":"DV171*Include_Iraq","v":0},0,3663,3663,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":3646},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V171:$BV171))-IF($AV$19=BY$19,$AV171)","v":3646},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V171:$BV171))-IF($AV$19=CA$19,$AV171)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V171:$BV171))-IF($AV$19=CC$19,$AV171)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V171:$BV171))-IF($AV$19=CE$19,$AV171)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V171:$BV171))-IF($AV$19=CG$19,$AV171)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V171:$BV171*INDIRECT(\"Months_non_UN_operation\"&$B171),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V171:$BV171))-IF($AV$19=CI$19,$AV171)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B171-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":4.7301971478458442E-5},4.2592685266200523E-5,{"$f":"P171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":1.1185938112085081E-5},1.0072289304732469E-5,{"$f":"Q171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":2.6485091135340459E-5},2.3848290371743244E-5,{"$f":"R171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":3.8122479664505201E-6},3.432708462599406E-6,{"$f":"S171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"T171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"U171*(Direct_cost_personnel*$F171-UN_compensation)*$G171/CPI_2001*12/1000000/$E171*$CK171","v":5.8186942645823735E-6},5.2393971271254088E-6,0,null,null,null,null,null,null,{"$f":"BW171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":4.0441867577367457E-4},3.3089502890793745E-4,{"$f":"BY171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":4.0254176682250005E-4},3.2935934354309039E-4,{"$f":"CA171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":1.8769089511745751E-6},1.5356853648471026E-6,{"$f":"CC171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"CE171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"CG171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0,{"$f":"CI171*Direct_cost_personnel*$F171*$G171/CPI_2001*12/1000000/$E171*$CK171","v":0},0]
["Germany",1997,347100,27100,2159868,1.116884,160.5,null,null,null,null,null,null,null,185.5,169,14,0,0,0,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX172","v":0},{"$f":"Include_Afghanistan*DY172","v":0},{"$f":"Include_Afghanistan*DZ172","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV172)),Personnel_plane*AV172,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY172)),Personnel_plane*AY172,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA172)),Personnel_plane*BA172,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2533,null,null,null,null,null,null,{"$f":"DV172*Include_Iraq","v":0},0,2533,2533,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":2533},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V172:$BV172))-IF($AV$19=BY$19,$AV172)","v":2533},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V172:$BV172))-IF($AV$19=CA$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V172:$BV172))-IF($AV$19=CC$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V172:$BV172))-IF($AV$19=CE$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V172:$BV172))-IF($AV$19=CG$19,$AV172)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V172:$BV172*INDIRECT(\"Months_non_UN_operation\"&$B172),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V172:$BV172))-IF($AV$19=CI$19,$AV172)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B172-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.2532503591525437E-5},8.8479646593164367E-6,{"$f":"P172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.1417752598209158E-5},8.0609489349028448E-6,{"$f":"Q172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":9.4584932766229719E-7},6.6777091768425931E-7,{"$f":"R172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"S172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"T172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"U172*(Direct_cost_personnel*$F172-UN_compensation)*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.6890166565398161E-7},1.1924480672933202E-7,0,null,null,null,null,null,null,{"$f":"BW172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.8796014396835792E-4},1.208188381781592E-4,{"$f":"BY172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":1.8796014396835792E-4},1.208188381781592E-4,{"$f":"CA172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CC172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CE172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CG172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0,{"$f":"CI172*Direct_cost_personnel*$F172*$G172/CPI_2001*12/1000000/$E172*$CK172","v":0},0]
["Greece",1997,162300,3700,133128,0.78610250000000004,160.5,null,null,null,null,null,null,null,14,8.5,5,0.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX173","v":0},{"$f":"Include_Afghanistan*DY173","v":0},{"$f":"Include_Afghanistan*DZ173","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV173)),Personnel_plane*AV173,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY173)),Personnel_plane*AY173,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA173)),Personnel_plane*BA173,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,217,null,null,null,null,null,null,{"$f":"DV173*Include_Iraq","v":0},0,217,217,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":217},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V173:$BV173))-IF($AV$19=BY$19,$AV173)","v":217},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V173:$BV173))-IF($AV$19=CA$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V173:$BV173))-IF($AV$19=CC$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V173:$BV173))-IF($AV$19=CE$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V173:$BV173))-IF($AV$19=CG$19,$AV173)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V173:$BV173*INDIRECT(\"Months_non_UN_operation\"&$B173),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V173:$BV173))-IF($AV$19=CI$19,$AV173)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B173-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":1.0353742261019566E-5},3.1633979627163689E-6,{"$f":"P173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":6.2862006584761652E-6},1.92063447736351E-6,{"$f":"Q173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":3.6977650932212737E-6},1.1297849866844174E-6,{"$f":"R173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":3.6977650932212743E-7},1.1297849866844177E-7,{"$f":"S173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"T173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"U173*(Direct_cost_personnel*$F173-UN_compensation)*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,0,null,null,null,null,null,null,{"$f":"BW173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":1.8387353416438303E-4},4.9032668422103719E-5,{"$f":"BY173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":1.8387353416438303E-4},4.9032668422103719E-5,{"$f":"CA173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CC173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CE173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CG173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0,{"$f":"CI173*Direct_cost_personnel*$F173*$G173/CPI_2001*12/1000000/$E173*$CK173","v":0},0]
["Hungary",1997,49100,699.95603200000005,46542,0.45524130000000002,160.5,null,null,null,null,null,null,null,107.5,83,6,18.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX174","v":0},{"$f":"Include_Afghanistan*DY174","v":0},{"$f":"Include_Afghanistan*DZ174","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV174)),Personnel_plane*AV174,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY174)),Personnel_plane*AY174,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA174)),Personnel_plane*BA174,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,300,null,null,null,null,null,null,{"$f":"DV174*Include_Iraq","v":0},0,326,326,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V174:$BV174))-IF($AV$19=BY$19,$AV174)","v":300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V174:$BV174))-IF($AV$19=CA$19,$AV174)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V174:$BV174))-IF($AV$19=CC$19,$AV174)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V174:$BV174))-IF($AV$19=CE$19,$AV174)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V174:$BV174))-IF($AV$19=CG$19,$AV174)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V174:$BV174*INDIRECT(\"Months_non_UN_operation\"&$B174),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V174:$BV174))-IF($AV$19=CI$19,$AV174)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B174-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":1.1774340555128473E-4},4.3447489713362092E-5,{"$f":"P174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":9.0908861960526803E-5},3.3545503685665623E-5,{"$f":"Q174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":6.5717249610019384E-6},2.4249761700481172E-6,{"$f":"R174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":2.0262818629755973E-5},7.4770098576483599E-6,{"$f":"S174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"T174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"U174*(Direct_cost_personnel*$F174-UN_compensation)*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,0,null,null,null,null,null,null,{"$f":"BW174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":4.5757673273697083E-4},1.3175703857261435E-4,{"$f":"BY174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":4.2108288288678308E-4},1.2124880850240586E-4,{"$f":"CA174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":3.6493849850187874E-5},1.0508230070208509E-5,{"$f":"CC174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"CE174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"CG174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0,{"$f":"CI174*Direct_cost_personnel*$F174*$G174/CPI_2001*12/1000000/$E174*$CK174","v":0},0]
["India",1997,1145000,10574.7456,421042,0.32137320000000003,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX175","v":0},{"$f":"Include_Afghanistan*DY175","v":0},{"$f":"Include_Afghanistan*DZ175","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV175)),Personnel_plane*AV175,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY175)),Personnel_plane*AY175,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA175)),Personnel_plane*BA175,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV175*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V175:$BV175))-IF($AV$19=BY$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V175:$BV175))-IF($AV$19=CA$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V175:$BV175))-IF($AV$19=CC$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V175:$BV175))-IF($AV$19=CE$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V175:$BV175))-IF($AV$19=CG$19,$AV175)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V175:$BV175*INDIRECT(\"Months_non_UN_operation\"&$B175),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V175:$BV175))-IF($AV$19=CI$19,$AV175)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B175-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"P175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"Q175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"R175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"S175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"T175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"U175*(Direct_cost_personnel*$F175-UN_compensation)*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,0,null,null,null,null,null,null,{"$f":"BW175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"BY175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CA175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CC175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CE175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CG175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0,{"$f":"CI175*Direct_cost_personnel*$F175*$G175/CPI_2001*12/1000000/$E175*$CK175","v":0},0]
["Indonesia",1997,284000,1799.783936,215749,0.41957630000000001,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX176","v":0},{"$f":"Include_Afghanistan*DY176","v":0},{"$f":"Include_Afghanistan*DZ176","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV176)),Personnel_plane*AV176,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY176)),Personnel_plane*AY176,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA176)),Personnel_plane*BA176,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV176*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V176:$BV176))-IF($AV$19=BY$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V176:$BV176))-IF($AV$19=CA$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V176:$BV176))-IF($AV$19=CC$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V176:$BV176))-IF($AV$19=CE$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V176:$BV176))-IF($AV$19=CG$19,$AV176)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V176:$BV176*INDIRECT(\"Months_non_UN_operation\"&$B176),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V176:$BV176))-IF($AV$19=CI$19,$AV176)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B176-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"P176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"Q176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"R176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"S176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"T176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"U176*(Direct_cost_personnel*$F176-UN_compensation)*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,0,null,null,null,null,null,null,{"$f":"BW176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"BY176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CA176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CC176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CE176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CG176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0,{"$f":"CI176*Direct_cost_personnel*$F176*$G176/CPI_2001*12/1000000/$E176*$CK176","v":0},0]
["Ireland",1997,12700,771,82039,1.0189809999999999,160.5,null,null,null,null,null,null,null,733.5,98.5,627,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX177","v":0},{"$f":"Include_Afghanistan*DY177","v":0},{"$f":"Include_Afghanistan*DZ177","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV177)),Personnel_plane*AV177,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY177)),Personnel_plane*AY177,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA177)),Personnel_plane*BA177,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV177*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V177:$BV177))-IF($AV$19=BY$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V177:$BV177))-IF($AV$19=CA$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V177:$BV177))-IF($AV$19=CC$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V177:$BV177))-IF($AV$19=CE$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V177:$BV177))-IF($AV$19=CG$19,$AV177)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V177:$BV177*INDIRECT(\"Months_non_UN_operation\"&$B177),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V177:$BV177))-IF($AV$19=CI$19,$AV177)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B177-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.179060288990241E-3},7.1621335609972398E-4,{"$f":"P177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.583332494417706E-4},9.6178617008620059E-5,{"$f":"Q177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.0078674862943164E-3},6.1222327781121604E-4,{"$f":"R177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":1.2859553254153958E-5},7.8114612798879238E-6,{"$f":"S177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"T177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"U177*(Direct_cost_personnel*$F177-UN_compensation)*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,0,null,null,null,null,null,null,{"$f":"BW177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"BY177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CA177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CC177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CE177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CG177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0,{"$f":"CI177*Direct_cost_personnel*$F177*$G177/CPI_2001*12/1000000/$E177*$CK177","v":0},0]
["Italy ",1997,325150,18300,1200867,0.92818339999999999,160.5,null,null,null,null,null,null,null,99,23,59,5,7,0,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX178","v":0},{"$f":"Include_Afghanistan*DY178","v":0},{"$f":"Include_Afghanistan*DZ178","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV178)),Personnel_plane*AV178,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY178)),Personnel_plane*AY178,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA178)),Personnel_plane*BA178,0)","v":0},null,null,null,null,null,81,null,null,null,null,null,1825,null,null,null,null,null,null,{"$f":"DV178*Include_Iraq","v":0},0,1906,1906,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":1825},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V178:$BV178))-IF($AV$19=BY$19,$AV178)","v":1825},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":81},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V178:$BV178))-IF($AV$19=CA$19,$AV178)","v":81},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V178:$BV178))-IF($AV$19=CC$19,$AV178)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V178:$BV178))-IF($AV$19=CE$19,$AV178)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V178:$BV178))-IF($AV$19=CG$19,$AV178)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V178:$BV178*INDIRECT(\"Months_non_UN_operation\"&$B178),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V178:$BV178))-IF($AV$19=CI$19,$AV178)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B178-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":9.7975282696721178E-6},6.1223705847594388E-6,{"$f":"P178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":2.2761934363884716E-6},1.4223689237319908E-6,{"$f":"Q178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":5.8389309889965134E-6},3.64868550000815E-6,{"$f":"R178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":4.9482466008445035E-7},3.0921063559391105E-7,{"$f":"S178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":6.927545241182304E-7},4.328948898314755E-7,{"$f":"T178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"U178*(Direct_cost_personnel*$F178-UN_compensation)*$G178/CPI_2001*12/1000000/$E178*$CK178","v":4.9482466008445035E-7},3.0921063559391105E-7,0,null,null,null,null,null,null,{"$f":"BW178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":2.1140317361453077E-4},1.1787109428839888E-4,{"$f":"BY178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":2.0241909330877161E-4},1.1286188199177753E-4,{"$f":"CA178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":8.984080305759178E-6},5.0092122966213588E-6,{"$f":"CC178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"CE178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"CG178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0,{"$f":"CI178*Direct_cost_personnel*$F178*$G178/CPI_2001*12/1000000/$E178*$CK178","v":0},0]
["Japan",1997,235600,42900,4324280,1.392846,160.5,null,null,null,null,null,null,null,37.5,0,37.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX179","v":0},{"$f":"Include_Afghanistan*DY179","v":0},{"$f":"Include_Afghanistan*DZ179","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV179)),Personnel_plane*AV179,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY179)),Personnel_plane*AY179,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA179)),Personnel_plane*BA179,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV179*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V179:$BV179))-IF($AV$19=BY$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V179:$BV179))-IF($AV$19=CA$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V179:$BV179))-IF($AV$19=CC$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V179:$BV179))-IF($AV$19=CE$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V179:$BV179))-IF($AV$19=CG$19,$AV179)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V179:$BV179*INDIRECT(\"Months_non_UN_operation\"&$B179),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V179:$BV179))-IF($AV$19=CI$19,$AV179)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B179-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":1.6088441534832041E-6},2.0835861647979834E-6,{"$f":"P179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"Q179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":1.6088441534832041E-6},2.0835861647979834E-6,{"$f":"R179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"S179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"T179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"U179*(Direct_cost_personnel*$F179-UN_compensation)*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,0,null,null,null,null,null,null,{"$f":"BW179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"BY179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CA179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CC179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CE179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CG179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0,{"$f":"CI179*Direct_cost_personnel*$F179*$G179/CPI_2001*12/1000000/$E179*$CK179","v":0},0]
["Luxembourg",1997,800,117.32442399999999,18540,1.080468,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX180","v":0},{"$f":"Include_Afghanistan*DY180","v":0},{"$f":"Include_Afghanistan*DZ180","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV180)),Personnel_plane*AV180,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY180)),Personnel_plane*AY180,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA180)),Personnel_plane*BA180,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,{"$f":"DV180*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V180:$BV180))-IF($AV$19=BY$19,$AV180)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V180:$BV180))-IF($AV$19=CA$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V180:$BV180))-IF($AV$19=CC$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V180:$BV180))-IF($AV$19=CE$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V180:$BV180))-IF($AV$19=CG$19,$AV180)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V180:$BV180*INDIRECT(\"Months_non_UN_operation\"&$B180),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V180:$BV180))-IF($AV$19=CI$19,$AV180)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B180-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"P180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"Q180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"R180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"S180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"T180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"U180*(Direct_cost_personnel*$F180-UN_compensation)*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,0,null,null,null,null,null,null,{"$f":"BW180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":2.0907009073785248E-4},2.609400377475614E-4,{"$f":"BY180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":2.0907009073785248E-4},2.609400377475614E-4,{"$f":"CA180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CC180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CE180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CG180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0,{"$f":"CI180*Direct_cost_personnel*$F180*$G180/CPI_2001*12/1000000/$E180*$CK180","v":0},0]
["Mexico",1997,175000,2984.7554559999999,467907,0.54962829999999996,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX181","v":0},{"$f":"Include_Afghanistan*DY181","v":0},{"$f":"Include_Afghanistan*DZ181","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV181)),Personnel_plane*AV181,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY181)),Personnel_plane*AY181,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA181)),Personnel_plane*BA181,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV181*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V181:$BV181))-IF($AV$19=BY$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V181:$BV181))-IF($AV$19=CA$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V181:$BV181))-IF($AV$19=CC$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V181:$BV181))-IF($AV$19=CE$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V181:$BV181))-IF($AV$19=CG$19,$AV181)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V181:$BV181*INDIRECT(\"Months_non_UN_operation\"&$B181),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V181:$BV181))-IF($AV$19=CI$19,$AV181)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B181-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"P181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"Q181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"R181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"S181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"T181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"U181*(Direct_cost_personnel*$F181-UN_compensation)*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,0,null,null,null,null,null,null,{"$f":"BW181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"BY181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CA181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CC181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CE181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CG181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0,{"$f":"CI181*Direct_cost_personnel*$F181*$G181/CPI_2001*12/1000000/$E181*$CK181","v":0},0]
["Netherlands",1997,57180,7100,387013,1.027979,160.5,null,null,null,null,null,null,null,87,57,13,17,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX182","v":0},{"$f":"Include_Afghanistan*DY182","v":0},{"$f":"Include_Afghanistan*DZ182","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV182)),Personnel_plane*AV182,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY182)),Personnel_plane*AY182,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA182)),Personnel_plane*BA182,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1155,null,null,null,null,null,null,{"$f":"DV182*Include_Iraq","v":0},0,1155,1155,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":1155},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V182:$BV182))-IF($AV$19=BY$19,$AV182)","v":1155},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V182:$BV182))-IF($AV$19=CA$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V182:$BV182))-IF($AV$19=CC$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V182:$BV182))-IF($AV$19=CE$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V182:$BV182))-IF($AV$19=CG$19,$AV182)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V182:$BV182*INDIRECT(\"Months_non_UN_operation\"&$B182),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V182:$BV182))-IF($AV$19=CI$19,$AV182)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B182-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":2.9935158868621377E-5},3.6831541454674255E-5,{"$f":"P182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":1.9612690293234694E-5},2.4131009918579687E-5,{"$f":"Q182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":4.4730697160008956E-6},5.5035636656409803E-6,{"$f":"R182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":5.8493988593857876E-6},7.19696787045359E-6,{"$f":"S182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"T182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"U182*(Direct_cost_personnel*$F182-UN_compensation)*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,0,null,null,null,null,null,null,{"$f":"BW182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":4.4024090584033796E-4},4.8897046413964103E-4,{"$f":"BY182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":4.4024090584033796E-4},4.8897046413964103E-4,{"$f":"CA182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CC182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CE182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CG182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0,{"$f":"CI182*Direct_cost_personnel*$F182*$G182/CPI_2001*12/1000000/$E182*$CK182","v":0},0]
["New Zealand",1997,9550,757,67687,0.91719609999999996,160.5,null,null,null,null,null,null,null,22,7,7,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX183","v":0},{"$f":"Include_Afghanistan*DY183","v":0},{"$f":"Include_Afghanistan*DZ183","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV183)),Personnel_plane*AV183,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY183)),Personnel_plane*AY183,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA183)),Personnel_plane*BA183,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV183*Include_Iraq","v":0},0,25,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V183:$BV183))-IF($AV$19=BY$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V183:$BV183))-IF($AV$19=CA$19,$AV183)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V183:$BV183))-IF($AV$19=CC$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V183:$BV183))-IF($AV$19=CE$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V183:$BV183))-IF($AV$19=CG$19,$AV183)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V183:$BV183*INDIRECT(\"Months_non_UN_operation\"&$B183),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V183:$BV183))-IF($AV$19=CI$19,$AV183)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B183-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":3.8114780245404528E-5},3.3995538203004769E-5,{"$f":"P183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":1.212743007808326E-5},1.0816762155501516E-5,{"$f":"Q183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":1.212743007808326E-5},1.0816762155501516E-5,{"$f":"R183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":1.385992008923801E-5},1.2362013892001733E-5,{"$f":"S183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"T183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"U183*(Direct_cost_personnel*$F183-UN_compensation)*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,0,null,null,null,null,null,null,{"$f":"BW183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":4.8612355147072227E-5},3.8631293412505416E-5,{"$f":"BY183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CA183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":4.8612355147072227E-5},3.8631293412505416E-5,{"$f":"CC183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CE183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CG183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0,{"$f":"CI183*Direct_cost_personnel*$F183*$G183/CPI_2001*12/1000000/$E183*$CK183","v":0},0]
["Norway",1997,33600,3500,158233,1.2847120000000001,160.5,null,null,null,null,null,null,null,661,98,557.5,4.5,0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX184","v":0},{"$f":"Include_Afghanistan*DY184","v":0},{"$f":"Include_Afghanistan*DZ184","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV184)),Personnel_plane*AV184,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY184)),Personnel_plane*AY184,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA184)),Personnel_plane*BA184,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,593,null,null,null,null,null,null,{"$f":"DV184*Include_Iraq","v":0},0,597,597,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":593},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V184:$BV184))-IF($AV$19=BY$19,$AV184)","v":593},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V184:$BV184))-IF($AV$19=CA$19,$AV184)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V184:$BV184))-IF($AV$19=CC$19,$AV184)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V184:$BV184))-IF($AV$19=CE$19,$AV184)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V184:$BV184))-IF($AV$19=CG$19,$AV184)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V184:$BV184*INDIRECT(\"Months_non_UN_operation\"&$B184),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V184:$BV184))-IF($AV$19=CI$19,$AV184)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B184-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":7.101774933449377E-4},5.7417616809604818E-4,{"$f":"P184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":1.052910655791284E-4},8.5127480292606251E-5,{"$f":"Q184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":5.9897723530983769E-4},4.8427112513395895E-4,{"$f":"R184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":4.8347938276130388E-6},3.9089149113951844E-6,{"$f":"S184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"T184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"U184*(Direct_cost_personnel*$F184-UN_compensation)*$G184/CPI_2001*12/1000000/$E184*$CK184","v":1.0743986283584535E-6},8.6864775808781885E-7,0,null,null,null,null,null,null,{"$f":"BW184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":6.9555707036771824E-4},5.1858271157842787E-4,{"$f":"BY184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":6.9089672148753246E-4},5.1510812054607661E-4,{"$f":"CA184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":4.6603488801857174E-6},3.4745910323512754E-6,{"$f":"CC184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"CE184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"CG184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0,{"$f":"CI184*Direct_cost_personnel*$F184*$G184/CPI_2001*12/1000000/$E184*$CK184","v":0},0]
["Poland",1997,227000,3040.945408,157082,0.4626999,160.5,null,null,null,null,null,null,null,1105,103.5,989,9,0,0,3.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX185","v":0},{"$f":"Include_Afghanistan*DY185","v":0},{"$f":"Include_Afghanistan*DZ185","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV185)),Personnel_plane*AV185,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY185)),Personnel_plane*AY185,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA185)),Personnel_plane*BA185,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV185*Include_Iraq","v":0},0,450,450,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V185:$BV185))-IF($AV$19=BY$19,$AV185)","v":450},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V185:$BV185))-IF($AV$19=CA$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V185:$BV185))-IF($AV$19=CC$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V185:$BV185))-IF($AV$19=CE$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V185:$BV185))-IF($AV$19=CG$19,$AV185)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V185:$BV185*INDIRECT(\"Months_non_UN_operation\"&$B185),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V185:$BV185))-IF($AV$19=CI$19,$AV185)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B185-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":3.6612805759351103E-4},1.2434565677623243E-4,{"$f":"P185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":3.4293442498577736E-5},1.1646855634696884E-5,{"$f":"Q185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":3.2769289498640945E-4},1.1129217606488133E-4,{"$f":"R185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":2.9820384781371948E-6},1.0127700551910332E-6,{"$f":"S185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"T185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"U185*(Direct_cost_personnel*$F185-UN_compensation)*$G185/CPI_2001*12/1000000/$E185*$CK185","v":1.1596816303866868E-6},3.9385502146317969E-7,0,null,null,null,null,null,null,{"$f":"BW185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":1.9021081969284142E-4},5.0638502759551674E-5,{"$f":"BY185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":1.9021081969284142E-4},5.0638502759551674E-5,{"$f":"CA185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CC185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CE185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CG185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0,{"$f":"CI185*Direct_cost_personnel*$F185*$G185/CPI_2001*12/1000000/$E185*$CK185","v":0},0]
["Portugal",1997,59300,1700,115854,0.76846179999999997,160.5,null,null,null,null,null,null,null,443,56.5,0,386.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX186","v":0},{"$f":"Include_Afghanistan*DY186","v":0},{"$f":"Include_Afghanistan*DZ186","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV186)),Personnel_plane*AV186,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY186)),Personnel_plane*AY186,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA186)),Personnel_plane*BA186,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,319,null,null,null,null,null,null,{"$f":"DV186*Include_Iraq","v":0},0,319,319,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":319},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V186:$BV186))-IF($AV$19=BY$19,$AV186)","v":319},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V186:$BV186))-IF($AV$19=CA$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V186:$BV186))-IF($AV$19=CC$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V186:$BV186))-IF($AV$19=CE$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V186:$BV186))-IF($AV$19=CG$19,$AV186)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V186:$BV186*INDIRECT(\"Months_non_UN_operation\"&$B186),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V186:$BV186))-IF($AV$19=CI$19,$AV186)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B186-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.6679128414021401E-4},1.4464349916993956E-4,{"$f":"P186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":4.6780378225557762E-5},1.8447760052148048E-5,{"$f":"Q186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"R186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.2001090591465635E-4},1.2619573911779153E-4,{"$f":"S186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"T186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"U186*(Direct_cost_personnel*$F186-UN_compensation)*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,0,null,null,null,null,null,null,{"$f":"BW186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.0363487589789577E-4},1.0415637976345534E-4,{"$f":"BY186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":3.0363487589789577E-4},1.0415637976345534E-4,{"$f":"CA186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CC186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CE186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CG186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0,{"$f":"CI186*Direct_cost_personnel*$F186*$G186/CPI_2001*12/1000000/$E186*$CK186","v":0},0]
["Russia",1997,1240000,10506.357760000001,404946,0.48041,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX187","v":0},{"$f":"Include_Afghanistan*DY187","v":0},{"$f":"Include_Afghanistan*DZ187","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV187)),Personnel_plane*AV187,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY187)),Personnel_plane*AY187,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA187)),Personnel_plane*BA187,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV187*Include_Iraq","v":0},0,1500,1500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":1500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V187:$BV187))-IF($AV$19=BY$19,$AV187)","v":1500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V187:$BV187))-IF($AV$19=CA$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V187:$BV187))-IF($AV$19=CC$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V187:$BV187))-IF($AV$19=CE$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V187:$BV187))-IF($AV$19=CG$19,$AV187)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V187:$BV187*INDIRECT(\"Months_non_UN_operation\"&$B187),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V187:$BV187))-IF($AV$19=CI$19,$AV187)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B187-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"P187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"Q187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"R187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"S187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"T187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"U187*(Direct_cost_personnel*$F187-UN_compensation)*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,0,null,null,null,null,null,null,{"$f":"BW187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":2.5536178439203701E-4},4.1412995381851957E-5,{"$f":"BY187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":2.5536178439203701E-4},4.1412995381851957E-5,{"$f":"CA187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CC187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CE187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CG187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0,{"$f":"CI187*Direct_cost_personnel*$F187*$G187/CPI_2001*12/1000000/$E187*$CK187","v":0},0]
["Saudi Arabia",1997,162500,19368.769536,164994,0.5136792,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX188","v":0},{"$f":"Include_Afghanistan*DY188","v":0},{"$f":"Include_Afghanistan*DZ188","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV188)),Personnel_plane*AV188,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY188)),Personnel_plane*AY188,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA188)),Personnel_plane*BA188,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV188*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V188:$BV188))-IF($AV$19=BY$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V188:$BV188))-IF($AV$19=CA$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V188:$BV188))-IF($AV$19=CC$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V188:$BV188))-IF($AV$19=CE$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V188:$BV188))-IF($AV$19=CG$19,$AV188)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V188:$BV188*INDIRECT(\"Months_non_UN_operation\"&$B188),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V188:$BV188))-IF($AV$19=CI$19,$AV188)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B188-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"P188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"Q188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"R188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"S188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"T188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"U188*(Direct_cost_personnel*$F188-UN_compensation)*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,0,null,null,null,null,null,null,{"$f":"BW188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"BY188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CA188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CC188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CE188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CG188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0,{"$f":"CI188*Direct_cost_personnel*$F188*$G188/CPI_2001*12/1000000/$E188*$CK188","v":0},0]
["Slovakia",1997,41200,633.42028800000003,21400,0.51544679999999998,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX189","v":0},{"$f":"Include_Afghanistan*DY189","v":0},{"$f":"Include_Afghanistan*DZ189","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV189)),Personnel_plane*AV189,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY189)),Personnel_plane*AY189,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA189)),Personnel_plane*BA189,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV189*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V189:$BV189))-IF($AV$19=BY$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V189:$BV189))-IF($AV$19=CA$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V189:$BV189))-IF($AV$19=CC$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V189:$BV189))-IF($AV$19=CE$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V189:$BV189))-IF($AV$19=CG$19,$AV189)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V189:$BV189*INDIRECT(\"Months_non_UN_operation\"&$B189),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V189:$BV189))-IF($AV$19=CI$19,$AV189)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B189-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"P189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"Q189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"R189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"S189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"T189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"U189*(Direct_cost_personnel*$F189-UN_compensation)*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,0,null,null,null,null,null,null,{"$f":"BW189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"BY189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CA189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CC189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CE189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CG189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0,{"$f":"CI189*Direct_cost_personnel*$F189*$G189/CPI_2001*12/1000000/$E189*$CK189","v":0},0]
["South Korea",1997,672000,14700,532239,0.7840338,160.5,null,null,null,null,null,null,null,49,4.5,0,35.5,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX190","v":0},{"$f":"Include_Afghanistan*DY190","v":0},{"$f":"Include_Afghanistan*DZ190","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV190)),Personnel_plane*AV190,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY190)),Personnel_plane*AY190,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA190)),Personnel_plane*BA190,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV190*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V190:$BV190))-IF($AV$19=BY$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V190:$BV190))-IF($AV$19=CA$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V190:$BV190))-IF($AV$19=CC$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V190:$BV190))-IF($AV$19=CE$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V190:$BV190))-IF($AV$19=CG$19,$AV190)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V190:$BV190*INDIRECT(\"Months_non_UN_operation\"&$B190),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V190:$BV190))-IF($AV$19=CI$19,$AV190)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B190-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":9.0368415468308285E-6},2.6573541996353075E-6,{"$f":"P190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":8.29914019606913E-7},2.4404273261956899E-7,{"$f":"Q190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"R190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":6.5470994880100901E-6},1.9252260017766E-6,{"$f":"S190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":1.659828039213826E-6},4.8808546523913798E-7,{"$f":"T190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"U190*(Direct_cost_personnel*$F190-UN_compensation)*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,0,null,null,null,null,null,null,{"$f":"BW190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"BY190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CA190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CC190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CE190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CG190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0,{"$f":"CI190*Direct_cost_personnel*$F190*$G190/CPI_2001*12/1000000/$E190*$CK190","v":0},0]
["Spain ",1997,197500,6000,573376,0.81762230000000002,160.5,null,null,null,null,null,null,null,66.5,37.5,0,0,0,0,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX191","v":0},{"$f":"Include_Afghanistan*DY191","v":0},{"$f":"Include_Afghanistan*DZ191","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV191)),Personnel_plane*AV191,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY191)),Personnel_plane*AY191,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA191)),Personnel_plane*BA191,0)","v":0},null,null,null,null,null,280,null,null,null,null,null,1554,null,null,null,null,null,null,{"$f":"DV191*Include_Iraq","v":0},0,1834,1834,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":1554},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V191:$BV191))-IF($AV$19=BY$19,$AV191)","v":1554},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V191:$BV191))-IF($AV$19=CA$19,$AV191)","v":280},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V191:$BV191))-IF($AV$19=CC$19,$AV191)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V191:$BV191))-IF($AV$19=CE$19,$AV191)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V191:$BV191))-IF($AV$19=CG$19,$AV191)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V191:$BV191*INDIRECT(\"Months_non_UN_operation\"&$B191),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V191:$BV191))-IF($AV$19=CI$19,$AV191)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B191-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":1.1943394577865887E-5},4.6492005811141121E-6,{"$f":"P191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":6.7349969424055729E-6},2.6217296510041995E-6,{"$f":"Q191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"R191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"S191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"T191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"U191*(Direct_cost_personnel*$F191-UN_compensation)*$G191/CPI_2001*12/1000000/$E191*$CK191","v":5.2083976354603107E-6},2.0274709301099138E-6,0,null,null,null,null,null,null,{"$f":"BW191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":3.7528591808272594E-4},1.2822005813177868E-4,{"$f":"BY191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":3.1799035807009613E-4},1.0864447673761401E-4,{"$f":"CA191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":5.7295560012629923E-5},1.9575581394164686E-5,{"$f":"CC191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"CE191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"CG191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0,{"$f":"CI191*Direct_cost_personnel*$F191*$G191/CPI_2001*12/1000000/$E191*$CK191","v":0},0]
["Sweden",1997,53350,4900,253178,1.218502,160.5,null,null,null,null,null,null,null,162,107,17,27.5,8.5,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX192","v":0},{"$f":"Include_Afghanistan*DY192","v":0},{"$f":"Include_Afghanistan*DZ192","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV192)),Personnel_plane*AV192,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY192)),Personnel_plane*AY192,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA192)),Personnel_plane*BA192,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,488,null,null,null,null,null,null,{"$f":"DV192*Include_Iraq","v":0},0,488,488,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":488},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V192:$BV192))-IF($AV$19=BY$19,$AV192)","v":488},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V192:$BV192))-IF($AV$19=CA$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V192:$BV192))-IF($AV$19=CC$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V192:$BV192))-IF($AV$19=CE$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V192:$BV192))-IF($AV$19=CG$19,$AV192)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V192:$BV192*INDIRECT(\"Months_non_UN_operation\"&$B192),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V192:$BV192))-IF($AV$19=CI$19,$AV192)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B192-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.0270120390589104E-4},7.7546589854476453E-5,{"$f":"P192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":6.7833511221792247E-5},5.1219043916228271E-5,{"$f":"Q192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.0777286829630541E-5},8.1376051081857993E-6,{"$f":"R192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.7433846342049409E-5},1.3163772969124088E-5,{"$f":"S192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":5.3886434148152706E-6},4.0688025540928997E-6,{"$f":"T192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"U192*(Direct_cost_personnel*$F192-UN_compensation)*$G192/CPI_2001*12/1000000/$E192*$CK192","v":1.2679160976035932E-6},9.5736530684538808E-7,0,null,null,null,null,null,null,{"$f":"BW192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":3.3703098017345552E-4},2.3359713487027472E-4,{"$f":"BY192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":3.3703098017345552E-4},2.3359713487027472E-4,{"$f":"CA192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CC192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CE192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CG192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0,{"$f":"CI192*Direct_cost_personnel*$F192*$G192/CPI_2001*12/1000000/$E192*$CK192","v":0},0]
["Switzerland",1997,15300,3700,264582,1.305874,160.5,null,null,null,null,null,null,null,15,11.5,3.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX193","v":0},{"$f":"Include_Afghanistan*DY193","v":0},{"$f":"Include_Afghanistan*DZ193","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV193)),Personnel_plane*AV193,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY193)),Personnel_plane*AY193,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA193)),Personnel_plane*BA193,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV193*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V193:$BV193))-IF($AV$19=BY$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V193:$BV193))-IF($AV$19=CA$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V193:$BV193))-IF($AV$19=CC$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V193:$BV193))-IF($AV$19=CE$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V193:$BV193))-IF($AV$19=CG$19,$AV193)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V193:$BV193*INDIRECT(\"Months_non_UN_operation\"&$B193),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V193:$BV193))-IF($AV$19=CI$19,$AV193)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B193-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":9.8103073853825513E-6},1.8090611850270777E-5,{"$f":"P193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":7.521235662126623E-6},1.3869469085207593E-5,{"$f":"Q193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":2.2890717232559283E-6},4.2211427650631812E-6,{"$f":"R193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"S193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"T193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"U193*(Direct_cost_personnel*$F193-UN_compensation)*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,0,null,null,null,null,null,null,{"$f":"BW193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"BY193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CA193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CC193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CE193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CG193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0,{"$f":"CI193*Direct_cost_personnel*$F193*$G193/CPI_2001*12/1000000/$E193*$CK193","v":0},0]
["Turkey",1997,639000,10359.717887999999,255074,0.49956299999999998,160.5,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX194","v":0},{"$f":"Include_Afghanistan*DY194","v":0},{"$f":"Include_Afghanistan*DZ194","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV194)),Personnel_plane*AV194,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY194)),Personnel_plane*AY194,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA194)),Personnel_plane*BA194,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1300,null,null,null,null,null,null,{"$f":"DV194*Include_Iraq","v":0},0,1300,1300,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":1300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V194:$BV194))-IF($AV$19=BY$19,$AV194)","v":1300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V194:$BV194))-IF($AV$19=CA$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V194:$BV194))-IF($AV$19=CC$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V194:$BV194))-IF($AV$19=CE$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V194:$BV194))-IF($AV$19=CG$19,$AV194)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V194:$BV194*INDIRECT(\"Months_non_UN_operation\"&$B194),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V194:$BV194))-IF($AV$19=CI$19,$AV194)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B194-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"P194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"Q194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"R194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"S194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"T194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"U194*(Direct_cost_personnel*$F194-UN_compensation)*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,0,null,null,null,null,null,null,{"$f":"BW194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":3.6535675762759261E-4},1.0902754390823686E-4,{"$f":"BY194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":3.6535675762759261E-4},1.0902754390823686E-4,{"$f":"CA194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CC194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CE194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CG194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0,{"$f":"CI194*Direct_cost_personnel*$F194*$G194/CPI_2001*12/1000000/$E194*$CK194","v":0},0]
["United Kingdom",1997,213800,35500,1359308,1.039517,160.5,null,null,null,null,null,null,null,422.5,411,11.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX195","v":0},{"$f":"Include_Afghanistan*DY195","v":0},{"$f":"Include_Afghanistan*DZ195","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV195)),Personnel_plane*AV195,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY195)),Personnel_plane*AY195,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA195)),Personnel_plane*BA195,0)","v":0},null,null,null,null,null,null,null,null,330,null,null,5753,null,null,null,null,null,null,{"$f":"DV195*Include_Iraq","v":0},0,6083,6083,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":5753},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V195:$BV195))-IF($AV$19=BY$19,$AV195)","v":5753},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":330},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V195:$BV195))-IF($AV$19=CA$19,$AV195)","v":330},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V195:$BV195))-IF($AV$19=CC$19,$AV195)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V195:$BV195))-IF($AV$19=CE$19,$AV195)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V195:$BV195))-IF($AV$19=CG$19,$AV195)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V195:$BV195*INDIRECT(\"Months_non_UN_operation\"&$B195),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V195:$BV195))-IF($AV$19=CI$19,$AV195)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B195-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":4.1904745082876213E-5},6.809911858959939E-5,{"$f":"P195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":4.0764142553993185E-5},6.6245533113196085E-5,{"$f":"Q195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":1.140602528883021E-6},1.8535854764032969E-6,{"$f":"R195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"S195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"T195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"U195*(Direct_cost_personnel*$F195-UN_compensation)*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,0,null,null,null,null,null,null,{"$f":"BW195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":6.6754609468665021E-4},9.8046612634445697E-4,{"$f":"BY195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":6.3133202083384796E-4},9.2727628223897101E-4,{"$f":"CA195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":3.6214073852801996E-5},5.3189844105485909E-5,{"$f":"CC195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"CE195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"CG195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0,{"$f":"CI195*Direct_cost_personnel*$F195*$G195/CPI_2001*12/1000000/$E195*$CK195","v":0},0]
["United States",1997,1447600,262300,8332350,1,160.5,null,null,null,null,null,null,null,805.5,735,13.5,15,0,0,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX196","v":0},{"$f":"Include_Afghanistan*DY196","v":0},{"$f":"Include_Afghanistan*DZ196","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV196)),Personnel_plane*AV196,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY196)),Personnel_plane*AY196,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA196)),Personnel_plane*BA196,0)","v":0},null,null,null,null,null,917,null,null,null,null,null,18928,null,null,null,null,null,null,{"$f":"DV196*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V196:BV196,INDIRECT(\"Months_non_UN_operation\"&B196))/12","v":19845},{"$f":"SUM(W196:BV196)-AV196","v":19845},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":18928},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V196:$BV196))-IF($AV$19=BY$19,$AV196)","v":18928},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":917},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V196:$BV196))-IF($AV$19=CA$19,$AV196)","v":917},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V196:$BV196))-IF($AV$19=CC$19,$AV196)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V196:$BV196))-IF($AV$19=CE$19,$AV196)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V196:$BV196))-IF($AV$19=CG$19,$AV196)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V196:$BV196*INDIRECT(\"Months_non_UN_operation\"&$B196),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V196:$BV196))-IF($AV$19=CI$19,$AV196)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B196-'Humanitarian interventions data'!First_year)","v":1.3195079107728944},{"$f":"O196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":1.2485049538020013E-5},2.3113182847484875E-5,{"$f":"P196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":1.139231708310951E-5},2.109024133196944E-5,{"$f":"Q196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":2.0924664030201138E-7},3.8737177956678559E-7,{"$f":"R196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":2.3249626700223488E-7},4.3041308840753956E-7,{"$f":"S196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"T196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"U196*(Direct_cost_personnel*$F196-UN_compensation)*$G196/CPI_2001*12/1000000/$E196*$CK196","v":6.5098954760625746E-7},1.2051566475411108E-6,0,null,null,null,null,null,null,{"$f":"BW196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":3.4176951249328529E-4},5.6943651596317484E-4,{"$f":"BY196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":3.259769882828372E-4},5.4312392915852731E-4,{"$f":"CA196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":1.5792524210448101E-5},2.6312586804647586E-5,{"$f":"CC196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"CE196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"CG196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0,{"$f":"CI196*Direct_cost_personnel*$F196*$G196/CPI_2001*12/1000000/$E196*$CK196","v":0},0]
["Australia",1998,57400,7000,380538,0.88268639999999998,163,14.615879,7.1029270000000002,2.9047719999999999,3.8596810000000001,0,0.312332,0.43616700000000003,31.5,19,12.5,0,0,0,0,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX197","v":0},{"$f":"Include_Afghanistan*DY197","v":0},{"$f":"Include_Afghanistan*DZ197","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV197)),Personnel_plane*AV197,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY197)),Personnel_plane*AY197,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA197)),Personnel_plane*BA197,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,567,null,null,null,null,null,null,{"$f":"DV197*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V197:BV197,INDIRECT(\"Months_non_UN_operation\"&B197))/12","v":651.33333333333337},{"$f":"SUM(W197:BV197)-AV197","v":693},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":567},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V197:$BV197))-IF($AV$19=BY$19,$AV197)","v":567},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V197:$BV197))-IF($AV$19=CA$19,$AV197)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V197:$BV197))-IF($AV$19=CC$19,$AV197)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V197:$BV197))-IF($AV$19=CE$19,$AV197)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":58.333333333333336},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V197:$BV197))-IF($AV$19=CG$19,$AV197)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V197:$BV197*INDIRECT(\"Months_non_UN_operation\"&$B197),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V197:$BV197))-IF($AV$19=CI$19,$AV197)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B197-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":1.0119652445398549E-5},1.427623433227607E-5,{"$f":"P197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":6.1039173480181713E-6},8.611061978198262E-6,{"$f":"Q197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":4.0157350973803763E-6},5.6651723540778049E-6,{"$f":"R197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"S197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"T197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"U197*(Direct_cost_personnel*$F197-UN_compensation)*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,5.4317766708723205E-5,2.6396984521771917E-5,1.0795158323220337E-5,1.4343937311474152E-5,0,1.1607359852711517E-6,1.6209505669856514E-6,{"$f":"BW197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":2.3598097745145414E-4},3.1407715531007351E-4,{"$f":"BY197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":2.0542663390221266E-4},2.5697221798096922E-4,{"$f":"CA197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":9.4199161930467875E-6},1.1783558496481835E-5,{"$f":"CC197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"CE197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0,{"$f":"CG197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":2.1134427356194718E-5},4.5321378832622439E-5,{"$f":"CI197*Direct_cost_personnel*$F197*$G197/CPI_2001*12/1000000/$E197*$CK197","v":0},0]
["Austria",1998,45500,1835,213620,1.0199800000000001,163,9.269938999999999,4.5035990000000004,1.844241,2.4508559999999999,0,0.19852500000000001,0.27271800000000002,813.5,316.5,492,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX198","v":0},{"$f":"Include_Afghanistan*DY198","v":0},{"$f":"Include_Afghanistan*DZ198","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV198)),Personnel_plane*AV198,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY198)),Personnel_plane*AY198,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA198)),Personnel_plane*BA198,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,{"$f":"DV198*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V198:BV198,INDIRECT(\"Months_non_UN_operation\"&B198))/12","v":200},{"$f":"SUM(W198:BV198)-AV198","v":200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V198:$BV198))-IF($AV$19=BY$19,$AV198)","v":200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V198:$BV198))-IF($AV$19=CA$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V198:$BV198))-IF($AV$19=CC$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V198:$BV198))-IF($AV$19=CE$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V198:$BV198))-IF($AV$19=CG$19,$AV198)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V198:$BV198*INDIRECT(\"Months_non_UN_operation\"&$B198),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V198:$BV198))-IF($AV$19=CI$19,$AV198)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B198-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":5.4721667095552172E-4},2.1719774715887524E-4,{"$f":"P198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":2.1289990947439779E-4},8.4502872742205299E-5,{"$f":"Q198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":3.3095341378010652E-4},1.3135991592153241E-4,{"$f":"R198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":3.3633477010173428E-6},1.3349584951375245E-6,{"$f":"S198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"T198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"U198*(Direct_cost_personnel*$F198-UN_compensation)*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"H198/$E198*$CK198","v":6.1369129557959401E-5},2.9814861835455059E-5,1.2209299852469427E-5,1.6225230758465848E-5,0,1.3142811884192432E-6,1.8054559231498259E-6,{"$f":"BW198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":1.4915747681835129E-4},5.3398339805500977E-5,{"$f":"BY198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":1.4915747681835129E-4},5.3398339805500977E-5,{"$f":"CA198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CC198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CE198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CG198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0,{"$f":"CI198*Direct_cost_personnel*$F198*$G198/CPI_2001*12/1000000/$E198*$CK198","v":0},0]
["Belgium",1998,43700,2879,255942,1.027569,163,10.863499000000001,5.2776589999999999,2.1615289999999998,2.8725429999999998,0,0.23271,0.31905800000000001,10,2,6,0,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX199","v":0},{"$f":"Include_Afghanistan*DY199","v":0},{"$f":"Include_Afghanistan*DZ199","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV199)),Personnel_plane*AV199,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY199)),Personnel_plane*AY199,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA199)),Personnel_plane*BA199,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,550,null,null,null,null,null,null,{"$f":"DV199*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V199:BV199,INDIRECT(\"Months_non_UN_operation\"&B199))/12","v":550},{"$f":"SUM(W199:BV199)-AV199","v":550},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":550},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V199:$BV199))-IF($AV$19=BY$19,$AV199)","v":550},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V199:$BV199))-IF($AV$19=CA$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V199:$BV199))-IF($AV$19=CC$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V199:$BV199))-IF($AV$19=CE$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V199:$BV199))-IF($AV$19=CG$19,$AV199)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V199:$BV199*INDIRECT(\"Months_non_UN_operation\"&$B199),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V199:$BV199))-IF($AV$19=CI$19,$AV199)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B199-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":5.6606975803194974E-6},3.6402705851818699E-6,{"$f":"P199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":1.1321395160638994E-6},7.2805411703637389E-7,{"$f":"Q199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":3.3964185481916985E-6},2.1841623511091221E-6,{"$f":"R199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"S199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":1.1321395160638994E-6},7.2805411703637389E-7,{"$f":"T199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"U199*(Direct_cost_personnel*$F199-UN_compensation)*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,6.0026520151544325E-5,2.9161829380798876E-5,1.1943579511228144E-5,1.5872304151330762E-5,0,1.2858445979942447E-6,1.7629625101922897E-6,{"$f":"BW199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":3.4490334881299718E-4},2.0021488218500283E-4,{"$f":"BY199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":3.4490334881299718E-4},2.0021488218500283E-4,{"$f":"CA199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CC199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CE199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CG199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0,{"$f":"CI199*Direct_cost_personnel*$F199*$G199/CPI_2001*12/1000000/$E199*$CK199","v":0},0]
["Brazil",1998,313300,10489.982975999999,844127,0.74802939999999996,163,3.5917170000000009,1.736801,0.59656799999999999,1.1036330000000001,0,6.4293000000000003E-2,9.0422000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX200","v":0},{"$f":"Include_Afghanistan*DY200","v":0},{"$f":"Include_Afghanistan*DZ200","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV200)),Personnel_plane*AV200,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY200)),Personnel_plane*AY200,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA200)),Personnel_plane*BA200,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV200*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V200:$BV200))-IF($AV$19=BY$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V200:$BV200))-IF($AV$19=CA$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V200:$BV200))-IF($AV$19=CC$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V200:$BV200))-IF($AV$19=CE$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V200:$BV200))-IF($AV$19=CG$19,$AV200)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V200:$BV200*INDIRECT(\"Months_non_UN_operation\"&$B200),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V200:$BV200))-IF($AV$19=CI$19,$AV200)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B200-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"P200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"Q200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"R200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"S200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"T200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"U200*(Direct_cost_personnel*$F200-UN_compensation)*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,6.0174060225605946E-6,2.9097606513512232E-6,9.9946401012856183E-7,1.84897859739412E-6,0,1.0771368830241588E-7,1.5148907538427277E-7,{"$f":"BW200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"BY200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CA200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CC200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CE200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CG200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0,{"$f":"CI200*Direct_cost_personnel*$F200*$G200/CPI_2001*12/1000000/$E200*$CK200","v":0},0]
["Canada",1998,60600,6448,616782,0.80049499999999996,163,28.027576,13.586873000000001,5.5699940000000003,7.4215920000000004,0,0.59982100000000005,0.84929600000000005,283.5,63.5,201.5,7,0,0,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX201","v":0},{"$f":"Include_Afghanistan*DY201","v":0},{"$f":"Include_Afghanistan*DZ201","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV201)),Personnel_plane*AV201,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY201)),Personnel_plane*AY201,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA201)),Personnel_plane*BA201,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,960,null,null,null,null,null,null,{"$f":"DV201*Include_Iraq","v":0},0,988,988,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":960},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V201:$BV201))-IF($AV$19=BY$19,$AV201)","v":960},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V201:$BV201))-IF($AV$19=CA$19,$AV201)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V201:$BV201))-IF($AV$19=CC$19,$AV201)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V201:$BV201))-IF($AV$19=CE$19,$AV201)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V201:$BV201))-IF($AV$19=CG$19,$AV201)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V201:$BV201*INDIRECT(\"Months_non_UN_operation\"&$B201),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V201:$BV201))-IF($AV$19=CI$19,$AV201)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B201-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":5.029116533995555E-5},6.9165381189304493E-5,{"$f":"P201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":1.1264511460624967E-5},1.5492069508009998E-5,{"$f":"Q201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":3.574486707584142E-5},4.9159874108094718E-5,{"$f":"R201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":1.2417571688877915E-6},1.70778718985937E-6,{"$f":"S201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"T201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"U201*(Direct_cost_personnel*$F201-UN_compensation)*$G201/CPI_2001*12/1000000/$E201*$CK201","v":2.0400296346013715E-6},2.8056503833403939E-6,6.4264161567040976E-5,3.1153211453707833E-5,1.2771386092876845E-5,1.7016897478849356E-5,0,1.3753238473175164E-6,1.9473426942894253E-6,{"$f":"BW201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":2.0028534109041801E-4},2.4104196336872247E-4,{"$f":"BY201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":1.9460923830647904E-4},2.3421081460928502E-4,{"$f":"CA201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":5.676102783938971E-6},6.8311487594374799E-6,{"$f":"CC201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"CE201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"CG201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0,{"$f":"CI201*Direct_cost_personnel*$F201*$G201/CPI_2001*12/1000000/$E201*$CK201","v":0},0]
["China",1998,2820000,18236.708864,1019480,0.41288239999999998,163,10.870754,5.3108370000000003,2.1794349999999998,2.8286699999999998,0,0.23364199999999999,0.31817000000000001,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX202","v":0},{"$f":"Include_Afghanistan*DY202","v":0},{"$f":"Include_Afghanistan*DZ202","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV202)),Personnel_plane*AV202,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY202)),Personnel_plane*AY202,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA202)),Personnel_plane*BA202,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV202*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V202:$BV202))-IF($AV$19=BY$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V202:$BV202))-IF($AV$19=CA$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V202:$BV202))-IF($AV$19=CC$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V202:$BV202))-IF($AV$19=CE$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V202:$BV202))-IF($AV$19=CG$19,$AV202)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V202:$BV202*INDIRECT(\"Months_non_UN_operation\"&$B202),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V202:$BV202))-IF($AV$19=CI$19,$AV202)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B202-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"P202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"Q202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"R202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"S202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"T202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"U202*(Direct_cost_personnel*$F202-UN_compensation)*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,1.5079812983110578E-5,7.3671457144356356E-6,3.0232927917277497E-6,3.9239057926373276E-6,0,3.241060983442291E-7,4.4136258596563708E-7,{"$f":"BW202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"BY202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CA202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CC202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CE202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CG202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0,{"$f":"CI202*Direct_cost_personnel*$F202*$G202/CPI_2001*12/1000000/$E202*$CK202","v":0},0]
["Czech Republic",1998,59100,1018.173952,63863,0.4302878,163,1.6806900000000002,0.81901400000000002,0.32743899999999998,0.44602000000000003,0,3.5882999999999998E-2,5.2333999999999999E-2,7,7,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX203","v":0},{"$f":"Include_Afghanistan*DY203","v":0},{"$f":"Include_Afghanistan*DZ203","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV203)),Personnel_plane*AV203,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY203)),Personnel_plane*AY203,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA203)),Personnel_plane*BA203,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV203*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V203:$BV203))-IF($AV$19=BY$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V203:$BV203))-IF($AV$19=CA$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V203:$BV203))-IF($AV$19=CC$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V203:$BV203))-IF($AV$19=CE$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V203:$BV203))-IF($AV$19=CG$19,$AV203)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V203:$BV203*INDIRECT(\"Months_non_UN_operation\"&$B203),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V203:$BV203))-IF($AV$19=CI$19,$AV203)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B203-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":5.6546606040629854E-6},2.6705346871338848E-6,{"$f":"P203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":5.6546606040629854E-6},2.6705346871338848E-6,{"$f":"Q203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"R203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"S203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"T203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"U203*(Direct_cost_personnel*$F203-UN_compensation)*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,3.7218022832388664E-5,1.8136647300838327E-5,7.2509696483078445E-6,9.8768854123615859E-6,0,7.946107332670525E-7,1.158909737613854E-6,{"$f":"BW203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"BY203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CA203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CC203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CE203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CG203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0,{"$f":"CI203*Direct_cost_personnel*$F203*$G203/CPI_2001*12/1000000/$E203*$CK203","v":0},0]
["Denmark",1998,32100,2760,173652,1.252785,163,6.8323730000000005,3.320271,1.3572090000000001,1.803569,0,0.145868,0.205456,122.5,101,15,0,6.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX204","v":0},{"$f":"Include_Afghanistan*DY204","v":0},{"$f":"Include_Afghanistan*DZ204","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV204)),Personnel_plane*AV204,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY204)),Personnel_plane*AY204,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA204)),Personnel_plane*BA204,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,600,null,null,null,null,null,null,{"$f":"DV204*Include_Iraq","v":0},0,600,600,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":600},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V204:$BV204))-IF($AV$19=BY$19,$AV204)","v":600},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V204:$BV204))-IF($AV$19=CA$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V204:$BV204))-IF($AV$19=CC$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V204:$BV204))-IF($AV$19=CE$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V204:$BV204))-IF($AV$19=CG$19,$AV204)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V204:$BV204*INDIRECT(\"Months_non_UN_operation\"&$B204),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V204:$BV204))-IF($AV$19=CI$19,$AV204)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B204-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":1.2701935498991759E-4},8.5777887539741546E-5,{"$f":"P204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":1.0472616207331981E-4},7.0722992991950173E-5,{"$f":"Q204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":1.555339040692868E-5},1.0503414800784681E-5,{"$f":"R204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"S204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":6.739802509669095E-6},4.5514797470066948E-6,{"$f":"T204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"U204*(Direct_cost_personnel*$F204-UN_compensation)*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,5.5642518138528509E-5,2.7040127835867592E-5,1.1053045025538583E-5,1.4688179465112299E-5,0,1.1879419984580576E-6,1.6732238135519697E-6,{"$f":"BW204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":6.7610366897362991E-4},4.2013659203138712E-4,{"$f":"BY204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":6.7610366897362991E-4},4.2013659203138712E-4,{"$f":"CA204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CC204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CE204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CG204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0,{"$f":"CI204*Direct_cost_personnel*$F204*$G204/CPI_2001*12/1000000/$E204*$CK204","v":0},0]
["Finland",1998,31700,1929,129944,1.115877,163,5.3666820000000008,2.6090930000000001,1.0645309999999999,1.4143410000000001,0,0.114231,0.16448599999999999,781.5,270,506.5,0,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX205","v":0},{"$f":"Include_Afghanistan*DY205","v":0},{"$f":"Include_Afghanistan*DZ205","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV205)),Personnel_plane*AV205,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY205)),Personnel_plane*AY205,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA205)),Personnel_plane*BA205,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV205*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V205:$BV205))-IF($AV$19=BY$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V205:$BV205))-IF($AV$19=CA$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V205:$BV205))-IF($AV$19=CC$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V205:$BV205))-IF($AV$19=CE$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V205:$BV205))-IF($AV$19=CG$19,$AV205)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V205:$BV205*INDIRECT(\"Months_non_UN_operation\"&$B205),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V205:$BV205))-IF($AV$19=CI$19,$AV205)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B205-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":9.5428734791403586E-4},5.1756001205870898E-4,{"$f":"P205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":3.2969620465360161E-4},1.788115204809359E-4,{"$f":"Q205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":6.1848565798907121E-4},3.3543716712442233E-4,{"$f":"R205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"S205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":6.1054852713629924E-6},3.3113244533506658E-6,{"$f":"T205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"U205*(Direct_cost_personnel*$F205-UN_compensation)*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,5.840696353308786E-5,2.8395421920925212E-5,1.1585561301534456E-5,1.5392632395649865E-5,0,1.2432049917152084E-6,1.7901429232631049E-6,{"$f":"BW205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"BY205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CA205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CC205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CE205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CG205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0,{"$f":"CI205*Direct_cost_personnel*$F205*$G205/CPI_2001*12/1000000/$E205*$CK205","v":0},0]
["France",1998,358800,31942,1471226,1.075272,163,78.002489999999995,37.893998000000003,15.646269,20.433118,0,1.6839789999999999,2.345126,589.5,129,292,132.5,0,0,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX206","v":0},{"$f":"Include_Afghanistan*DY206","v":0},{"$f":"Include_Afghanistan*DZ206","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV206)),Personnel_plane*AV206,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY206)),Personnel_plane*AY206,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA206)),Personnel_plane*BA206,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3300,null,null,null,null,null,null,{"$f":"DV206*Include_Iraq","v":0},0,3317,3317,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":3300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V206:$BV206))-IF($AV$19=BY$19,$AV206)","v":3300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V206:$BV206))-IF($AV$19=CA$19,$AV206)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V206:$BV206))-IF($AV$19=CC$19,$AV206)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V206:$BV206))-IF($AV$19=CE$19,$AV206)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V206:$BV206))-IF($AV$19=CG$19,$AV206)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V206:$BV206*INDIRECT(\"Months_non_UN_operation\"&$B206),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V206:$BV206))-IF($AV$19=CI$19,$AV206)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B206-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":6.1037320632785491E-5},5.044627312914499E-5,{"$f":"P206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":1.3356767364935248E-5},1.1039133560067351E-5,{"$f":"Q206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.0233923027605371E-5},2.4987806197981908E-5,{"$f":"R206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":1.3719160277937368E-5},1.1338644935728094E-5,{"$f":"S206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"T206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"U206*(Direct_cost_personnel*$F206-UN_compensation)*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.7274699623075115E-6},3.0806884353676331E-6,7.4979764670330543E-5,3.6425542985332604E-5,1.5039950232212947E-5,1.9641300926689587E-5,0,1.6187220322040815E-6,2.2542484938913306E-6,{"$f":"BW206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.7866023865098202E-4},2.8385120944762331E-4,{"$f":"BY206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":3.7671956211885463E-4},2.8239643990869977E-4,{"$f":"CA206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":1.9406765321274322E-6},1.4547695389236042E-6,{"$f":"CC206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"CE206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"CG206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0,{"$f":"CI206*Direct_cost_personnel*$F206*$G206/CPI_2001*12/1000000/$E206*$CK206","v":0},0]
["Germany",1998,333500,27052,2181162,1.098201,163,95.645532000000003,46.515763,19.017330999999999,25.245999999999999,0,2.0447000000000002,2.8217379999999999,187,173,14,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX207","v":0},{"$f":"Include_Afghanistan*DY207","v":0},{"$f":"Include_Afghanistan*DZ207","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV207)),Personnel_plane*AV207,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY207)),Personnel_plane*AY207,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA207)),Personnel_plane*BA207,0)","v":0},null,null,null,null,null,81,null,null,null,null,null,2600,null,null,null,null,null,null,{"$f":"DV207*Include_Iraq","v":0},0,2681,2681,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":2600},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V207:$BV207))-IF($AV$19=BY$19,$AV207)","v":2600},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":81},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V207:$BV207))-IF($AV$19=CA$19,$AV207)","v":81},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V207:$BV207))-IF($AV$19=CC$19,$AV207)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V207:$BV207))-IF($AV$19=CE$19,$AV207)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V207:$BV207))-IF($AV$19=CG$19,$AV207)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V207:$BV207*INDIRECT(\"Months_non_UN_operation\"&$B207),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V207:$BV207))-IF($AV$19=CI$19,$AV207)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B207-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":1.3367093054747848E-5},9.8349514873625993E-6,{"$f":"P207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":1.2366348120167797E-5},9.0986449588969497E-6,{"$f":"Q207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":1.000744934580053E-6},7.3630652846564907E-7,{"$f":"R207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"S207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"T207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"U207*(Direct_cost_personnel*$F207-UN_compensation)*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,6.2014288042240727E-5,3.0159714362680355E-5,1.2330385097639834E-5,1.6368905929807669E-5,0,1.3257348472897786E-6,1.8295478048230863E-6,{"$f":"BW207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":2.1084145911794654E-4},1.410027002011718E-4,{"$f":"BY207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":2.0447138892452853E-4},1.367426410007634E-4,{"$f":"CA207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":6.370070193418004E-6},4.2600592004083989E-6,{"$f":"CC207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"CE207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"CG207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0,{"$f":"CI207*Direct_cost_personnel*$F207*$G207/CPI_2001*12/1000000/$E207*$CK207","v":0},0]
["Greece",1998,168500,4037,133869,0.76333899999999999,163,2.836894,1.3997759999999999,0.55265299999999995,0.74521099999999996,0,5.8602000000000001E-2,8.0652000000000001E-2,24,18,5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX208","v":0},{"$f":"Include_Afghanistan*DY208","v":0},{"$f":"Include_Afghanistan*DZ208","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV208)),Personnel_plane*AV208,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY208)),Personnel_plane*AY208,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA208)),Personnel_plane*BA208,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV208*Include_Iraq","v":0},0,250,250,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":250},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V208:$BV208))-IF($AV$19=BY$19,$AV208)","v":250},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V208:$BV208))-IF($AV$19=CA$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V208:$BV208))-IF($AV$19=CC$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V208:$BV208))-IF($AV$19=CE$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V208:$BV208))-IF($AV$19=CG$19,$AV208)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V208:$BV208*INDIRECT(\"Months_non_UN_operation\"&$B208),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V208:$BV208))-IF($AV$19=CI$19,$AV208)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B208-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":1.857513767345249E-5},6.0744234650587016E-6,{"$f":"P208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":1.3931353255089368E-5},4.5558175987940266E-6,{"$f":"Q208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":3.8698203486359357E-6},1.2655048885538962E-6,{"$f":"R208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":7.7396406972718723E-7},2.5310097771077929E-7,{"$f":"S208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"T208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"U208*(Direct_cost_personnel*$F208-UN_compensation)*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,2.9969402698271139E-5,1.4787457913963364E-5,5.838314829319544E-6,7.8725283899156384E-6,0,6.1908091628523501E-7,8.5202064878735841E-7,{"$f":"BW208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":2.2266026836258735E-4},6.327524442769482E-5,{"$f":"BY208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":2.2266026836258735E-4},6.327524442769482E-5,{"$f":"CA208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CC208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CE208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CG208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0,{"$f":"CI208*Direct_cost_personnel*$F208*$G208/CPI_2001*12/1000000/$E208*$CK208","v":0},0]
["Hungary",1998,43300,634.31321600000001,47953,0.4392104,163,0.28408499999999998,0.137768,4.7107999999999997E-2,8.6836999999999998E-2,0,5.0530000000000002E-3,7.319E-3,163.5,146.5,5.5,11.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX209","v":0},{"$f":"Include_Afghanistan*DY209","v":0},{"$f":"Include_Afghanistan*DZ209","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV209)),Personnel_plane*AV209,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY209)),Personnel_plane*AY209,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA209)),Personnel_plane*BA209,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,314,null,null,null,null,null,null,{"$f":"DV209*Include_Iraq","v":0},0,355,355,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":314},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V209:$BV209))-IF($AV$19=BY$19,$AV209)","v":314},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V209:$BV209))-IF($AV$19=CA$19,$AV209)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V209:$BV209))-IF($AV$19=CC$19,$AV209)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V209:$BV209))-IF($AV$19=CE$19,$AV209)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V209:$BV209))-IF($AV$19=CG$19,$AV209)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V209:$BV209*INDIRECT(\"Months_non_UN_operation\"&$B209),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V209:$BV209))-IF($AV$19=CI$19,$AV209)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B209-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":1.8064935727052226E-4},7.0637095961581734E-5,{"$f":"P209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":1.6186624367052913E-4},6.329256610624908E-5,{"$f":"Q209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":6.076889694115428E-6},2.376171423784095E-6,{"$f":"R209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":1.2706223905877715E-5},4.9683584315485633E-6,{"$f":"S209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"T209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"U209*(Direct_cost_personnel*$F209-UN_compensation)*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,8.3781381741864058E-6,4.0630069872795564E-6,1.3892931098423824E-6,2.5609672620230738E-6,0,1.490213569676819E-7,2.1584945807371141E-7,{"$f":"BW209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":5.0786755971271233E-4},1.5337106462606434E-4,{"$f":"BY209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":4.4921243309800467E-4},1.3565778673967378E-4,{"$f":"CA209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":5.865512661470761E-5},1.7713277886390525E-5,{"$f":"CC209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"CE209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"CG209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0,{"$f":"CI209*Direct_cost_personnel*$F209*$G209/CPI_2001*12/1000000/$E209*$CK209","v":0},0]
["India",1998,1175000,11569.165311999999,424435,0.30257099999999998,163,0.72338899999999995,0.34998800000000002,0.12019100000000001,0.222217,0,1.2952E-2,1.8041000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX210","v":0},{"$f":"Include_Afghanistan*DY210","v":0},{"$f":"Include_Afghanistan*DZ210","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV210)),Personnel_plane*AV210,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY210)),Personnel_plane*AY210,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA210)),Personnel_plane*BA210,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV210*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V210:$BV210))-IF($AV$19=BY$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V210:$BV210))-IF($AV$19=CA$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V210:$BV210))-IF($AV$19=CC$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V210:$BV210))-IF($AV$19=CE$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V210:$BV210))-IF($AV$19=CG$19,$AV210)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V210:$BV210*INDIRECT(\"Months_non_UN_operation\"&$B210),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V210:$BV210))-IF($AV$19=CI$19,$AV210)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B210-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"P210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"Q210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"R210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"S210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"T210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"U210*(Direct_cost_personnel*$F210-UN_compensation)*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,2.4103255732244298E-6,1.1661568350108613E-6,4.0047531960178754E-7,7.4042502430257178E-7,0,4.3155946281188709E-8,6.0112448028020803E-8,{"$f":"BW210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"BY210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CA210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CC210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CE210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CG210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0,{"$f":"CI210*Direct_cost_personnel*$F210*$G210/CPI_2001*12/1000000/$E210*$CK210","v":0},0]
["Indonesia",1998,299000,1361.37664,95445,0.21088370000000001,163,0.41192800000000002,0.200378,6.8471000000000004E-2,0.12578800000000001,0,7.3470000000000002E-3,9.9439999999999997E-3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX211","v":0},{"$f":"Include_Afghanistan*DY211","v":0},{"$f":"Include_Afghanistan*DZ211","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV211)),Personnel_plane*AV211,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY211)),Personnel_plane*AY211,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA211)),Personnel_plane*BA211,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV211*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V211:$BV211))-IF($AV$19=BY$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V211:$BV211))-IF($AV$19=CA$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V211:$BV211))-IF($AV$19=CC$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V211:$BV211))-IF($AV$19=CE$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V211:$BV211))-IF($AV$19=CG$19,$AV211)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V211:$BV211*INDIRECT(\"Months_non_UN_operation\"&$B211),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V211:$BV211))-IF($AV$19=CI$19,$AV211)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B211-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"P211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"Q211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"R211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"S211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"T211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"U211*(Direct_cost_personnel*$F211-UN_compensation)*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,6.1035587440015125E-6,2.9690113175252351E-6,1.0145383920503768E-6,1.8638073820921673E-6,0,1.0886088367913594E-7,1.4734076865459749E-7,{"$f":"BW211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"BY211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CA211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CC211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CE211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CG211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0,{"$f":"CI211*Direct_cost_personnel*$F211*$G211/CPI_2001*12/1000000/$E211*$CK211","v":0},0]
["Ireland",1998,11500,811,89080,0.98913269999999998,163,2.2110379999999994,1.0740479999999999,0.43984600000000001,0.584619,0,4.7348000000000001E-2,6.5176999999999999E-2,717.5,91.5,618,8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX212","v":0},{"$f":"Include_Afghanistan*DY212","v":0},{"$f":"Include_Afghanistan*DZ212","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV212)),Personnel_plane*AV212,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY212)),Personnel_plane*AY212,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA212)),Personnel_plane*BA212,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV212*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V212:$BV212))-IF($AV$19=BY$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V212:$BV212))-IF($AV$19=CA$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V212:$BV212))-IF($AV$19=CC$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V212:$BV212))-IF($AV$19=CE$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V212:$BV212))-IF($AV$19=CG$19,$AV212)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V212:$BV212*INDIRECT(\"Months_non_UN_operation\"&$B212),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V212:$BV212))-IF($AV$19=CI$19,$AV212)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B212-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":1.1185967853392675E-3},8.0330359163544864E-4,{"$f":"P212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":1.4265032175406683E-4},1.0244220018765651E-4,{"$f":"Q212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":9.6347430430615642E-4},6.9190469634941771E-4,{"$f":"R212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":1.2472159279044097E-5},8.9566950983743402E-6,{"$f":"S212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"T212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"U212*(Direct_cost_personnel*$F212-UN_compensation)*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,3.5101930023824454E-5,1.7051338664567781E-5,6.9828937871077275E-6,9.2812765898181009E-6,0,7.5168594242525043E-7,1.0347350399056042E-6,{"$f":"BW212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"BY212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CA212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CC212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CE212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CG212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0,{"$f":"CI212*Direct_cost_personnel*$F212*$G212/CPI_2001*12/1000000/$E212*$CK212","v":0},0]
["Italy",1998,298400,18201,1226068,0.90146820000000005,163,53.544069,26.017762000000001,10.646247000000001,14.146699999999999,0,1.145286,1.588074,94,22.5,59.5,5,7,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX213","v":0},{"$f":"Include_Afghanistan*DY213","v":0},{"$f":"Include_Afghanistan*DZ213","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV213)),Personnel_plane*AV213,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY213)),Personnel_plane*AY213,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA213)),Personnel_plane*BA213,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2500,null,null,null,null,null,null,{"$f":"DV213*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V213:$BV213))-IF($AV$19=BY$19,$AV213)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V213:$BV213))-IF($AV$19=CA$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V213:$BV213))-IF($AV$19=CC$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V213:$BV213))-IF($AV$19=CE$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V213:$BV213))-IF($AV$19=CG$19,$AV213)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V213:$BV213*INDIRECT(\"Months_non_UN_operation\"&$B213),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V213:$BV213))-IF($AV$19=CI$19,$AV213)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B213-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":9.5976493406103424E-6},6.6133989892290806E-6,{"$f":"P213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":2.2973096825929012E-6},1.5829944389112161E-6,{"$f":"Q213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":6.0751078273012271E-6},4.1861408495652156E-6,{"$f":"R213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":5.1051326279842253E-7},3.5177654198027027E-7,{"$f":"S213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":7.1471856791779146E-7},4.9248715877237827E-7,{"$f":"T213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"U213*(Direct_cost_personnel*$F213-UN_compensation)*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,6.1760643426335898E-5,3.0010302758897016E-5,1.2279960732825487E-5,1.6317573742095435E-5,0,1.321035206853154E-6,1.8317709856648168E-6,{"$f":"BW213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":2.8710526012823765E-4},1.7588827099013511E-4,{"$f":"BY213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":2.8710526012823765E-4},1.7588827099013511E-4,{"$f":"CA213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CC213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CE213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CG213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0,{"$f":"CI213*Direct_cost_personnel*$F213*$G213/CPI_2001*12/1000000/$E213*$CK213","v":0},0]
["Japan",1998,242600,37600,3914575,1.272519,163,180.30590900000001,88.348681999999997,35.761242000000003,47.094414999999998,0,3.8178329999999998,5.2837370000000004,37.5,15,22.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX214","v":0},{"$f":"Include_Afghanistan*DY214","v":0},{"$f":"Include_Afghanistan*DZ214","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV214)),Personnel_plane*AV214,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY214)),Personnel_plane*AY214,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA214)),Personnel_plane*BA214,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV214*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V214:$BV214))-IF($AV$19=BY$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V214:$BV214))-IF($AV$19=CA$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V214:$BV214))-IF($AV$19=CC$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V214:$BV214))-IF($AV$19=CE$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V214:$BV214))-IF($AV$19=CG$19,$AV214)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V214:$BV214*INDIRECT(\"Months_non_UN_operation\"&$B214),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V214:$BV214))-IF($AV$19=CI$19,$AV214)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B214-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":1.7544129547710487E-6},{"$f":"O214/$C214*$D214/$E214*$CK214","v":2.0997069984029278E-6},{"$f":"P214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":7.0176518190841955E-7},{"$f":"P214/$C214*$D214/$E214*$CK214","v":8.3988279936117132E-7},{"$f":"Q214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":1.0526477728626295E-6},{"$f":"Q214/$C214*$D214/$E214*$CK214","v":1.2598241990417568E-6},{"$f":"R214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"R214/$C214*$D214/$E214*$CK214","v":0},{"$f":"S214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"S214/$C214*$D214/$E214*$CK214","v":0},{"$f":"T214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"T214/$C214*$D214/$E214*$CK214","v":0},{"$f":"U214*(Direct_cost_personnel*$F214-UN_compensation)*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"U214/$C214*$D214/$E214*$CK214","v":0},6.5138887844480985E-5,3.1917616676698685E-5,1.2919418696462925E-5,1.7013739781464634E-5,0,1.3792637023113775E-6,1.9088489875433557E-6,{"$f":"BW214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"BX214/$C214*$D214/$E214*$CK214","v":0},{"$f":"BY214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"BZ214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CA214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CB214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CC214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},0,{"$f":"CE214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CF214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CG214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CH214/$C214*$D214/$E214*$CK214","v":0},{"$f":"CI214*Direct_cost_personnel*$F214*$G214/CPI_2001*12/1000000/$E214*$CK214","v":0},{"$f":"CJ214/$C214*$D214/$E214*$CK214","v":0}]
["Luxembourg",1998,800,127.70791199999999,19380,1.053566,163,0.65859599999999996,0.32072000000000001,0.13068199999999999,0.17329900000000001,0,1.4012999999999999E-2,1.9882E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX215","v":0},{"$f":"Include_Afghanistan*DY215","v":0},{"$f":"Include_Afghanistan*DZ215","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV215)),Personnel_plane*AV215,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY215)),Personnel_plane*AY215,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA215)),Personnel_plane*BA215,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV215*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V215:$BV215))-IF($AV$19=BY$19,$AV215)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V215:$BV215))-IF($AV$19=CA$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V215:$BV215))-IF($AV$19=CC$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V215:$BV215))-IF($AV$19=CE$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V215:$BV215))-IF($AV$19=CG$19,$AV215)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V215:$BV215*INDIRECT(\"Months_non_UN_operation\"&$B215),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V215:$BV215))-IF($AV$19=CI$19,$AV215)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B215-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"P215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"Q215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"R215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"S215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"T215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"U215*(Direct_cost_personnel*$F215-UN_compensation)*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,4.8059617921809649E-5,2.3403847973390046E-5,9.5362361588256356E-6,1.2646119512161766E-5,0,1.0225683513691527E-6,1.4508459260630484E-6,{"$f":"BW215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":1.9529948465843197E-4},2.6792724503181396E-4,{"$f":"BY215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":1.9529948465843197E-4},2.6792724503181396E-4,{"$f":"CA215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CC215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CE215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CG215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0,{"$f":"CI215*Direct_cost_personnel*$F215*$G215/CPI_2001*12/1000000/$E215*$CK215","v":0},0]
["Mexico",1998,175000,3092.7221760000002,487477,0.54345069999999995,163,2.2370190000000001,1.0865640000000001,0.37188199999999999,0.68440199999999995,0,3.9960000000000002E-2,5.4211000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX216","v":0},{"$f":"Include_Afghanistan*DY216","v":0},{"$f":"Include_Afghanistan*DZ216","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV216)),Personnel_plane*AV216,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY216)),Personnel_plane*AY216,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA216)),Personnel_plane*BA216,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV216*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V216:$BV216))-IF($AV$19=BY$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V216:$BV216))-IF($AV$19=CA$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V216:$BV216))-IF($AV$19=CC$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V216:$BV216))-IF($AV$19=CE$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V216:$BV216))-IF($AV$19=CG$19,$AV216)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V216:$BV216*INDIRECT(\"Months_non_UN_operation\"&$B216),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V216:$BV216))-IF($AV$19=CI$19,$AV216)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B216-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"P216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"Q216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"R216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"S216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"T216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"U216*(Direct_cost_personnel*$F216-UN_compensation)*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,6.4897884599402615E-6,3.1522175306452612E-6,1.0788623217145246E-6,1.9855102712851498E-6,0,1.1592746724959103E-7,1.5727086904573523E-7,{"$f":"BW216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"BY216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CA216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CC216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CE216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CG216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0,{"$f":"CI216*Direct_cost_personnel*$F216*$G216/CPI_2001*12/1000000/$E216*$CK216","v":0},0]
["Netherlands",1998,57180,7248,403202,1.0064040000000001,163,16.075833000000003,7.8118619999999996,3.1959469999999999,4.2466780000000002,0,0.34375600000000001,0.47759000000000001,117,105,12,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX217","v":0},{"$f":"Include_Afghanistan*DY217","v":0},{"$f":"Include_Afghanistan*DZ217","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV217)),Personnel_plane*AV217,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY217)),Personnel_plane*AY217,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA217)),Personnel_plane*BA217,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1375,null,null,null,null,null,null,{"$f":"DV217*Include_Iraq","v":0},0,1375,1375,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":1375},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V217:$BV217))-IF($AV$19=BY$19,$AV217)","v":1375},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V217:$BV217))-IF($AV$19=CA$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V217:$BV217))-IF($AV$19=CC$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V217:$BV217))-IF($AV$19=CE$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V217:$BV217))-IF($AV$19=CG$19,$AV217)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V217:$BV217*INDIRECT(\"Months_non_UN_operation\"&$B217),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V217:$BV217))-IF($AV$19=CI$19,$AV217)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B217-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":4.1081877626477983E-5},5.2017828149140362E-5,{"$f":"P217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":3.6868351716069978E-5},4.6682666287690065E-5,{"$f":"Q217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":4.2135259104079977E-6},5.3351618614502935E-6,{"$f":"R217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"S217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"T217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"U217*(Direct_cost_personnel*$F217-UN_compensation)*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,5.6385288403938883E-5,2.7399767828004357E-5,1.120964576570951E-5,1.4895039267244337E-5,0,1.2057092904973828E-6,1.6751262524832876E-6,{"$f":"BW217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":5.3606525798789283E-4},6.1132062995784614E-4,{"$f":"BY217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":5.3606525798789283E-4},6.1132062995784614E-4,{"$f":"CA217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"CC217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},{"$f":"CD217/$C217*$D217/$E217*$CK217","v":0},{"$f":"CE217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"CG217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0,{"$f":"CI217*Direct_cost_personnel*$F217*$G217/CPI_2001*12/1000000/$E217*$CK217","v":0},0]
["New Zealand",1998,9550,860,55601,0.7633875,163,2.1985660000000005,1.068006,0.43660599999999999,0.58048100000000002,0,4.6924E-2,6.6548999999999997E-2,13,2,7,4,0,0,0,null,null,null,null,130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX218","v":0},{"$f":"Include_Afghanistan*DY218","v":0},{"$f":"Include_Afghanistan*DZ218","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV218)),Personnel_plane*AV218,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY218)),Personnel_plane*AY218,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA218)),Personnel_plane*BA218,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,22,null,null,null,null,null,null,{"$f":"DV218*Include_Iraq","v":0},0,122.83333333333333,177,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":22},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V218:$BV218))-IF($AV$19=BY$19,$AV218)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V218:$BV218))-IF($AV$19=CA$19,$AV218)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V218:$BV218))-IF($AV$19=CC$19,$AV218)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V218:$BV218))-IF($AV$19=CE$19,$AV218)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":75.833333333333329},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V218:$BV218))-IF($AV$19=CG$19,$AV218)","v":130},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V218:$BV218*INDIRECT(\"Months_non_UN_operation\"&$B218),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V218:$BV218))-IF($AV$19=CI$19,$AV218)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B218-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":2.4226647527637912E-5},2.9776306572005423E-5,{"$f":"P218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":3.7271765427135248E-6},4.5809702418469878E-6,{"$f":"Q218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":1.3045117899497338E-5},1.603339584646446E-5,{"$f":"R218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":7.4543530854270496E-6},9.1619404836939757E-6,{"$f":"S218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"T218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"U218*(Direct_cost_personnel*$F218-UN_compensation)*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,5.5920610330252456E-5,2.7164773473423855E-5,1.1105090315164611E-5,1.4764556445026108E-5,0,1.1935137353787722E-6,1.6926763612590979E-6,{"$f":"BW218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":2.634171013009655E-4},4.0541586640345848E-4,{"$f":"BY218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":4.717918232256099E-5},5.0390672660316876E-5,{"$f":"CA218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":5.3612707184728407E-5},5.7262128023087365E-5,{"$f":"CC218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"CE218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0,{"$f":"CG218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":1.6262521179367611E-4},2.9776306572005422E-4,{"$f":"CI218*Direct_cost_personnel*$F218*$G218/CPI_2001*12/1000000/$E218*$CK218","v":0},0]
["Norway",1998,28900,3422,151141,1.243984,163,5.998793,2.914803,1.1934400000000001,1.5857490000000001,0,0.12845799999999999,0.176343,714,83,627,4,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX219","v":0},{"$f":"Include_Afghanistan*DY219","v":0},{"$f":"Include_Afghanistan*DZ219","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV219)),Personnel_plane*AV219,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY219)),Personnel_plane*AY219,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA219)),Personnel_plane*BA219,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,700,null,null,null,null,null,null,{"$f":"DV219*Include_Iraq","v":0},0,704,704,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":700},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V219:$BV219))-IF($AV$19=BY$19,$AV219)","v":700},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V219:$BV219))-IF($AV$19=CA$19,$AV219)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V219:$BV219))-IF($AV$19=CC$19,$AV219)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V219:$BV219))-IF($AV$19=CE$19,$AV219)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V219:$BV219))-IF($AV$19=CG$19,$AV219)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V219:$BV219*INDIRECT(\"Months_non_UN_operation\"&$B219),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V219:$BV219))-IF($AV$19=CI$19,$AV219)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B219-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":8.4411410614550057E-4},7.9106665898072859E-4,{"$f":"P219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":9.8125309257810278E-5},9.1958729265266775E-5,{"$f":"Q219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":7.4125986632104883E-4},6.9467618372677422E-4,{"$f":"R219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":4.7289305666414596E-6},4.4317459886875559E-6,{"$f":"S219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"T219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"U219*(Direct_cost_personnel*$F219-UN_compensation)*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,5.6130199075491009E-5,2.7273565308194232E-5,1.11669172089542E-5,1.4837719363505425E-5,0,1.2019706485687076E-6,1.650026546268443E-6,{"$f":"BW219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":9.0504557521282848E-4},7.7998729400900974E-4,{"$f":"BY219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":8.9990327080821013E-4},7.7555554802032219E-4,{"$f":"CA219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":5.1423044046183444E-6},4.4317459886875559E-6,{"$f":"CC219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"CE219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"CG219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0,{"$f":"CI219*Direct_cost_personnel*$F219*$G219/CPI_2001*12/1000000/$E219*$CK219","v":0},0]
["Poland",1998,240700,3173.4202879999998,171996,0.47704580000000002,163,0.58975100000000003,0.28233799999999998,9.7982E-2,0.183421,0,1.0659E-2,1.5351E-2,1048,53,988,7,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX220","v":0},{"$f":"Include_Afghanistan*DY220","v":0},{"$f":"Include_Afghanistan*DZ220","v":0},750,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV220)),Personnel_plane*AV220,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY220)),Personnel_plane*AY220,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA220)),Personnel_plane*BA220,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV220*Include_Iraq","v":0},0,450,1200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V220:$BV220))-IF($AV$19=BY$19,$AV220)","v":1200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V220:$BV220))-IF($AV$19=CA$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V220:$BV220))-IF($AV$19=CC$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V220:$BV220))-IF($AV$19=CE$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V220:$BV220))-IF($AV$19=CG$19,$AV220)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V220:$BV220*INDIRECT(\"Months_non_UN_operation\"&$B220),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V220:$BV220))-IF($AV$19=CI$19,$AV220)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B220-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":3.588412247370329E-4},1.1360813675261051E-4,{"$f":"P220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":1.8147504686128576E-5},5.7454496640156081E-6,{"$f":"Q220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":3.3829687980934021E-4},1.0710385411410227E-4,{"$f":"R220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":2.3968402415641513E-6},7.5883297449262749E-7,{"$f":"S220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"T220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"U220*(Direct_cost_personnel*$F220-UN_compensation)*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,4.8491468558751088E-6,2.3214855506714977E-6,8.0564358048117758E-7,1.5081540606992922E-6,0,8.7642168197718665E-8,1.2622149582542259E-7,{"$f":"BW220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":1.9494833508635658E-4},1.3008565277016472E-4,{"$f":"BY220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":1.9494833508635658E-4},1.3008565277016472E-4,{"$f":"CA220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CC220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CE220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CG220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0,{"$f":"CI220*Direct_cost_personnel*$F220*$G220/CPI_2001*12/1000000/$E220*$CK220","v":0},0]
["Portugal",1998,53600,1617,123035,0.77133969999999996,163,3.2284299999999999,1.608387,0.63194300000000003,0.83064199999999999,0,6.6416000000000003E-2,9.1041999999999998E-2,254,62,0,192,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX221","v":0},{"$f":"Include_Afghanistan*DY221","v":0},{"$f":"Include_Afghanistan*DZ221","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV221)),Personnel_plane*AV221,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY221)),Personnel_plane*AY221,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA221)),Personnel_plane*BA221,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV221*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V221:$BV221))-IF($AV$19=BY$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V221:$BV221))-IF($AV$19=CA$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V221:$BV221))-IF($AV$19=CC$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V221:$BV221))-IF($AV$19=CE$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V221:$BV221))-IF($AV$19=CG$19,$AV221)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V221:$BV221*INDIRECT(\"Months_non_UN_operation\"&$B221),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V221:$BV221))-IF($AV$19=CI$19,$AV221)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B221-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":2.1647744839419454E-4},8.8077559217579894E-5,{"$f":"P221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":5.2840951970236475E-5},2.1499246738149422E-5,{"$f":"Q221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"R221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":1.6363649642395806E-4},6.6578312479430472E-5,{"$f":"S221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"T221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"U221*(Direct_cost_personnel*$F221-UN_compensation)*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,3.7108867323706031E-5,1.848744429588796E-5,7.2638059190209367E-6,9.547731798892287E-6,0,7.6341210191060672E-7,1.04647320799424E-6,{"$f":"BW221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"BY221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CA221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CC221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CE221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CG221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0,{"$f":"CI221*Direct_cost_personnel*$F221*$G221/CPI_2001*12/1000000/$E221*$CK221","v":0},0]
["Russia",1998,1159000,7221.1102719999999,271038,0.33581640000000001,163,32.876247999999997,15.303378,6.6767260000000004,9.0994689999999991,0,0.74500599999999995,1.051669,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX222","v":0},{"$f":"Include_Afghanistan*DY222","v":0},{"$f":"Include_Afghanistan*DZ222","v":0},null,null,null,3600,null,{"$f":"IF(NOT(ISBLANK(AV222)),Personnel_plane*AV222,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY222)),Personnel_plane*AY222,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA222)),Personnel_plane*BA222,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1400,null,null,null,null,null,null,{"$f":"DV222*Include_Iraq","v":0},0,1400,5000,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":1400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V222:$BV222))-IF($AV$19=BY$19,$AV222)","v":5000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V222:$BV222))-IF($AV$19=CA$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V222:$BV222))-IF($AV$19=CC$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V222:$BV222))-IF($AV$19=CE$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V222:$BV222))-IF($AV$19=CG$19,$AV222)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V222:$BV222*INDIRECT(\"Months_non_UN_operation\"&$B222),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V222:$BV222))-IF($AV$19=CI$19,$AV222)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B222-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"P222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"Q222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"R222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"S222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"T222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"U222*(Direct_cost_personnel*$F222-UN_compensation)*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,1.7154065408371276E-4,7.9849485008456574E-5,3.4837611189018021E-5,4.747892350959476E-5,0,3.8872689041733265E-6,5.4873654724700985E-6,{"$f":"BW222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":2.7093495545359701E-4},1.6254565290291988E-4,{"$f":"BY222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":2.7093495545359701E-4},1.6254565290291988E-4,{"$f":"CA222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CC222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CE222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CG222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0,{"$f":"CI222*Direct_cost_personnel*$F222*$G222/CPI_2001*12/1000000/$E222*$CK222","v":0},0]
["Saudi Arabia",1998,162500,25910.910975999999,145967,0.43558469999999999,163,1.411319,0.68200700000000003,0.23420299999999999,0.43355399999999999,0,2.5225000000000001E-2,3.6330000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX223","v":0},{"$f":"Include_Afghanistan*DY223","v":0},{"$f":"Include_Afghanistan*DZ223","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV223)),Personnel_plane*AV223,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY223)),Personnel_plane*AY223,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA223)),Personnel_plane*BA223,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV223*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V223:$BV223))-IF($AV$19=BY$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V223:$BV223))-IF($AV$19=CA$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V223:$BV223))-IF($AV$19=CC$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V223:$BV223))-IF($AV$19=CE$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V223:$BV223))-IF($AV$19=CG$19,$AV223)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V223:$BV223*INDIRECT(\"Months_non_UN_operation\"&$B223),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V223:$BV223))-IF($AV$19=CI$19,$AV223)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B223-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"P223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"Q223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"R223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"S223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"T223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"U223*(Direct_cost_personnel*$F223-UN_compensation)*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,1.3673682891577099E-5,6.6076822092211768E-6,2.2690954732813992E-6,4.2005244118266792E-6,0,2.4439453514055455E-7,3.5198626210728833E-7,{"$f":"BW223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"BY223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CA223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CC223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CE223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CG223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0,{"$f":"CI223*Direct_cost_personnel*$F223*$G223/CPI_2001*12/1000000/$E223*$CK223","v":0},0]
["Slovakia",1998,45500,503.26591999999999,22385,0.52611319999999995,163,0.28115500000000004,0.14624699999999999,4.2408000000000001E-2,7.9793000000000003E-2,0,2.251E-3,1.0456E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX224","v":0},{"$f":"Include_Afghanistan*DY224","v":0},{"$f":"Include_Afghanistan*DZ224","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV224)),Personnel_plane*AV224,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY224)),Personnel_plane*AY224,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA224)),Personnel_plane*BA224,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV224*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V224:$BV224))-IF($AV$19=BY$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V224:$BV224))-IF($AV$19=CA$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V224:$BV224))-IF($AV$19=CC$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V224:$BV224))-IF($AV$19=CE$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V224:$BV224))-IF($AV$19=CG$19,$AV224)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V224:$BV224*INDIRECT(\"Months_non_UN_operation\"&$B224),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V224:$BV224))-IF($AV$19=CI$19,$AV224)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B224-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"P224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"Q224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"R224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"S224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"T224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"U224*(Direct_cost_personnel*$F224-UN_compensation)*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,1.7762484437302105E-5,9.2394233127709642E-6,2.6792034287745467E-6,5.0410695904595212E-6,0,1.4221106673673608E-7,6.6057703856033422E-7,{"$f":"BW224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"BY224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CA224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CC224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CE224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CG224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0,{"$f":"CI224*Direct_cost_personnel*$F224*$G224/CPI_2001*12/1000000/$E224*$CK224","v":0},0]
["South Korea",1998,672000,13200,357510,0.55230900000000005,163,2.2711409999999996,1.103138,0.37749500000000002,0.69471099999999997,0,4.0555000000000001E-2,5.5241999999999999E-2,29.5,3.5,0,17,9,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX225","v":0},{"$f":"Include_Afghanistan*DY225","v":0},{"$f":"Include_Afghanistan*DZ225","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV225)),Personnel_plane*AV225,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY225)),Personnel_plane*AY225,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA225)),Personnel_plane*BA225,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV225*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V225:$BV225))-IF($AV$19=BY$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V225:$BV225))-IF($AV$19=CA$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V225:$BV225))-IF($AV$19=CC$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V225:$BV225))-IF($AV$19=CE$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V225:$BV225))-IF($AV$19=CG$19,$AV225)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V225:$BV225*INDIRECT(\"Months_non_UN_operation\"&$B225),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V225:$BV225))-IF($AV$19=CI$19,$AV225)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B225-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":5.829540695094654E-6},2.2922051180889511E-6,{"$f":"P225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":6.9164042145190813E-7},2.7195653943428232E-7,{"$f":"Q225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"R225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":3.3593963327664109E-6},1.3209317629665145E-6,{"$f":"S225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":1.7785039408763349E-6},6.9931681568815459E-7,{"$f":"T225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"U225*(Direct_cost_personnel*$F225-UN_compensation)*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,8.9840239553064062E-6,4.3637177163411693E-6,1.4932688560544645E-6,2.7480901740644322E-6,0,1.6042469028010651E-7,2.1852251856623457E-7,{"$f":"BW225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"BY225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CA225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CC225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CE225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CG225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0,{"$f":"CI225*Direct_cost_personnel*$F225*$G225/CPI_2001*12/1000000/$E225*$CK225","v":0},0]
["Spain",1998,193950,6123,601625,0.80073019999999995,163,25.488334999999999,12.383432000000001,5.0710730000000002,6.7387259999999998,0,0.54588999999999999,0.74921400000000005,64.5,57.5,0,7,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX226","v":0},{"$f":"Include_Afghanistan*DY226","v":0},{"$f":"Include_Afghanistan*DZ226","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV226)),Personnel_plane*AV226,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY226)),Personnel_plane*AY226,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA226)),Personnel_plane*BA226,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV226*Include_Iraq","v":0},0,1600,1600,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":1600},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V226:$BV226))-IF($AV$19=BY$19,$AV226)","v":1600},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V226:$BV226))-IF($AV$19=CA$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V226:$BV226))-IF($AV$19=CC$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V226:$BV226))-IF($AV$19=CE$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V226:$BV226))-IF($AV$19=CG$19,$AV226)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V226:$BV226*INDIRECT(\"Months_non_UN_operation\"&$B226),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V226:$BV226))-IF($AV$19=CI$19,$AV226)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B226-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":1.1734104784826745E-5},4.7865578626544573E-6,{"$f":"P226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":1.0460636048488963E-5},4.2670864667074631E-6,{"$f":"Q226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"R226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":1.2734687363377868E-6},5.194713959469955E-7,{"$f":"S226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"T226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"U226*(Direct_cost_personnel*$F226-UN_compensation)*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,5.9914313798975847E-5,2.9109191744234336E-5,1.1920349407660951E-5,1.5840428343762641E-5,0,1.2831997366529798E-6,1.7611445666649427E-6,{"$f":"BW226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":3.3261788947472321E-4},1.1873631907359897E-4,{"$f":"BY226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":3.3261788947472321E-4},1.1873631907359897E-4,{"$f":"CA226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CC226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CE226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CG226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0,{"$f":"CI226*Direct_cost_personnel*$F226*$G226/CPI_2001*12/1000000/$E226*$CK226","v":0},0]
["Sweden",1998,53100,4885,254724,1.1786099999999999,163,10.924446999999999,5.3012259999999998,2.1695929999999999,2.8878949999999999,0,0.233346,0.33238699999999999,229.5,136.5,18,66.5,8.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX227","v":0},{"$f":"Include_Afghanistan*DY227","v":0},{"$f":"Include_Afghanistan*DZ227","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV227)),Personnel_plane*AV227,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY227)),Personnel_plane*AY227,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA227)),Personnel_plane*BA227,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV227*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V227:$BV227))-IF($AV$19=BY$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V227:$BV227))-IF($AV$19=CA$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V227:$BV227))-IF($AV$19=CC$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V227:$BV227))-IF($AV$19=CE$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V227:$BV227))-IF($AV$19=CG$19,$AV227)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V227:$BV227*INDIRECT(\"Months_non_UN_operation\"&$B227),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V227:$BV227))-IF($AV$19=CI$19,$AV227)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B227-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":1.5178978765308964E-4},1.1721896130774615E-4,{"$f":"P227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":9.0280200499550037E-5},6.9718467183038551E-5,{"$f":"Q227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":1.1905081384556047E-5},9.1936440241369542E-6,{"$f":"R227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":4.3982661781832066E-5},3.3965407089172631E-5,{"$f":"S227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":5.6218439871514678E-6},4.3414430113980046E-6,{"$f":"T227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"U227*(Direct_cost_personnel*$F227-UN_compensation)*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,6.0651925648254863E-5,2.9432113606903448E-5,1.2045460362705243E-5,1.6033433346325628E-5,0,1.2955240885252755E-6,1.8453942437952684E-6,{"$f":"BW227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"BY227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CA227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CC227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CE227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CG227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0,{"$f":"CI227*Direct_cost_personnel*$F227*$G227/CPI_2001*12/1000000/$E227*$CK227","v":0},0]
["Switzerland",1998,15300,3700,272630,1.29583,163,0,0,0,0,0,0,0,28,21,7,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX228","v":0},{"$f":"Include_Afghanistan*DY228","v":0},{"$f":"Include_Afghanistan*DZ228","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV228)),Personnel_plane*AV228,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY228)),Personnel_plane*AY228,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA228)),Personnel_plane*BA228,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV228*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V228:$BV228))-IF($AV$19=BY$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V228:$BV228))-IF($AV$19=CA$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V228:$BV228))-IF($AV$19=CC$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V228:$BV228))-IF($AV$19=CE$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V228:$BV228))-IF($AV$19=CG$19,$AV228)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V228:$BV228*INDIRECT(\"Months_non_UN_operation\"&$B228),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V228:$BV228))-IF($AV$19=CI$19,$AV228)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B228-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":1.918311451314077E-5},3.5124461835404932E-5,{"$f":"P228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":1.4387335884855582E-5},2.6343346376553702E-5,{"$f":"Q228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":4.7957786282851925E-6},8.781115458851233E-6,{"$f":"R228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"S228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"T228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"U228*(Direct_cost_personnel*$F228-UN_compensation)*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,0,0,0,0,0,0,0,{"$f":"BW228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"BY228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CA228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CC228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CE228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CG228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0,{"$f":"CI228*Direct_cost_personnel*$F228*$G228/CPI_2001*12/1000000/$E228*$CK228","v":0},0]
["Turkey",1998,639000,8423.5699199999999,269125,0.50297840000000005,163,1.04206,0.50470300000000001,0.173317,0.320081,0,1.8683999999999999E-2,2.5274999999999999E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX229","v":0},{"$f":"Include_Afghanistan*DY229","v":0},{"$f":"Include_Afghanistan*DZ229","v":0},500,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV229)),Personnel_plane*AV229,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY229)),Personnel_plane*AY229,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA229)),Personnel_plane*BA229,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1300,null,null,null,null,null,null,{"$f":"DV229*Include_Iraq","v":0},0,1300,1800,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":1300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V229:$BV229))-IF($AV$19=BY$19,$AV229)","v":1800},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V229:$BV229))-IF($AV$19=CA$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V229:$BV229))-IF($AV$19=CC$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V229:$BV229))-IF($AV$19=CE$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V229:$BV229))-IF($AV$19=CG$19,$AV229)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V229:$BV229*INDIRECT(\"Months_non_UN_operation\"&$B229),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V229:$BV229))-IF($AV$19=CI$19,$AV229)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B229-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"P229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"Q229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"R229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"S229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"T229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"U229*(Direct_cost_personnel*$F229-UN_compensation)*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,5.4758769523697449E-6,2.6521424154961015E-6,9.1075616159709325E-7,1.6819800882784679E-6,0,9.8181760146322005E-8,1.3281652685176026E-7,{"$f":"BW229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":3.7949314168447747E-4},1.2468918521250583E-4,{"$f":"BY229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":3.7949314168447747E-4},1.2468918521250583E-4,{"$f":"CA229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CC229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CE229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CG229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0,{"$f":"CI229*Direct_cost_personnel*$F229*$G229/CPI_2001*12/1000000/$E229*$CK229","v":0},0]
["United Kingdom",1998,210940,38090,1456238,1.0684199999999999,163,61.037145000000002,29.646407,12.235398,15.984038,0,1.316273,1.855029,427.5,413,11,3.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX230","v":0},{"$f":"Include_Afghanistan*DY230","v":0},{"$f":"Include_Afghanistan*DZ230","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV230)),Personnel_plane*AV230,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY230)),Personnel_plane*AY230,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA230)),Personnel_plane*BA230,0)","v":0},null,null,null,null,null,null,null,null,160,null,null,5250,null,null,null,null,null,null,{"$f":"DV230*Include_Iraq","v":0},0,5410,5410,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":5250},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V230:$BV230))-IF($AV$19=BY$19,$AV230)","v":5250},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V230:$BV230))-IF($AV$19=CA$19,$AV230)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V230:$BV230))-IF($AV$19=CC$19,$AV230)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V230:$BV230))-IF($AV$19=CE$19,$AV230)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V230:$BV230))-IF($AV$19=CG$19,$AV230)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V230:$BV230*INDIRECT(\"Months_non_UN_operation\"&$B230),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V230:$BV230))-IF($AV$19=CI$19,$AV230)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B230-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":4.440509428528173E-5},7.496711332292803E-5,{"$f":"P230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":4.2898956584377439E-5},7.2424369128349167E-5,{"$f":"Q230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":1.1425872213756701E-6},1.928978354508089E-6,{"$f":"R230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":3.6355047952862245E-7},6.1376584007075575E-7,{"$f":"S230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"T230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"U230*(Direct_cost_personnel*$F230-UN_compensation)*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,5.9275721597385283E-5,2.8790864443197241E-5,1.1882306183901701E-5,1.5522767103376593E-5,0,1.2782877032363674E-6,1.8014961636733833E-6,{"$f":"BW230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":6.1997217973854945E-4},9.4870662708079669E-4,{"$f":"BY230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":6.0163658847086591E-4},9.2064876010613356E-4,{"$f":"CA230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":1.8335591267683533E-5},2.8057866974663118E-5,{"$f":"CC230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"CE230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"CG230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0,{"$f":"CI230*Direct_cost_personnel*$F230*$G230/CPI_2001*12/1000000/$E230*$CK230","v":0},0]
["United States",1998,1401600,276618,8793475,1,163,314.15684799999997,154.15988899999999,62.549796999999998,82.578160999999994,0,5.4116879999999998,9.4573129999999992,628.5,570.5,13,15,0,0,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX231","v":0},{"$f":"Include_Afghanistan*DY231","v":0},{"$f":"Include_Afghanistan*DZ231","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV231)),Personnel_plane*AV231,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY231)),Personnel_plane*AY231,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA231)),Personnel_plane*BA231,0)","v":0},null,null,null,null,null,917,null,null,1422,null,null,12810,null,null,null,null,null,null,{"$f":"DV231*Include_Iraq","v":0},0,15149,15149,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":12810},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V231:$BV231))-IF($AV$19=BY$19,$AV231)","v":12810},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":2339},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V231:$BV231))-IF($AV$19=CA$19,$AV231)","v":2339},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V231:$BV231))-IF($AV$19=CC$19,$AV231)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V231:$BV231))-IF($AV$19=CE$19,$AV231)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V231:$BV231))-IF($AV$19=CG$19,$AV231)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V231:$BV231*INDIRECT(\"Months_non_UN_operation\"&$B231),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V231:$BV231))-IF($AV$19=CI$19,$AV231)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B231-'Humanitarian interventions data'!First_year)","v":1.4142135623730951},{"$f":"O231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":1.0047373462058473E-5},1.9948768696992848E-5,{"$f":"P231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":9.1201695467054215E-6},1.8107832206260018E-5,{"$f":"Q231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.0782156723430412E-7},4.1262369619873835E-7,{"$f":"R231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.397941160395817E-7},4.7610426484469809E-7,{"$f":"S231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"T231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"U231*(Direct_cost_personnel*$F231-UN_compensation)*$G231/CPI_2001*12/1000000/$E231*$CK231","v":4.795882320791634E-7},9.5220852968939618E-7,5.0524380310853549E-5,2.4792815786447444E-5,1.0059592054459008E-5,1.3280660403541147E-5,0,8.7033653532098867E-7,1.5209755310849674E-6,{"$f":"BW231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.6908452325063867E-4},4.8083356720882213E-4,{"$f":"BY231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":2.275379723308919E-4},4.0659304217737223E-4,{"$f":"CA231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":4.1546550919746778E-5},7.4240525031449924E-5,{"$f":"CC231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"CE231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"CG231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0,{"$f":"CI231*Direct_cost_personnel*$F231*$G231/CPI_2001*12/1000000/$E231*$CK231","v":0},0]
["Australia",1999,55200,7200,412142,0.81272719999999998,166.6,14.334292999999999,6.7755470000000004,2.877796,4.1645440000000002,0,8.3995E-2,0.43241099999999999,43.5,20,12,0,0,11.5,0,null,null,null,null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,5400,{"$f":"Include_Afghanistan*DX232","v":0},{"$f":"Include_Afghanistan*DY232","v":0},{"$f":"Include_Afghanistan*DZ232","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV232)),Personnel_plane*AV232,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY232)),Personnel_plane*AY232,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA232)),Personnel_plane*BA232,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV232*Include_Iraq","v":0},0,1976,5576,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V232:$BV232))-IF($AV$19=BY$19,$AV232)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V232:$BV232))-IF($AV$19=CA$19,$AV232)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V232:$BV232))-IF($AV$19=CC$19,$AV232)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V232:$BV232))-IF($AV$19=CE$19,$AV232)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V232:$BV232))-IF($AV$19=CG$19,$AV232)","v":5550},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V232:$BV232*INDIRECT(\"Months_non_UN_operation\"&$B232),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V232:$BV232))-IF($AV$19=CI$19,$AV232)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B232-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":1.2871269841418974E-5},2.0866701275141659E-5,{"$f":"P232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":5.9178252144455068E-6},9.5938856437432903E-6,{"$f":"Q232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":3.5506951286673034E-6},5.7563313862459745E-6,{"$f":"R232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"S232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"T232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":3.4027494983061658E-6},5.5164842451523922E-6,{"$f":"U232*(Direct_cost_personnel*$F232-UN_compensation)*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,5.2716600999932141E-5,2.4918132185193043E-5,1.0583544196508383E-5,1.5315760909495953E-5,0,3.0890472944771681E-7,1.590258979287061E-6,{"$f":"BW232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":6.6671548194402941E-4},2.6747753174756299E-3,{"$f":"BY232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"CA232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":8.7725721308424937E-6},1.2472051336866278E-5,{"$f":"CC232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"CE232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0,{"$f":"CG232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":6.5794290981318715E-4},2.6623032661387633E-3,{"$f":"CI232*Direct_cost_personnel*$F232*$G232/CPI_2001*12/1000000/$E232*$CK232","v":0},0]
["Austria",1999,40500,1664,212580,0.97708150000000005,166.6,9.1012520000000006,4.3024760000000004,1.827358,2.6434760000000002,0,5.3332999999999998E-2,0.27460899999999999,726.5,305.5,409,5,0,7,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX233","v":0},{"$f":"Include_Afghanistan*DY233","v":0},{"$f":"Include_Afghanistan*DZ233","v":0},null,null,null,null,4,{"$f":"IF(NOT(ISBLANK(AV233)),Personnel_plane*AV233,0)","v":200},null,null,{"$f":"IF(NOT(ISBLANK(AY233)),Personnel_plane*AY233,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA233)),Personnel_plane*BA233,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,{"$f":"DV233*Include_Iraq","v":0},0,241.66666666666666,400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":241.66666666666666},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V233:$BV233))-IF($AV$19=BY$19,$AV233)","v":400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V233:$BV233))-IF($AV$19=CA$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V233:$BV233))-IF($AV$19=CC$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V233:$BV233))-IF($AV$19=CE$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V233:$BV233))-IF($AV$19=CG$19,$AV233)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V233:$BV233*INDIRECT(\"Months_non_UN_operation\"&$B233),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V233:$BV233))-IF($AV$19=CI$19,$AV233)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B233-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":5.1287183029945769E-4},2.1282836664984271E-4,{"$f":"P233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":2.1566736979557375E-4},8.9496305590539512E-5,{"$f":"Q233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":2.8873307445626727E-4},1.1981665789371737E-4,{"$f":"R233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":3.5297441865069355E-6},1.4647513189941E-6,{"$f":"S233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"T233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":4.9416418611097098E-6},2.0506518465917399E-6,{"$f":"U233*(Direct_cost_personnel*$F233-UN_compensation)*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,6.4892832968227937E-5,3.0677082275912088E-5,1.3029244489346639E-5,1.8848247089907996E-5,0,3.8026960034668861E-7,1.9579895127145259E-6,{"$f":"BW233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":1.9005566488915375E-4},1.17180105519528E-4,{"$f":"BY233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":1.9005566488915375E-4},1.17180105519528E-4,{"$f":"CA233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CC233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CE233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CG233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0,{"$f":"CI233*Direct_cost_personnel*$F233*$G233/CPI_2001*12/1000000/$E233*$CK233","v":0},0]
["Belgium",1999,41750,2457,254838,0.98153460000000003,166.6,10.667733999999999,5.0430270000000004,2.141921,3.0983930000000002,0,6.2515000000000001E-2,0.321878,10,2,5.5,0.5,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX234","v":0},{"$f":"Include_Afghanistan*DY234","v":0},{"$f":"Include_Afghanistan*DZ234","v":0},null,null,null,null,20,{"$f":"IF(NOT(ISBLANK(AV234)),Personnel_plane*AV234,0)","v":1000},null,null,{"$f":"IF(NOT(ISBLANK(AY234)),Personnel_plane*AY234,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA234)),Personnel_plane*BA234,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,550,null,null,null,null,null,null,{"$f":"DV234*Include_Iraq","v":0},0,758.33333333333337,1550,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":758.33333333333337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V234:$BV234))-IF($AV$19=BY$19,$AV234)","v":1550},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V234:$BV234))-IF($AV$19=CA$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V234:$BV234))-IF($AV$19=CC$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V234:$BV234))-IF($AV$19=CE$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V234:$BV234))-IF($AV$19=CG$19,$AV234)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V234:$BV234*INDIRECT(\"Months_non_UN_operation\"&$B234),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V234:$BV234))-IF($AV$19=CI$19,$AV234)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B234-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":5.9187616913747096E-6},3.5002775781669988E-6,{"$f":"P234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":1.1837523382749417E-6},7.0005551563339988E-7,{"$f":"Q234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":3.2553189302560892E-6},1.9251526679918499E-6,{"$f":"R234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":2.9593808456873543E-7},1.7501387890834997E-7,{"$f":"S234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":1.1837523382749417E-6},7.0005551563339988E-7,{"$f":"T234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"U234*(Direct_cost_personnel*$F234-UN_compensation)*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,6.3449176146909947E-5,2.9994740067255411E-5,1.2739643004012426E-5,{"$f":"K234/$E234*$CK234","v":1.8428513799589748E-5},0,3.7182453619710387E-7,1.9144547398552571E-6,{"$f":"BW234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":4.9975511872584724E-4},5.42543024615885E-4,{"$f":"BY234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":4.9975511872584724E-4},5.42543024615885E-4,{"$f":"CA234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CC234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CE234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CG234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0,{"$f":"CI234*Direct_cost_personnel*$F234*$G234/CPI_2001*12/1000000/$E234*$CK234","v":0},0]
["Brazil",1999,291000,10387.124223999999,586922,0.51144109999999998,166.6,3.7409219999999999,1.8743730000000001,0.571214,1.192561,0,1.6663000000000001E-2,8.6110999999999993E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX235","v":0},{"$f":"Include_Afghanistan*DY235","v":0},{"$f":"Include_Afghanistan*DZ235","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV235)),Personnel_plane*AV235,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY235)),Personnel_plane*AY235,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA235)),Personnel_plane*BA235,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV235*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V235:$BV235))-IF($AV$19=BY$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V235:$BV235))-IF($AV$19=CA$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V235:$BV235))-IF($AV$19=CC$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V235:$BV235))-IF($AV$19=CE$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V235:$BV235))-IF($AV$19=CG$19,$AV235)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V235:$BV235*INDIRECT(\"Months_non_UN_operation\"&$B235),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V235:$BV235))-IF($AV$19=CI$19,$AV235)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B235-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"P235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"Q235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"R235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"S235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"T235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"U235*(Direct_cost_personnel*$F235-UN_compensation)*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"H235/$E235*$CK235","v":9.6608705235503385E-6},4.8405379384650684E-6,1.4751509107218176E-6,3.0797694826130339E-6,0,4.3031927833277282E-8,2.2238026391714211E-7,{"$f":"BW235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"BY235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CA235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CC235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CE235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CG235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0,{"$f":"CI235*Direct_cost_personnel*$F235*$G235/CPI_2001*12/1000000/$E235*$CK235","v":0},0]
["Canada",1999,60600,6996,661251,0.80151439999999996,166.6,26.664491000000005,12.569788000000001,5.3461759999999998,7.7874470000000002,0,0.15608900000000001,0.80499100000000001,340.5,54,201,57,0,1.5,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX236","v":0},{"$f":"Include_Afghanistan*DY236","v":0},{"$f":"Include_Afghanistan*DZ236","v":0},null,null,null,null,18,{"$f":"IF(NOT(ISBLANK(AV236)),Personnel_plane*AV236,0)","v":900},null,null,{"$f":"IF(NOT(ISBLANK(AY236)),Personnel_plane*AY236,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA236)),Personnel_plane*BA236,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,1380,null,null,null,null,null,null,{"$f":"DV236*Include_Iraq","v":0},0,1595.5,2308,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":1567.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V236:$BV236))-IF($AV$19=BY$19,$AV236)","v":2280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V236:$BV236))-IF($AV$19=CA$19,$AV236)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V236:$BV236))-IF($AV$19=CC$19,$AV236)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V236:$BV236))-IF($AV$19=CE$19,$AV236)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V236:$BV236))-IF($AV$19=CG$19,$AV236)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V236:$BV236*INDIRECT(\"Months_non_UN_operation\"&$B236),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V236:$BV236))-IF($AV$19=CI$19,$AV236)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B236-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":6.1807765628204471E-5},9.0104389501031109E-5,{"$f":"P236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":9.8021126106403581E-6},1.4289682916463083E-5,{"$f":"Q236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":3.6485641384050221E-5},5.3189375300168135E-5,{"$f":"R236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":1.0346674422342602E-5},1.5083554189599923E-5,{"$f":"S236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"T236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":2.7228090585112099E-7},3.9693563656841899E-7,{"$f":"U236*(Direct_cost_personnel*$F236-UN_compensation)*$G236/CPI_2001*12/1000000/$E236*$CK236","v":4.9010563053201791E-6},7.1448414582315416E-6,6.112022627756694E-5,2.8812411488411522E-5,1.2254480568922079E-5,1.7850350969180693E-5,0,3.577865033853129E-7,1.8451967476673337E-6,{"$f":"BW236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":3.3090053957036107E-4},6.1075163279994057E-4,{"$f":"BY236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":3.2509344768194359E-4},6.0334216758399679E-4,{"$f":"CA236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":5.8070918884174933E-6},7.4094652159438197E-6,{"$f":"CC236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"CE236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"CG236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0,{"$f":"CI236*Direct_cost_personnel*$F236*$G236/CPI_2001*12/1000000/$E236*$CK236","v":0},0]
["China",1999,2820000,20983.511040000001,1083284,0.40185169999999998,166.6,11.255652,5.3289869999999997,2.2967930000000001,3.2190219999999998,0,6.6980999999999999E-2,0.34386899999999998,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX237","v":0},{"$f":"Include_Afghanistan*DY237","v":0},{"$f":"Include_Afghanistan*DZ237","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV237)),Personnel_plane*AV237,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY237)),Personnel_plane*AY237,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA237)),Personnel_plane*BA237,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV237*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V237:$BV237))-IF($AV$19=BY$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V237:$BV237))-IF($AV$19=CA$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V237:$BV237))-IF($AV$19=CC$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V237:$BV237))-IF($AV$19=CE$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V237:$BV237))-IF($AV$19=CG$19,$AV237)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V237:$BV237*INDIRECT(\"Months_non_UN_operation\"&$B237),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V237:$BV237))-IF($AV$19=CI$19,$AV237)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B237-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"P237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"Q237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"R237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"S237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"T237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"U237*(Direct_cost_personnel*$F237-UN_compensation)*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,1.5748758592645967E-5,7.4562477416988955E-6,3.2136422211951041E-6,4.5040127735307035E-6,0,9.3718924438497174E-8,4.8113693178276799E-7,{"$f":"BW237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"BY237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CA237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CC237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CE237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CG237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0,{"$f":"CI237*Direct_cost_personnel*$F237*$G237/CPI_2001*12/1000000/$E237*$CK237","v":0},0]
["Czech Republic",1999,58200,1096.3860480000001,62166,0.40899079999999999,166.6,1.182072,0.54068000000000005,0.23385400000000001,0.364676,0,6.8580000000000004E-3,3.6004000000000001E-2,12.5,12.5,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX238","v":0},{"$f":"Include_Afghanistan*DY238","v":0},{"$f":"Include_Afghanistan*DZ238","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV238)),Personnel_plane*AV238,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY238)),Personnel_plane*AY238,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA238)),Personnel_plane*BA238,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,560,null,null,null,null,null,null,{"$f":"DV238*Include_Iraq","v":0},0,653.33333333333337,720,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":653.33333333333337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V238:$BV238))-IF($AV$19=BY$19,$AV238)","v":720},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V238:$BV238))-IF($AV$19=CA$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V238:$BV238))-IF($AV$19=CC$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V238:$BV238))-IF($AV$19=CE$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V238:$BV238))-IF($AV$19=CG$19,$AV238)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V238:$BV238*INDIRECT(\"Months_non_UN_operation\"&$B238),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V238:$BV238))-IF($AV$19=CI$19,$AV238)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B238-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":1.0630613214852296E-5},5.7413708764947956E-6,{"$f":"P238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":1.0630613214852296E-5},5.7413708764947956E-6,{"$f":"Q238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"R238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"S238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"T238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"U238*(Direct_cost_personnel*$F238-UN_compensation)*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,2.8820997220475496E-5,1.3182730643452082E-5,5.7017723827288661E-6,8.8914431459116881E-6,0,1.6721011828215282E-7,8.7784093010070429E-7,{"$f":"BW238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":7.3544654286032305E-4},3.307029624861002E-4,{"$f":"BY238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":7.3544654286032305E-4},3.307029624861002E-4,{"$f":"CA238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CC238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CE238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CG238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0,{"$f":"CI238*Direct_cost_personnel*$F238*$G238/CPI_2001*12/1000000/$E238*$CK238","v":0},0]
["Denmark",1999,24300,2552,173944,1.214086,166.6,6.6853240000000014,3.1596540000000002,1.341931,1.942896,0,3.9163999999999997E-2,0.201679,81.5,56.5,15.5,1,7,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX239","v":0},{"$f":"Include_Afghanistan*DY239","v":0},{"$f":"Include_Afghanistan*DZ239","v":0},null,null,null,null,6,{"$f":"IF(NOT(ISBLANK(AV239)),Personnel_plane*AV239,0)","v":300},null,null,{"$f":"IF(NOT(ISBLANK(AY239)),Personnel_plane*AY239,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA239)),Personnel_plane*BA239,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,630,null,null,null,null,null,null,{"$f":"DV239*Include_Iraq","v":0},0,692.5,930,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":692.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V239:$BV239))-IF($AV$19=BY$19,$AV239)","v":930},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V239:$BV239))-IF($AV$19=CA$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V239:$BV239))-IF($AV$19=CC$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V239:$BV239))-IF($AV$19=CE$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V239:$BV239))-IF($AV$19=CG$19,$AV239)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V239:$BV239*INDIRECT(\"Months_non_UN_operation\"&$B239),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V239:$BV239))-IF($AV$19=CI$19,$AV239)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B239-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":8.9314619419094879E-5},7.4583120463954418E-5,{"$f":"P239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":6.1917496897900129E-5},5.170486265292545E-5,{"$f":"Q239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":1.6986215963140745E-5},1.4184519842837957E-5,{"$f":"R239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":1.0958849008477898E-6},9.1513031244115856E-7,{"$f":"S239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":7.6711943059345284E-6},6.4059121870881094E-6,{"$f":"T239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":1.6438273512716848E-6},1.3726954686617378E-6,{"$f":"U239*(Direct_cost_personnel*$F239-UN_compensation)*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,5.8254704613493794E-5,2.7532653683029289E-5,1.1693344109678202E-5,1.6930044463774472E-5,0,3.4126801505549621E-7,1.7573943419563227E-6,{"$f":"BW239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":8.2701893942074747E-4},8.5107119057027745E-4,{"$f":"BY239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":8.2701893942074747E-4},8.5107119057027745E-4,{"$f":"CA239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CC239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CE239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CG239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0,{"$f":"CI239*Direct_cost_personnel*$F239*$G239/CPI_2001*12/1000000/$E239*$CK239","v":0},0]
["Finland",1999,31700,1695,130494,1.0684450000000001,166.6,5.2445970000000006,2.4785300000000001,1.0525850000000001,1.5245869999999999,0,3.0719E-2,0.15817600000000001,549.5,46.5,498,0,5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX240","v":0},{"$f":"Include_Afghanistan*DY240","v":0},{"$f":"Include_Afghanistan*DZ240","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV240)),Personnel_plane*AV240,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY240)),Personnel_plane*AY240,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA240)),Personnel_plane*BA240,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV240*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V240:$BV240))-IF($AV$19=BY$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V240:$BV240))-IF($AV$19=CA$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V240:$BV240))-IF($AV$19=CC$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V240:$BV240))-IF($AV$19=CE$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V240:$BV240))-IF($AV$19=CG$19,$AV240)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V240:$BV240*INDIRECT(\"Months_non_UN_operation\"&$B240),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V240:$BV240))-IF($AV$19=CI$19,$AV240)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B240-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":6.977627704759118E-4},3.412758765753957E-4,{"$f":"P240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":5.9046349093957948E-5},2.8879578272531208E-5,{"$f":"Q240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":6.3236735158690455E-4},3.0929096730581817E-4,{"$f":"R240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"S240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":6.3490697950492428E-6},3.1053309970463668E-6,{"$f":"T240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"U240*(Direct_cost_personnel*$F240-UN_compensation)*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,6.0917149888659521E-5,2.8788672135063816E-5,1.2226006729507471E-5,1.7708413972951924E-5,0,3.5680795443953685E-7,1.8372490966967733E-6,{"$f":"BW240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"BY240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CA240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CC240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CE240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CG240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0,{"$f":"CI240*Direct_cost_personnel*$F240*$G240/CPI_2001*12/1000000/$E240*$CK240","v":0},0]
["France",1999,317300,29497,1457065,1.022664,166.6,75.76736600000001,35.664852000000003,15.422357,21.912012000000001,0,0.45021,2.3179349999999999,489.5,159,260,34.5,0,0,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX241","v":0},{"$f":"Include_Afghanistan*DY241","v":0},{"$f":"Include_Afghanistan*DZ241","v":0},null,null,null,null,75,{"$f":"IF(NOT(ISBLANK(AV241)),Personnel_plane*AV241,0)","v":3750},null,null,{"$f":"IF(NOT(ISBLANK(AY241)),Personnel_plane*AY241,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA241)),Personnel_plane*BA241,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3000,null,null,null,null,null,null,{"$f":"DV241*Include_Iraq","v":0},0,3798.25,6767,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":3781.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V241:$BV241))-IF($AV$19=BY$19,$AV241)","v":6750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V241:$BV241))-IF($AV$19=CA$19,$AV241)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V241:$BV241))-IF($AV$19=CC$19,$AV241)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V241:$BV241))-IF($AV$19=CE$19,$AV241)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V241:$BV241))-IF($AV$19=CG$19,$AV241)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V241:$BV241*INDIRECT(\"Months_non_UN_operation\"&$B241),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V241:$BV241))-IF($AV$19=CI$19,$AV241)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B241-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":5.3036276385784022E-5},4.7336870572304237E-5,{"$f":"P241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":1.7227309387823621E-5},1.5376021289063069E-5,{"$f":"Q241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":2.8170443024114088E-5},2.5143179466392447E-5,{"$f":"R241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":3.7380010935843694E-6},3.3363065061174591E-6,{"$f":"S241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"T241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"U241*(Direct_cost_personnel*$F241-UN_compensation)*$G241/CPI_2001*12/1000000/$E241*$CK241","v":3.900522880261951E-6},3.4813633107312613E-6,7.8817246894995552E-5,3.7100477342151185E-5,1.6043156619325567E-5,2.279404116767244E-5,0,4.6833240480599446E-7,2.4112393610403652E-6,{"$f":"BW241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":4.5613486357432443E-4},6.5439959788106796E-4,{"$f":"BY241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":4.5409332005276487E-4},6.5275562076211162E-4,{"$f":"CA241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":2.0415435215595378E-6},1.643977118956429E-6,{"$f":"CC241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"CE241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"CG241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0,{"$f":"CI241*Direct_cost_personnel*$F241*$G241/CPI_2001*12/1000000/$E241*$CK241","v":0},0]
["Germany",1999,332800,25423,2133844,1.038673,166.6,94.846115999999995,44.878822,19.050013,27.500516999999999,0,0.55588800000000005,2.8608760000000002,266.5,252.5,14,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX242","v":0},{"$f":"Include_Afghanistan*DY242","v":0},{"$f":"Include_Afghanistan*DZ242","v":0},4400,null,null,null,147,{"$f":"IF(NOT(ISBLANK(AV242)),Personnel_plane*AV242,0)","v":7350},null,null,{"$f":"IF(NOT(ISBLANK(AY242)),Personnel_plane*AY242,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA242)),Personnel_plane*BA242,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2738,null,null,null,null,null,null,{"$f":"DV242*Include_Iraq","v":0},0,6835.916666666667,14488,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":6835.916666666667},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V242:$BV242))-IF($AV$19=BY$19,$AV242)","v":14488},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V242:$BV242))-IF($AV$19=CA$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V242:$BV242))-IF($AV$19=CC$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V242:$BV242))-IF($AV$19=CE$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V242:$BV242))-IF($AV$19=CG$19,$AV242)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V242:$BV242*INDIRECT(\"Months_non_UN_operation\"&$B242),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V242:$BV242))-IF($AV$19=CI$19,$AV242)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B242-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":2.0058781730288154E-5},1.4460923362937414E-5,{"$f":"P242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":1.90050370990535E-5},1.3701250090587985E-5,{"$f":"Q242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":1.0537446312346497E-6},7.5967327234943257E-7,{"$f":"R242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"S242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"T242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"U242*(Direct_cost_personnel*$F242-UN_compensation)*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,6.7371292976603226E-5,3.1878419411574286E-5,1.3531645376296697E-5,1.9534225184456239E-5,0,3.9485953552571432E-7,2.0321434687502943E-6,{"$f":"BW242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":5.6933596025862513E-4},7.8615331212847014E-4,{"$f":"BY242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":5.6933596025862513E-4},7.8615331212847014E-4,{"$f":"CA242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CC242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CE242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CG242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0,{"$f":"CI242*Direct_cost_personnel*$F242*$G242/CPI_2001*12/1000000/$E242*$CK242","v":0},0]
["Greece",1999,165670,3426,137829,0.72515269999999998,166.6,3.2274929999999995,1.547814,0.64901299999999995,0.91517999999999999,0,1.8898999999999999E-2,9.6587000000000006E-2,25.5,19,5.5,1,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX243","v":0},{"$f":"Include_Afghanistan*DY243","v":0},{"$f":"Include_Afghanistan*DZ243","v":0},null,null,null,null,11,{"$f":"IF(NOT(ISBLANK(AV243)),Personnel_plane*AV243,0)","v":550},null,null,{"$f":"IF(NOT(ISBLANK(AY243)),Personnel_plane*AY243,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA243)),Personnel_plane*BA243,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV243*Include_Iraq","v":0},0,364.58333333333331,800,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":364.58333333333331},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V243:$BV243))-IF($AV$19=BY$19,$AV243)","v":800},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V243:$BV243))-IF($AV$19=CA$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V243:$BV243))-IF($AV$19=CC$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V243:$BV243))-IF($AV$19=CE$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V243:$BV243))-IF($AV$19=CG$19,$AV243)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V243:$BV243*INDIRECT(\"Months_non_UN_operation\"&$B243),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V243:$BV243))-IF($AV$19=CI$19,$AV243)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B243-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":1.9789798205552524E-5},5.799106158475591E-6,{"$f":"P243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":1.4745339839431295E-5},4.3209026278837746E-6,{"$f":"Q243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":4.268387848256427E-6},1.2507876028084611E-6,{"$f":"R243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":7.7607051786480503E-7},2.2741592778335653E-7,{"$f":"S243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"T243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"U243*(Direct_cost_personnel*$F243-UN_compensation)*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,3.5492999357147943E-5,1.7021434688467054E-5,7.1372480100748975E-6,1.0064307854943344E-5,0,2.0783381864832522E-7,1.0621749850143282E-6,{"$f":"BW243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":3.282020986582917E-4},1.8193274222668524E-4,{"$f":"BY243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":3.282020986582917E-4},1.8193274222668524E-4,{"$f":"CA243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CC243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CE243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CG243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0,{"$f":"CI243*Direct_cost_personnel*$F243*$G243/CPI_2001*12/1000000/$E243*$CK243","v":0},0]
["Hungary",1999,43400,744.70963200000006,48254,0.4262031,166.6,0.30489899999999998,0.15299499999999999,4.6597E-2,9.6945000000000003E-2,0,1.3600000000000001E-3,7.0020000000000004E-3,161,97.5,60.5,2.5,0.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX244","v":0},{"$f":"Include_Afghanistan*DY244","v":0},{"$f":"Include_Afghanistan*DZ244","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV244)),Personnel_plane*AV244,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY244)),Personnel_plane*AY244,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA244)),Personnel_plane*BA244,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,314,null,null,null,null,null,null,{"$f":"DV244*Include_Iraq","v":0},0,544.58333333333337,680,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":503.58333333333331},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V244:$BV244))-IF($AV$19=BY$19,$AV244)","v":639},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V244:$BV244))-IF($AV$19=CA$19,$AV244)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V244:$BV244))-IF($AV$19=CC$19,$AV244)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V244:$BV244))-IF($AV$19=CE$19,$AV244)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V244:$BV244))-IF($AV$19=CG$19,$AV244)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V244:$BV244*INDIRECT(\"Months_non_UN_operation\"&$B244),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V244:$BV244))-IF($AV$19=CI$19,$AV244)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B244-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":1.8622428668747622E-4},8.6777632035291846E-5,{"$f":"P244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":1.1277557734179464E-4},5.2551671574167424E-5,{"$f":"Q244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":6.9978691581318702E-5},3.2608985951150045E-5,{"$f":"R244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":2.891681470302426E-6},1.3474787583119854E-6,{"$f":"S244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":5.7833629406048512E-7},2.6949575166239704E-7,{"$f":"T244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"U244*(Direct_cost_personnel*$F244-UN_compensation)*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,9.5772467652931137E-6,4.8057581981443683E-6,1.4636681901953212E-6,3.045159832145533E-6,0,4.2719246703986022E-8,2.1994129810390452E-7,{"$f":"BW244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":8.2300658401676522E-4},3.6651422226085997E-4,{"$f":"BY244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":7.610449559622512E-4},3.4441557062454343E-4,{"$f":"CA244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":6.1961628054513926E-5},2.2098651636316559E-5,{"$f":"CC244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"CE244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"CG244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0,{"$f":"CI244*Direct_cost_personnel*$F244*$G244/CPI_2001*12/1000000/$E244*$CK244","v":0},0]
["India",1999,1173000,13557.684224000001,453659,0.30051810000000001,166.6,0.76046800000000003,0.38121300000000002,0.116159,0.24221200000000001,0,3.3899999999999998E-3,1.7493999999999999E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX245","v":0},{"$f":"Include_Afghanistan*DY245","v":0},{"$f":"Include_Afghanistan*DZ245","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV245)),Personnel_plane*AV245,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY245)),Personnel_plane*AY245,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA245)),Personnel_plane*BA245,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV245*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V245:$BV245))-IF($AV$19=BY$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V245:$BV245))-IF($AV$19=CA$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V245:$BV245))-IF($AV$19=CC$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V245:$BV245))-IF($AV$19=CE$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V245:$BV245))-IF($AV$19=CG$19,$AV245)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V245:$BV245*INDIRECT(\"Months_non_UN_operation\"&$B245),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V245:$BV245))-IF($AV$19=CI$19,$AV245)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B245-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"P245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"Q245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"R245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"S245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"T245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"U245*(Direct_cost_personnel*$F245-UN_compensation)*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,2.540793736928022E-6,1.2736677977712963E-6,3.8809793401934349E-7,8.0925263470495815E-7,0,1.1326302708576815E-8,5.8449067723847445E-8,{"$f":"BW245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"BY245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CA245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CC245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CE245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CG245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0,{"$f":"CI245*Direct_cost_personnel*$F245*$G245/CPI_2001*12/1000000/$E245*$CK245","v":0},0]
["Indonesia",1999,299000,1240.082688,140001,0.30246729999999999,166.6,0.46718299999999996,0.23530499999999999,7.1542999999999995E-2,0.14752799999999999,0,2.0860000000000002E-3,1.0721E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX246","v":0},{"$f":"Include_Afghanistan*DY246","v":0},{"$f":"Include_Afghanistan*DZ246","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV246)),Personnel_plane*AV246,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY246)),Personnel_plane*AY246,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA246)),Personnel_plane*BA246,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV246*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V246:$BV246))-IF($AV$19=BY$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V246:$BV246))-IF($AV$19=CA$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V246:$BV246))-IF($AV$19=CC$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V246:$BV246))-IF($AV$19=CE$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V246:$BV246))-IF($AV$19=CG$19,$AV246)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V246:$BV246*INDIRECT(\"Months_non_UN_operation\"&$B246),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V246:$BV246))-IF($AV$19=CI$19,$AV246)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B246-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"P246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"Q246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"R246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"S246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"T246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"U246*(Direct_cost_personnel*$F246-UN_compensation)*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,5.0579425339249527E-6,2.5475224225736192E-6,7.7455811256957741E-7,1.597207402976736E-6,0,2.2584015526608318E-8,1.1607058027841214E-7,{"$f":"BW246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"BY246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CA246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CC246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CE246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CG246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0,{"$f":"CI246*Direct_cost_personnel*$F246*$G246/CPI_2001*12/1000000/$E246*$CK246","v":0},0]
["Ireland",1999,11500,745,97497,0.99068299999999998,166.6,2.1664979999999998,1.0239659999999999,0.43496099999999999,0.62950700000000004,0,1.2695E-2,6.5368999999999997E-2,703.5,73.5,621,7.5,0,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX247","v":0},{"$f":"Include_Afghanistan*DY247","v":0},{"$f":"Include_Afghanistan*DZ247","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV247)),Personnel_plane*AV247,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY247)),Personnel_plane*AY247,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA247)),Personnel_plane*BA247,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV247*Include_Iraq","v":0},0,50,50,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":50},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V247:$BV247))-IF($AV$19=BY$19,$AV247)","v":50},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V247:$BV247))-IF($AV$19=CA$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V247:$BV247))-IF($AV$19=CC$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V247:$BV247))-IF($AV$19=CE$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V247:$BV247))-IF($AV$19=CG$19,$AV247)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V247:$BV247*INDIRECT(\"Months_non_UN_operation\"&$B247),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V247:$BV247))-IF($AV$19=CI$19,$AV247)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B247-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":1.0996429437231503E-3},7.0851537495008623E-4,{"$f":"P247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":1.1488806874719479E-4},7.4023994397770214E-5,{"$f":"Q247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":9.7068694819058444E-4},6.254272179729972E-4,{"$f":"R247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":1.1723272321142327E-5},7.5534688160990014E-6,{"$f":"S247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"T247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":2.3446544642284649E-6},1.5106937632198001E-6,{"$f":"U247*(Direct_cost_personnel*$F247-UN_compensation)*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,3.368100464539057E-5,1.5918871654957447E-5,6.762029534097759E-6,9.7864979295184594E-6,0,1.973601424848919E-7,1.0162453843320123E-6,{"$f":"BW247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":8.6929892325524297E-5},5.0356458773993347E-5,{"$f":"BY247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":8.6929892325524297E-5},5.0356458773993347E-5,{"$f":"CA247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CC247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CE247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CG247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0,{"$f":"CI247*Direct_cost_personnel*$F247*$G247/CPI_2001*12/1000000/$E247*$CK247","v":0},0]
["Italy",1999,265500,16239,1209701,0.87194749999999999,166.6,52.539293999999998,24.835722000000001,10.548332,15.262308000000001,0,0.30786999999999998,1.585062,112,50,52.5,2.5,3.5,0,3.5,null,2531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX248","v":0},{"$f":"Include_Afghanistan*DY248","v":0},{"$f":"Include_Afghanistan*DZ248","v":0},1160,null,null,null,52,{"$f":"IF(NOT(ISBLANK(AV248)),Personnel_plane*AV248,0)","v":2600},null,null,{"$f":"IF(NOT(ISBLANK(AY248)),Personnel_plane*AY248,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA248)),Personnel_plane*BA248,0)","v":0},null,null,null,null,null,77,null,null,null,null,null,2313,null,null,null,null,null,null,{"$f":"DV248*Include_Iraq","v":0},0,4241.083333333333,8681,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":4164.083333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V248:$BV248))-IF($AV$19=BY$19,$AV248)","v":8604},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":77},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V248:$BV248))-IF($AV$19=CA$19,$AV248)","v":77},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V248:$BV248))-IF($AV$19=CC$19,$AV248)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V248:$BV248))-IF($AV$19=CE$19,$AV248)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V248:$BV248))-IF($AV$19=CG$19,$AV248)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V248:$BV248*INDIRECT(\"Months_non_UN_operation\"&$B248),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V248:$BV248))-IF($AV$19=CI$19,$AV248)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B248-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":1.222878831884448E-5},8.5832692620432878E-6,{"$f":"P248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.4592804994841429E-6},3.8318166348407533E-6,{"$f":"Q248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.7322445244583474E-6},4.0234074665827918E-6,{"$f":"R248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":2.7296402497420707E-7},1.9159083174203769E-7,{"$f":"S248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":3.8214963496389E-7},2.6822716443885274E-7,{"$f":"T248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"U248*(Direct_cost_personnel*$F248-UN_compensation)*$G248/CPI_2001*12/1000000/$E248*$CK248","v":3.8214963496389E-7},2.6822716443885274E-7,6.5830050821285885E-5,3.1118363361398197E-5,1.3216721786170104E-5,1.9123182570556017E-5,0,3.8575123880327143E-7,1.9860318643583039E-6,{"$f":"BW248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.2305189819537741E-4},6.6528000414105162E-4,{"$f":"BY248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":5.1355550470447446E-4},6.5937900652339682E-4,{"$f":"CA248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":9.4963934909030474E-6},5.9009976176547599E-6,{"$f":"CC248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"CE248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"CG248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0,{"$f":"CI248*Direct_cost_personnel*$F248*$G248/CPI_2001*12/1000000/$E248*$CK248","v":0},0]
["Japan",1999,236300,43200,4432598,1.4225289999999999,166.6,192.90575200000001,91.876397999999995,38.854883000000001,55.235308000000003,0,1.132633,5.8065300000000004,30,0,30,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX249","v":0},{"$f":"Include_Afghanistan*DY249","v":0},{"$f":"Include_Afghanistan*DZ249","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV249)),Personnel_plane*AV249,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY249)),Personnel_plane*AY249,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA249)),Personnel_plane*BA249,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV249*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V249:$BV249))-IF($AV$19=BY$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V249:$BV249))-IF($AV$19=CA$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V249:$BV249))-IF($AV$19=CC$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V249:$BV249))-IF($AV$19=CE$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V249:$BV249))-IF($AV$19=CG$19,$AV249)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V249:$BV249*INDIRECT(\"Months_non_UN_operation\"&$B249),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V249:$BV249))-IF($AV$19=CI$19,$AV249)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B249-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":1.5315239467007894E-6},1.8754303121683628E-6,{"$f":"P249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"Q249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":1.5315239467007894E-6},1.8754303121683628E-6,{"$f":"R249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"S249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"T249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"U249*(Direct_cost_personnel*$F249-UN_compensation)*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,6.5963672789986014E-5,3.1416920397451517E-5,1.3286336783286742E-5,1.8887584976554231E-5,0,3.8730121745224174E-7,1.9855294152412701E-6,{"$f":"BW249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"BY249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CA249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CC249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CE249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CG249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0,{"$f":"CI249*Direct_cost_personnel*$F249*$G249/CPI_2001*12/1000000/$E249*$CK249","v":0},0]
["Luxembourg",1999,800,124.06517599999999,21215,1.0029399999999999,166.6,0.65690300000000001,0.31085000000000002,0.131993,0.190413,0,3.8539999999999998E-3,1.9793000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX250","v":0},{"$f":"Include_Afghanistan*DY250","v":0},{"$f":"Include_Afghanistan*DZ250","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV250)),Personnel_plane*AV250,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY250)),Personnel_plane*AY250,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA250)),Personnel_plane*BA250,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV250*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V250:$BV250))-IF($AV$19=BY$19,$AV250)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V250:$BV250))-IF($AV$19=CA$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V250:$BV250))-IF($AV$19=CC$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V250:$BV250))-IF($AV$19=CE$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V250:$BV250))-IF($AV$19=CG$19,$AV250)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V250:$BV250*INDIRECT(\"Months_non_UN_operation\"&$B250),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V250:$BV250))-IF($AV$19=CI$19,$AV250)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B250-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"P250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"Q250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"R250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"S250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"T250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"U250*(Direct_cost_personnel*$F250-UN_compensation)*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,4.6932772080621262E-5,2.2208837836425047E-5,9.4303076485226015E-6,1.3604154540605443E-5,0,2.7535100859444141E-7,1.4141210464737363E-6,{"$f":"BW250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":1.8604389862681724E-4},2.5483713054296782E-4,{"$f":"BY250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":1.8604389862681724E-4},2.5483713054296782E-4,{"$f":"CA250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CC250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CE250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CG250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0,{"$f":"CI250*Direct_cost_personnel*$F250*$G250/CPI_2001*12/1000000/$E250*$CK250","v":0},0]
["Mexico",1999,178800,3296.2280959999998,566171,0.5892714,166.6,2.4889859999999997,1.252129,0.38092599999999999,0.78766899999999995,0,1.1109000000000001E-2,5.7153000000000002E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX251","v":0},{"$f":"Include_Afghanistan*DY251","v":0},{"$f":"Include_Afghanistan*DZ251","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV251)),Personnel_plane*AV251,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY251)),Personnel_plane*AY251,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA251)),Personnel_plane*BA251,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV251*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V251:$BV251))-IF($AV$19=BY$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V251:$BV251))-IF($AV$19=CA$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V251:$BV251))-IF($AV$19=CC$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V251:$BV251))-IF($AV$19=CE$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V251:$BV251))-IF($AV$19=CG$19,$AV251)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V251:$BV251*INDIRECT(\"Months_non_UN_operation\"&$B251),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V251:$BV251))-IF($AV$19=CI$19,$AV251)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B251-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"P251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"Q251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"R251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"S251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"T251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"U251*(Direct_cost_personnel*$F251-UN_compensation)*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,6.663353145979659E-6,3.352119180791843E-6,1.019790573544989E-6,2.1086967580937188E-6,0,2.9740299904735521E-8,1.5300633364437386E-7,{"$f":"BW251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"BY251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CA251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CC251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CE251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CG251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0,{"$f":"CI251*Direct_cost_personnel*$F251*$G251/CPI_2001*12/1000000/$E251*$CK251","v":0},0]
["Netherlands",1999,56380,6535,411997,0.96635450000000001,166.6,15.774677000000001,7.4566720000000002,3.1671130000000001,4.5825690000000003,0,9.2439999999999994E-2,0.475883,168.5,157,11.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX252","v":0},{"$f":"Include_Afghanistan*DY252","v":0},{"$f":"Include_Afghanistan*DZ252","v":0},400,null,null,1220,23,{"$f":"IF(NOT(ISBLANK(AV252)),Personnel_plane*AV252,0)","v":1150},null,null,{"$f":"IF(NOT(ISBLANK(AY252)),Personnel_plane*AY252,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA252)),Personnel_plane*BA252,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,375,null,null,null,null,null,null,{"$f":"DV252*Include_Iraq","v":0},0,1559.5833333333333,3145,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":1559.5833333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V252:$BV252))-IF($AV$19=BY$19,$AV252)","v":3145},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V252:$BV252))-IF($AV$19=CA$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V252:$BV252))-IF($AV$19=CC$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V252:$BV252))-IF($AV$19=CE$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V252:$BV252))-IF($AV$19=CG$19,$AV252)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V252:$BV252*INDIRECT(\"Months_non_UN_operation\"&$B252),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V252:$BV252))-IF($AV$19=CI$19,$AV252)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B252-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":6.0625755876843725E-5},7.1852911292087177E-5,{"$f":"P252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":5.6488093012845478E-5},6.6949003399748879E-5,{"$f":"Q252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":4.1376628639982358E-6},4.9039078923382948E-6,{"$f":"R252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"S252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"T252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"U252*(Direct_cost_personnel*$F252-UN_compensation)*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,5.8034255735479987E-5,2.7432727134989391E-5,1.1651651934626823E-5,1.6859044484491366E-5,0,3.4008218362808757E-7,1.7507499977443232E-6,{"$f":"BW252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":6.2590249737640375E-4},1.3411122018612118E-3,{"$f":"BY252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":6.2590249737640375E-4},1.3411122018612118E-3,{"$f":"CA252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CC252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CE252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CG252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0,{"$f":"CI252*Direct_cost_personnel*$F252*$G252/CPI_2001*12/1000000/$E252*$CK252","v":0},0]
["New Zealand",1999,9530,824,57622,0.74454310000000001,166.6,2.1386199999999995,1.010254,0.42916300000000002,0.62215399999999998,0,1.2526000000000001E-2,6.4522999999999997E-2,16,2.5,7,1.5,0,5,0,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX253","v":0},{"$f":"Include_Afghanistan*DY253","v":0},{"$f":"Include_Afghanistan*DZ253","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV253)),Personnel_plane*AV253,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY253)),Personnel_plane*AY253,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA253)),Personnel_plane*BA253,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,27,null,null,null,null,null,null,{"$f":"DV253*Include_Iraq","v":0},0,83,83,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V253:$BV253))-IF($AV$19=BY$19,$AV253)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V253:$BV253))-IF($AV$19=CA$19,$AV253)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V253:$BV253))-IF($AV$19=CC$19,$AV253)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V253:$BV253))-IF($AV$19=CE$19,$AV253)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":30},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V253:$BV253))-IF($AV$19=CG$19,$AV253)","v":30},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V253:$BV253*INDIRECT(\"Months_non_UN_operation\"&$B253),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V253:$BV253))-IF($AV$19=CI$19,$AV253)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B253-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":3.062240509809574E-5},3.6390159824174303E-5,{"$f":"P253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":4.7847507965774581E-6},5.6859624725272362E-6,{"$f":"Q253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":1.3397302230416887E-5},1.5920694923076257E-5,{"$f":"R253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":2.8708504779464756E-6},3.4115774835163405E-6,{"$f":"S253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,{"$f":"T253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":9.5695015931549162E-6},1.1371924945054472E-5,{"$f":"U253*(Direct_cost_personnel*$F253-UN_compensation)*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,5.6255280335123166E-5,2.6574202981211968E-5,1.1288908209248239E-5,1.6365435505895496E-5,0,3.2948987734041253E-7,1.6972437614270662E-6,{"$f":"BW253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":1.8349966966512169E-4},1.8877395408790418E-4,{"$f":"BY253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":5.9692663626003451E-5},6.1408394703294143E-5,{"$f":"CA253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":5.7481824232447763E-5},5.9134009714283251E-5,{"$f":"CC253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,{"$f":"CE253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0,{"$f":"CG253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":6.6325181806670494E-5},6.8231549670326824E-5,{"$f":"CI253*Direct_cost_personnel*$F253*$G253/CPI_2001*12/1000000/$E253*$CK253","v":0},0]
["Norway",1999,31000,3303,159047,1.1961139999999999,166.6,5.8984249999999996,2.7884899999999999,1.1844300000000001,1.712985,0,3.4573E-2,0.17794699999999999,44,27.5,11.5,4.5,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX254","v":0},{"$f":"Include_Afghanistan*DY254","v":0},{"$f":"Include_Afghanistan*DZ254","v":0},100,null,null,null,7,{"$f":"IF(NOT(ISBLANK(AV254)),Personnel_plane*AV254,0)","v":350},null,null,{"$f":"IF(NOT(ISBLANK(AY254)),Personnel_plane*AY254,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA254)),Personnel_plane*BA254,0)","v":0},null,null,null,null,null,5,null,null,null,null,null,700,null,null,null,null,null,null,{"$f":"DV254*Include_Iraq","v":0},0,836.25,1155,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":831.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V254:$BV254))-IF($AV$19=BY$19,$AV254)","v":1150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V254:$BV254))-IF($AV$19=CA$19,$AV254)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V254:$BV254))-IF($AV$19=CC$19,$AV254)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V254:$BV254))-IF($AV$19=CE$19,$AV254)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V254:$BV254))-IF($AV$19=CG$19,$AV254)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V254:$BV254*INDIRECT(\"Months_non_UN_operation\"&$B254),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V254:$BV254))-IF($AV$19=CI$19,$AV254)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B254-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":5.1884615046586916E-5},4.4677830076215899E-5,{"$f":"P254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":3.2427884404116828E-5},2.7923643797634937E-5,{"$f":"Q254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":1.3560751659903398E-5},1.1677160133556426E-5,{"$f":"R254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":5.3063810843100244E-6},4.5693235305220807E-6,{"$f":"S254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"T254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"U254*(Direct_cost_personnel*$F254-UN_compensation)*$G254/CPI_2001*12/1000000/$E254*$CK254","v":5.8959789825666944E-7},5.0770261450245336E-7,5.62119404252774E-5,2.6574286145281457E-5,1.1287607894973883E-5,1.6324732580204684E-5,0,3.2948039795761E-7,1.6958334068597698E-6,{"$f":"BW254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":1.0760659817729448E-3},1.1727930395006672E-3,{"$f":"BY254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":1.0696321044529273E-3},1.1677160133556426E-3,{"$f":"CA254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":6.4338773200176075E-6},5.0770261450245336E-6,{"$f":"CC254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"CE254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"CG254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0,{"$f":"CI254*Direct_cost_personnel*$F254*$G254/CPI_2001*12/1000000/$E254*$CK254","v":0},0]
["Poland",1999,240700,3158.778624,167785,0.43862960000000001,166.6,0.52854000000000001,0.261961,8.0253000000000005E-2,0.17174900000000001,0,2.346E-3,1.2231000000000001E-2,1057.5,64,990,3.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX255","v":0},{"$f":"Include_Afghanistan*DY255","v":0},{"$f":"Include_Afghanistan*DZ255","v":0},null,null,null,763,null,{"$f":"IF(NOT(ISBLANK(AV255)),Personnel_plane*AV255,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY255)),Personnel_plane*AY255,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA255)),Personnel_plane*BA255,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,290,null,null,null,null,null,null,{"$f":"DV255*Include_Iraq","v":0},0,735.08333333333337,1053,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":735.08333333333337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V255:$BV255))-IF($AV$19=BY$19,$AV255)","v":1053},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V255:$BV255))-IF($AV$19=CA$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V255:$BV255))-IF($AV$19=CC$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V255:$BV255))-IF($AV$19=CE$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V255:$BV255))-IF($AV$19=CG$19,$AV255)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V255:$BV255*INDIRECT(\"Months_non_UN_operation\"&$B255),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V255:$BV255))-IF($AV$19=CI$19,$AV255)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B255-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.6518072015365134E-4},1.2536847449575188E-4,{"$f":"P255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":2.2100771716154777E-5},7.5873119316577977E-6,{"$f":"Q255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.418713124842693E-4},1.1736623144283155E-4,{"$f":"R255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":1.2086359532272141E-6},4.1493112126253576E-7,{"$f":"S255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"T255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"U255*(Direct_cost_personnel*$F255-UN_compensation)*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,4.7746630155461207E-6,2.3664727328404234E-6,7.249801925807372E-7,1.551526087442825E-6,0,2.1193021217828737E-8,1.1049098146430658E-7,{"$f":"BW255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.2880397476602437E-4},1.2483499162555718E-4,{"$f":"BY255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":3.2880397476602437E-4},1.2483499162555718E-4,{"$f":"CA255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CC255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CE255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CG255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0,{"$f":"CI255*Direct_cost_personnel*$F255*$G255/CPI_2001*12/1000000/$E255*$CK255","v":0},0]
["Portugal",1999,49700,1332,126590,0.74227969999999999,166.6,3.9916860000000001,1.918676,0.80928500000000003,1.120703,0,2.3633999999999999E-2,0.11938799999999999,67,54,0,12.5,0,0,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX256","v":0},{"$f":"Include_Afghanistan*DY256","v":0},{"$f":"Include_Afghanistan*DZ256","v":0},null,null,null,null,8,{"$f":"IF(NOT(ISBLANK(AV256)),Personnel_plane*AV256,0)","v":400},null,null,{"$f":"IF(NOT(ISBLANK(AY256)),Personnel_plane*AY256,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA256)),Personnel_plane*BA256,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV256*Include_Iraq","v":0},0,83.333333333333329,400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":83.333333333333329},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V256:$BV256))-IF($AV$19=BY$19,$AV256)","v":400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V256:$BV256))-IF($AV$19=CA$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V256:$BV256))-IF($AV$19=CC$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V256:$BV256))-IF($AV$19=CE$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V256:$BV256))-IF($AV$19=CG$19,$AV256)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V256:$BV256*INDIRECT(\"Months_non_UN_operation\"&$B256),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V256:$BV256))-IF($AV$19=CI$19,$AV256)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B256-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":5.8164135566842631E-5},2.1500137448699463E-5,{"$f":"P256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":4.6878557024022415E-5},1.7328468988504042E-5,{"$f":"Q256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"R256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":1.0851517829634819E-5},4.0112196732648252E-6,{"$f":"S256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"T256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"U256*(Direct_cost_personnel*$F256-UN_compensation)*$G256/CPI_2001*12/1000000/$E256*$CK256","v":4.340607131853927E-7},1.6044878693059301E-7,4.779417488354235E-5,2.2973133730673076E-5,9.6899176990944604E-6,1.3418659477351313E-5,0,2.8298005634652616E-7,1.4294839200769683E-6,{"$f":"BW256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":8.3606995510169822E-5},1.2835902954447441E-4,{"$f":"BY256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":8.3606995510169822E-5},1.2835902954447441E-4,{"$f":"CA256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CC256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CE256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CG256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0,{"$f":"CI256*Direct_cost_personnel*$F256*$G256/CPI_2001*12/1000000/$E256*$CK256","v":0},0]
["Russia",1999,1004100,8060.1113599999999,195907,0.2250057,166.6,17.608941999999999,7.666398,3.4667880000000002,5.8223289999999999,0,0.102364,0.55106299999999997,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX257","v":0},{"$f":"Include_Afghanistan*DY257","v":0},{"$f":"Include_Afghanistan*DZ257","v":0},null,null,null,3600,null,{"$f":"IF(NOT(ISBLANK(AV257)),Personnel_plane*AV257,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY257)),Personnel_plane*AY257,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA257)),Personnel_plane*BA257,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1300,null,null,null,null,null,null,{"$f":"DV257*Include_Iraq","v":0},0,3400,4900,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":3400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V257:$BV257))-IF($AV$19=BY$19,$AV257)","v":4900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V257:$BV257))-IF($AV$19=CA$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V257:$BV257))-IF($AV$19=CC$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V257:$BV257))-IF($AV$19=CE$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V257:$BV257))-IF($AV$19=CG$19,$AV257)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V257:$BV257*INDIRECT(\"Months_non_UN_operation\"&$B257),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V257:$BV257))-IF($AV$19=CI$19,$AV257)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B257-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"P257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"Q257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"R257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"S257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"T257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"U257*(Direct_cost_personnel*$F257-UN_compensation)*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,1.3623895577044589E-4,5.9314299407689283E-5,2.6822257521065868E-5,4.5046887150402587E-5,0,7.9198196396387257E-7,4.263529727324289E-6,{"$f":"BW257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":6.6815644557070299E-4},3.0431839050019932E-4,{"$f":"BY257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":6.6815644557070299E-4},3.0431839050019932E-4,{"$f":"CA257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CC257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CE257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CG257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0,{"$f":"CI257*Direct_cost_personnel*$F257*$G257/CPI_2001*12/1000000/$E257*$CK257","v":0},0]
["Saudi Arabia",1999,162500,20453.328895999999,161172,0.47758469999999997,166.6,1.4474180000000001,0.72420600000000002,0.220884,0.46257999999999999,0,6.45E-3,3.3298000000000001E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX258","v":0},{"$f":"Include_Afghanistan*DY258","v":0},{"$f":"Include_Afghanistan*DZ258","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV258)),Personnel_plane*AV258,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY258)),Personnel_plane*AY258,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA258)),Personnel_plane*BA258,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV258*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V258:$BV258))-IF($AV$19=BY$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V258:$BV258))-IF($AV$19=CA$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V258:$BV258))-IF($AV$19=CC$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V258:$BV258))-IF($AV$19=CE$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V258:$BV258))-IF($AV$19=CG$19,$AV258)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V258:$BV258*INDIRECT(\"Months_non_UN_operation\"&$B258),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V258:$BV258))-IF($AV$19=CI$19,$AV258)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B258-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"P258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"Q258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"R258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"S258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"T258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"U258*(Direct_cost_personnel*$F258-UN_compensation)*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,1.3612013508955325E-5,6.8106807123211815E-6,2.077268620337793E-6,4.3502604009156672E-6,0,6.0658004206636812E-8,3.1314577117404535E-7,{"$f":"BW258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"BY258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CA258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CC258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CE258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CG258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0,{"$f":"CI258*Direct_cost_personnel*$F258*$G258/CPI_2001*12/1000000/$E258*$CK258","v":0},0]
["Slovakia",1999,44900,452.628512,20522,0.5333329,166.6,9.9793999999999994E-2,4.9010999999999999E-2,1.5082E-2,3.2941999999999999E-2,0,4.4200000000000001E-4,2.317E-3,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX259","v":0},{"$f":"Include_Afghanistan*DY259","v":0},{"$f":"Include_Afghanistan*DZ259","v":0},null,null,null,40,null,{"$f":"IF(NOT(ISBLANK(AV259)),Personnel_plane*AV259,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY259)),Personnel_plane*AY259,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA259)),Personnel_plane*BA259,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV259*Include_Iraq","v":0},0,23.333333333333332,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":23.333333333333332},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V259:$BV259))-IF($AV$19=BY$19,$AV259)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V259:$BV259))-IF($AV$19=CA$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V259:$BV259))-IF($AV$19=CC$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V259:$BV259))-IF($AV$19=CE$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V259:$BV259))-IF($AV$19=CG$19,$AV259)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V259:$BV259*INDIRECT(\"Months_non_UN_operation\"&$B259),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V259:$BV259))-IF($AV$19=CI$19,$AV259)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B259-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"P259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"Q259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"R259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"S259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"T259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"U259*(Direct_cost_personnel*$F259-UN_compensation)*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,7.3705983353639343E-6,3.6198608635240778E-6,1.1139283333061995E-6,2.4330345548185138E-6,0,3.2645293947841147E-8,1.7112928976730302E-7,{"$f":"BW259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":1.0375550688174808E-4},2.9782000873563056E-5,{"$f":"BY259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":1.0375550688174808E-4},2.9782000873563056E-5,{"$f":"CA259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CC259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CE259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CG259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0,{"$f":"CI259*Direct_cost_personnel*$F259*$G259/CPI_2001*12/1000000/$E259*$CK259","v":0},0]
["South Korea",1999,683000,12000,461808,0.63499349999999999,166.6,2.5239130000000003,1.2694460000000001,0.38625799999999999,0.79900400000000005,0,1.1266999999999999E-2,5.7938000000000003E-2,24.5,3,0,10,9,2.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX260","v":0},{"$f":"Include_Afghanistan*DY260","v":0},{"$f":"Include_Afghanistan*DZ260","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV260)),Personnel_plane*AV260,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY260)),Personnel_plane*AY260,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA260)),Personnel_plane*BA260,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV260*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V260:$BV260))-IF($AV$19=BY$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V260:$BV260))-IF($AV$19=CA$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V260:$BV260))-IF($AV$19=CC$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V260:$BV260))-IF($AV$19=CE$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V260:$BV260))-IF($AV$19=CG$19,$AV260)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V260:$BV260*INDIRECT(\"Months_non_UN_operation\"&$B260),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V260:$BV260))-IF($AV$19=CI$19,$AV260)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B260-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":4.8563370077784958E-6},1.4128080867934526E-6,{"$f":"P260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":5.9465351115655045E-7},1.7299690858695339E-7,{"$f":"Q260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"R260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":1.9821783705218349E-6},5.7665636195651133E-7,{"$f":"S260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":1.7839605334696513E-6},5.189907257608601E-7,{"$f":"T260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":4.9554459263045873E-7},1.4416409048912783E-7,{"$f":"U260*(Direct_cost_personnel*$F260-UN_compensation)*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,8.2838251969020873E-6,4.1664941544762303E-6,1.2677512073138044E-6,2.6224396275250198E-6,0,3.6979823985016835E-8,1.9016038360201526E-7,{"$f":"BW260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"BY260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CA260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CC260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CE260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CG260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0,{"$f":"CI260*Direct_cost_personnel*$F260*$G260/CPI_2001*12/1000000/$E260*$CK260","v":0},0]
["Spain",1999,186500,7358,618691,0.78061139999999996,166.6,25.038600000000002,11.83686,5.027482,7.2720659999999997,0,0.14673700000000001,0.75545499999999999,86.5,76.5,0,0,0,0.5,9.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX261","v":0},{"$f":"Include_Afghanistan*DY261","v":0},{"$f":"Include_Afghanistan*DZ261","v":0},null,null,null,null,11,{"$f":"IF(NOT(ISBLANK(AV261)),Personnel_plane*AV261,0)","v":550},null,null,{"$f":"IF(NOT(ISBLANK(AY261)),Personnel_plane*AY261,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA261)),Personnel_plane*BA261,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV261*Include_Iraq","v":0},0,1714.5833333333333,2150,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":1714.5833333333333},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V261:$BV261))-IF($AV$19=BY$19,$AV261)","v":2150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V261:$BV261))-IF($AV$19=CA$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V261:$BV261))-IF($AV$19=CC$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V261:$BV261))-IF($AV$19=CE$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V261:$BV261))-IF($AV$19=CG$19,$AV261)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V261:$BV261*INDIRECT(\"Months_non_UN_operation\"&$B261),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V261:$BV261))-IF($AV$19=CI$19,$AV261)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B261-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":1.6281604741627809E-5},8.3606733077123201E-6,{"$f":"P261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":1.439933829750899E-5},7.3941214802311257E-6,{"$f":"Q261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"R261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"S261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"T261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":9.4113322205941126E-8},4.8327591374059649E-8,{"$f":"U261*(Direct_cost_personnel*$F261-UN_compensation)*$G261/CPI_2001*12/1000000/$E261*$CK261","v":1.7881531219128811E-6},9.1822423610713324E-7,6.1341478738541954E-5,2.8998845623201679E-5,1.2316710207895103E-5,1.7815663891921823E-5,0,3.5948753387399575E-7,1.8507714816493417E-6,{"$f":"BW261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":3.7014796674846772E-4},2.0780864290845653E-4,{"$f":"BY261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":3.7014796674846772E-4},2.0780864290845653E-4,{"$f":"CA261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CC261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CE261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CG261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0,{"$f":"CI261*Direct_cost_personnel*$F261*$G261/CPI_2001*12/1000000/$E261*$CK261","v":0},0]
["Sweden",1999,53100,4525,258813,1.124795,166.6,10.492957000000001,4.9508409999999996,2.1045859999999998,3.0594299999999999,0,6.1438E-2,0.316662,91.5,52.5,24,1,12,0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX262","v":0},{"$f":"Include_Afghanistan*DY262","v":0},{"$f":"Include_Afghanistan*DZ262","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV262)),Personnel_plane*AV262,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY262)),Personnel_plane*AY262,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA262)),Personnel_plane*BA262,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,511,null,null,null,null,null,null,{"$f":"DV262*Include_Iraq","v":0},0,511,511,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":511},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V262:$BV262))-IF($AV$19=BY$19,$AV262)","v":511},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V262:$BV262))-IF($AV$19=CA$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V262:$BV262))-IF($AV$19=CC$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V262:$BV262))-IF($AV$19=CE$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V262:$BV262))-IF($AV$19=CG$19,$AV262)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V262:$BV262*INDIRECT(\"Months_non_UN_operation\"&$B262),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V262:$BV262))-IF($AV$19=CI$19,$AV262)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B262-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":6.1990863279550229E-5},4.5664327594926767E-5,{"$f":"P262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":3.5568528111217344E-5},2.620084370200716E-5,{"$f":"Q262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":1.6259898565127929E-5},1.1977528549488987E-5,{"$f":"R262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":6.7749577354699703E-7},4.9906368956204121E-7,{"$f":"S262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":8.1299492825639644E-6},5.9887642747444936E-6,{"$f":"T262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"U262*(Direct_cost_personnel*$F262-UN_compensation)*$G262/CPI_2001*12/1000000/$E262*$CK262","v":1.3549915470939941E-6},9.9812737912408241E-7,6.1451120139178667E-5,2.899418391602781E-5,1.2325330898547805E-5,1.7917294475466484E-5,0,3.5980647963303947E-7,1.8545043695035245E-6,{"$f":"BW262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":3.7998273971679412E-4},2.5502154536620301E-4,{"$f":"BY262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":3.7998273971679412E-4},2.5502154536620301E-4,{"$f":"CA262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CC262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CE262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CG262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0,{"$f":"CI262*Direct_cost_personnel*$F262*$G262/CPI_2001*12/1000000/$E262*$CK262","v":0},0]
["Switzerland",1999,15740,3169,268220,1.2463089999999999,166.6,0,0,0,0,0,0,0,18.5,10.5,8,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX263","v":0},{"$f":"Include_Afghanistan*DY263","v":0},{"$f":"Include_Afghanistan*DZ263","v":0},null,null,null,null,2,{"$f":"IF(NOT(ISBLANK(AV263)),Personnel_plane*AV263,0)","v":100},null,null,{"$f":"IF(NOT(ISBLANK(AY263)),Personnel_plane*AY263,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA263)),Personnel_plane*BA263,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV263*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V263:BV263,INDIRECT(\"Months_non_UN_operation\"&B263))/12","v":20.833333333333332},{"$f":"SUM(W263:BV263)-AV263","v":100},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":20.833333333333332},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V263:$BV263))-IF($AV$19=BY$19,$AV263)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V263:$BV263))-IF($AV$19=CA$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V263:$BV263))-IF($AV$19=CC$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V263:$BV263))-IF($AV$19=CE$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V263:$BV263))-IF($AV$19=CG$19,$AV263)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V263:$BV263*INDIRECT(\"Months_non_UN_operation\"&$B263),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V263:$BV263))-IF($AV$19=CI$19,$AV263)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B263-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":1.3528135723357491E-5},2.1048254137214703E-5,{"$f":"P263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":7.6781310862299243E-6},1.1946306402202939E-5,{"$f":"Q263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":5.8500046371275628E-6},9.1019477350117611E-6,{"$f":"R263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"S263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"T263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"U263*(Direct_cost_personnel*$F263-UN_compensation)*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,0,0,0,0,0,0,0,{"$f":"BW263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":1.656338188230164E-5},1.1377434668764701E-4,{"$f":"BY263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":1.656338188230164E-5},1.1377434668764701E-4,{"$f":"CA263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CC263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CE263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CG263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0,{"$f":"CI263*Direct_cost_personnel*$F263*$G263/CPI_2001*12/1000000/$E263*$CK263","v":0},0]
["Turkey",1999,639000,9948.3914239999995,249816,0.4823865,166.6,1.117866,0.56098099999999995,0.17089099999999999,0.35531499999999999,0,4.9870000000000001E-3,2.5692E-2,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX264","v":0},{"$f":"Include_Afghanistan*DY264","v":0},{"$f":"Include_Afghanistan*DZ264","v":0},null,null,null,950,null,{"$f":"IF(NOT(ISBLANK(AV264)),Personnel_plane*AV264,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY264)),Personnel_plane*AY264,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA264)),Personnel_plane*BA264,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV264*Include_Iraq","v":0},0,554.16666666666663,950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":554.16666666666663},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V264:$BV264))-IF($AV$19=BY$19,$AV264)","v":950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V264:$BV264))-IF($AV$19=CA$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V264:$BV264))-IF($AV$19=CC$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V264:$BV264))-IF($AV$19=CE$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V264:$BV264))-IF($AV$19=CG$19,$AV264)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V264:$BV264*INDIRECT(\"Months_non_UN_operation\"&$B264),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V264:$BV264))-IF($AV$19=CI$19,$AV264)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B264-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"P264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"Q264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"R264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"S264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"T264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"U264*(Direct_cost_personnel*$F264-UN_compensation)*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,6.7824639548256032E-6,3.4036578729847954E-6,1.0368524024383083E-6,2.1558140064272993E-6,0,3.0257783797624476E-8,1.5588188917757528E-7,{"$f":"BW264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":1.8309267657248842E-4},8.973737445039632E-5,{"$f":"BY264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":1.8309267657248842E-4},8.973737445039632E-5,{"$f":"CA264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CC264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CE264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CG264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0,{"$f":"CI264*Direct_cost_personnel*$F264*$G264/CPI_2001*12/1000000/$E264*$CK264","v":0},0]
["United Kingdom",1999,212400,35945,1503121,1.0558879999999999,166.6,58.987707,27.755471,12.003387999999999,17.073763,0,0.35039300000000001,1.804692,411.5,389,11,10.5,0,1,0,null,130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX265","v":0},{"$f":"Include_Afghanistan*DY265","v":0},{"$f":"Include_Afghanistan*DZ265","v":0},9600,null,null,null,63,{"$f":"IF(NOT(ISBLANK(AV265)),Personnel_plane*AV265,0)","v":3150},null,null,{"$f":"IF(NOT(ISBLANK(AY265)),Personnel_plane*AY265,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA265)),Personnel_plane*BA265,0)","v":0},null,null,null,null,null,null,null,null,160,null,null,1300,null,null,null,null,null,null,{"$f":"DV265*Include_Iraq","v":0},0,7748.75,14340,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":7588.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V265:$BV265))-IF($AV$19=BY$19,$AV265)","v":14180},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V265:$BV265))-IF($AV$19=CA$19,$AV265)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V265:$BV265))-IF($AV$19=CC$19,$AV265)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V265:$BV265))-IF($AV$19=CE$19,$AV265)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V265:$BV265))-IF($AV$19=CG$19,$AV265)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V265:$BV265*INDIRECT(\"Months_non_UN_operation\"&$B265),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V265:$BV265))-IF($AV$19=CI$19,$AV265)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B265-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":4.4775308431804203E-5},7.0222756020209021E-5,{"$f":"P265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":4.2327083790940057E-5},6.6383115654583978E-5,{"$f":"Q265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.1969098244224693E-6},1.8771575120833519E-6,{"$f":"R265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.1425048324032663E-6},1.7918321706250175E-6,{"$f":"S265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"T265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.0880998403840634E-7},1.7065068291666832E-7,{"$f":"U265*(Direct_cost_personnel*$F265-UN_compensation)*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,5.9482000930305269E-5,2.7988050999220242E-5,1.2103971700117365E-5,1.721683446094644E-5,0,3.5332915639477989E-7,1.8198146136264369E-6,{"$f":"BW265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":9.3134640079030079E-4},2.4471307930250237E-3,{"$f":"BY265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":9.1211550237101395E-4},2.4198266837583567E-3,{"$f":"CA265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":1.923089841928674E-5},2.7304109266666934E-5,{"$f":"CC265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"CE265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"CG265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0,{"$f":"CI265*Direct_cost_personnel*$F265*$G265/CPI_2001*12/1000000/$E265*$CK265","v":0},0]
["United States",1999,1371500,278398,9353500,1,166.6,302.89666799999998,143.225154,61.002482000000001,87.111473000000004,0,2.1726040000000002,9.3849549999999997,458,394.5,12,15,0,7,29.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX266","v":0},{"$f":"Include_Afghanistan*DY266","v":0},{"$f":"Include_Afghanistan*DZ266","v":0},null,null,null,null,927,{"$f":"IF(NOT(ISBLANK(AV266)),Personnel_plane*AV266,0)","v":46350},null,null,{"$f":"IF(NOT(ISBLANK(AY266)),Personnel_plane*AY266,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA266)),Personnel_plane*BA266,0)","v":0},null,null,null,null,null,918,null,null,1400,null,null,12350,null,null,null,null,null,null,{"$f":"DV266*Include_Iraq","v":0},0,24324.25,61018,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":22006.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V266:$BV266))-IF($AV$19=BY$19,$AV266)","v":58700},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V266:$BV266))-IF($AV$19=CA$19,$AV266)","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V266:$BV266))-IF($AV$19=CC$19,$AV266)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V266:$BV266))-IF($AV$19=CE$19,$AV266)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V266:$BV266))-IF($AV$19=CG$19,$AV266)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V266:$BV266*INDIRECT(\"Months_non_UN_operation\"&$B266),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V266:$BV266))-IF($AV$19=CI$19,$AV266)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B266-'Humanitarian interventions data'!First_year)","v":1.5157165665103982},{"$f":"O266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":7.540315470469042E-6},1.5065363812238838E-5,{"$f":"P266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":6.4948787185590328E-6},1.2976607039144587E-5,{"$f":"Q266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":1.9756285075464735E-7},3.9472568940363764E-7,{"$f":"R266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":2.4695356344330918E-7},4.9340711175454698E-7,{"$f":"S266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"T266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":1.152449962735443E-7},2.3025665215212196E-7,{"$f":"U266*(Direct_cost_personnel*$F266-UN_compensation)*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.8567534143850809E-7},9.7036731978394253E-7,4.9083818637771955E-5,2.3209358920062329E-5,9.8853341065539493E-6,1.4116245550780272E-5,0,3.5206627201226893E-7,1.5208137883631361E-6,{"$f":"BW266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.4496001596932698E-4},2.0071143430025968E-3,{"$f":"BY266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.0255717448328318E-4},1.9308664973327939E-3,{"$f":"CA266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":4.2402841486043753E-5},7.6247845669802675E-5,{"$f":"CC266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"CE266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"CG266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0,{"$f":"CI266*Direct_cost_personnel*$F266*$G266/CPI_2001*12/1000000/$E266*$CK266","v":0},0]
["Australia",2000,50600,7100,399540,0.82376839999999996,172.2,31.633216999999995,9.2143169999999994,2.6369729999999998,11.505162,0,8.2767649999999993,0,1735,18,11.5,0,0,1705.5,0,null,null,null,null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,5400,{"$f":"Include_Afghanistan*DX267","v":0},{"$f":"Include_Afghanistan*DY267","v":0},{"$f":"Include_Afghanistan*DZ267","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV267)),Personnel_plane*AV267,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY267)),Personnel_plane*AY267,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA267)),Personnel_plane*BA267,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV267*Include_Iraq","v":0},0,1076,5576,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V267:$BV267))-IF($AV$19=BY$19,$AV267)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V267:$BV267))-IF($AV$19=CA$19,$AV267)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V267:$BV267))-IF($AV$19=CC$19,$AV267)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V267:$BV267))-IF($AV$19=CE$19,$AV267)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":1050},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V267:$BV267))-IF($AV$19=CG$19,$AV267)","v":5550},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V267:$BV267*INDIRECT(\"Months_non_UN_operation\"&$B267),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V267:$BV267))-IF($AV$19=CI$19,$AV267)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B267-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":5.957384903138987E-4},9.8984693509337031E-4,{"$f":"P267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":6.1805722338041351E-6},1.0269305378490295E-5,{"$f":"Q267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":3.948698927152643E-6},6.5609451029243548E-6,{"$f":"R267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"S267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"T267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":5.8560921915294174E-4},9.730166846119555E-4,{"$f":"U267*(Direct_cost_personnel*$F267-UN_compensation)*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,1.2861869306055368E-4,3.7464839886048959E-5,1.0721768225342603E-5,4.6779273189000861E-5,0,3.3652811760161276E-5,0,{"$f":"BW267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":4.2050771027297155E-4},3.1812025994701052E-3,{"$f":"BY267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"CA267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":1.016096697685619E-5},1.4833441102263758E-5,{"$f":"CC267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"CE267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0,{"$f":"CG267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":4.1034674329611521E-4},3.1663691583678415E-3,{"$f":"CI267*Direct_cost_personnel*$F267*$G267/CPI_2001*12/1000000/$E267*$CK267","v":0},0]
["Austria",2000,35500,1497,192634,0.82954030000000001,172.2,20.092509,5.852697,1.674992,7.3076939999999997,0,5.2571260000000004,0,736.5,341.5,380,5,0,10,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX268","v":0},{"$f":"Include_Afghanistan*DY268","v":0},{"$f":"Include_Afghanistan*DZ268","v":0},null,null,null,480,null,{"$f":"IF(NOT(ISBLANK(AV268)),Personnel_plane*AV268,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY268)),Personnel_plane*AY268,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA268)),Personnel_plane*BA268,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,{"$f":"DV268*Include_Iraq","v":0},0,536,536,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":536},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V268:$BV268))-IF($AV$19=BY$19,$AV268)","v":536},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V268:$BV268))-IF($AV$19=CA$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V268:$BV268))-IF($AV$19=CC$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V268:$BV268))-IF($AV$19=CE$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V268:$BV268))-IF($AV$19=CG$19,$AV268)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V268:$BV268*INDIRECT(\"Months_non_UN_operation\"&$B268),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V268:$BV268))-IF($AV$19=CI$19,$AV268)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B268-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":5.2869587845924993E-4},2.6191130994084012E-4,{"$f":"P268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":2.4514547521226591E-4},1.2144292239619402E-4,{"$f":"Q268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":2.7278266641482009E-4},1.3513414497965951E-4,{"$f":"R268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":3.5892456107213154E-6},1.7780808549955201E-6,{"$f":"S268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"T268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":7.1784912214426308E-6},3.5561617099910402E-6,{"$f":"U268*(Direct_cost_personnel*$F268-UN_compensation)*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,1.6944245132281149E-4,4.9356470440285224E-5,1.4125401184396565E-5,6.1626628355722091E-5,0,4.4333951342407592E-5,0,{"$f":"BW268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":4.3750816782859398E-4},1.9061026765551976E-4,{"$f":"BY268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":4.3750816782859398E-4},1.9061026765551976E-4,{"$f":"CA268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CC268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CE268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CG268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0,{"$f":"CI268*Direct_cost_personnel*$F268*$G268/CPI_2001*12/1000000/$E268*$CK268","v":0},0]
["Belgium",2000,39250,2402,233355,0.82098439999999995,172.2,23.548329000000003,6.859324,1.9630540000000001,8.5646070000000005,0,6.1613439999999997,0,16.5,7.5,6.5,1.5,1,0,0,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX269","v":0},{"$f":"Include_Afghanistan*DY269","v":0},{"$f":"Include_Afghanistan*DZ269","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV269)),Personnel_plane*AV269,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY269)),Personnel_plane*AY269,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA269)),Personnel_plane*BA269,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,550,null,null,null,null,null,null,{"$f":"DV269*Include_Iraq","v":0},0,1454,1454,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":1454},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V269:$BV269))-IF($AV$19=BY$19,$AV269)","v":1454},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V269:$BV269))-IF($AV$19=CA$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V269:$BV269))-IF($AV$19=CC$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V269:$BV269))-IF($AV$19=CE$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V269:$BV269))-IF($AV$19=CG$19,$AV269)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V269:$BV269*INDIRECT(\"Months_non_UN_operation\"&$B269),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V269:$BV269))-IF($AV$19=CI$19,$AV269)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B269-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":9.6629455057999104E-6},7.0294471873187793E-6,{"$f":"P269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":4.3922479571817778E-6},3.1952032669630817E-6,{"$f":"Q269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":3.8066148962242066E-6},2.7691761647013378E-6,{"$f":"R269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":8.7844959143635551E-7},6.3904065339261642E-7,{"$f":"S269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":5.8563306095757034E-7},4.2602710226174428E-7,{"$f":"T269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"U269*(Direct_cost_personnel*$F269-UN_compensation)*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,1.6393209196661774E-4,4.7751300433964047E-5,1.3665833735524793E-5,5.9622656978418214E-5,0,4.2892300818710675E-5,0,{"$f":"BW269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":9.6961433954158001E-4},6.1944340668857617E-4,{"$f":"BY269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":9.6961433954158001E-4},6.1944340668857617E-4,{"$f":"CA269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CC269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CE269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CG269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0,{"$f":"CI269*Direct_cost_personnel*$F269*$G269/CPI_2001*12/1000000/$E269*$CK269","v":0},0]
["Brazil",2000,287600,11343.536128,644281,0.52723350000000002,172.2,6.2755019999999995,1.828004,0.52312800000000004,2.282413,0,1.6419570000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX270","v":0},{"$f":"Include_Afghanistan*DY270","v":0},{"$f":"Include_Afghanistan*DZ270","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV270)),Personnel_plane*AV270,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY270)),Personnel_plane*AY270,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA270)),Personnel_plane*BA270,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV270*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V270:$BV270))-IF($AV$19=BY$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V270:$BV270))-IF($AV$19=CA$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V270:$BV270))-IF($AV$19=CC$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V270:$BV270))-IF($AV$19=CE$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V270:$BV270))-IF($AV$19=CG$19,$AV270)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V270:$BV270*INDIRECT(\"Months_non_UN_operation\"&$B270),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V270:$BV270))-IF($AV$19=CI$19,$AV270)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B270-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"P270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"Q270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"R270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"S270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"T270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"U270*(Direct_cost_personnel*$F270-UN_compensation)*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,1.5823193723975562E-5,4.6091709348833322E-6,1.3190268581598552E-6,5.7549281407479815E-6,0,4.1400677901843938E-6,0,{"$f":"BW270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"BY270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CA270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CC270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CE270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CG270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0,{"$f":"CI270*Direct_cost_personnel*$F270*$G270/CPI_2001*12/1000000/$E270*$CK270","v":0},0]
["Canada",2000,59100,7456,724914,0.82934850000000004,172.2,58.333162000000002,16.990365000000001,4.8585539999999998,21.219328000000001,0,15.264915,0,339,105,202,7,0,19.5,5.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX271","v":0},{"$f":"Include_Afghanistan*DY271","v":0},{"$f":"Include_Afghanistan*DZ271","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV271)),Personnel_plane*AV271,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY271)),Personnel_plane*AY271,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA271)),Personnel_plane*BA271,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,1350,null,null,null,null,null,null,{"$f":"DV271*Include_Iraq","v":0},0,2176,2176,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":2150},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V271:$BV271))-IF($AV$19=BY$19,$AV271)","v":2150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V271:$BV271))-IF($AV$19=CA$19,$AV271)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V271:$BV271))-IF($AV$19=CC$19,$AV271)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V271:$BV271))-IF($AV$19=CE$19,$AV271)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V271:$BV271))-IF($AV$19=CG$19,$AV271)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V271:$BV271*INDIRECT(\"Months_non_UN_operation\"&$B271),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V271:$BV271))-IF($AV$19=CI$19,$AV271)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B271-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":6.4649494589908278E-5},9.5841284669976603E-5,{"$f":"P271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":2.0024179740237075E-5},2.9685353658842311E-5,{"$f":"Q271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":3.8522707690741818E-5},5.7108966086534741E-5,{"$f":"R271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":1.3349453160158052E-6},1.9790235772561541E-6,{"$f":"S271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"T271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":3.7187762374726003E-6},5.512994250927859E-6,{"$f":"U271*(Direct_cost_personnel*$F271-UN_compensation)*$G271/CPI_2001*12/1000000/$E271*$CK271","v":1.0488856054409897E-6},1.5549470964155498E-6,1.3072240464810035E-4,3.8074763865002232E-5,1.0887835327573131E-5,4.7551709629194558E-5,0,3.4208095826330427E-5,0,{"$f":"BW271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":4.7187426908757623E-4},6.151936148727702E-4,{"$f":"BY271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":4.6623606550472851E-4},6.0784295587153312E-4,{"$f":"CA271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":5.6382035828478801E-6},7.3506590012371434E-6,{"$f":"CC271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"CE271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"CG271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0,{"$f":"CI271*Direct_cost_personnel*$F271*$G271/CPI_2001*12/1000000/$E271*$CK271","v":0},0]
["China",2000,2810000,22165.379072,1198477,0.40144809999999997,172.2,25.653420000000001,7.4737600000000004,2.142433,9.3271309999999996,0,6.7100960000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX272","v":0},{"$f":"Include_Afghanistan*DY272","v":0},{"$f":"Include_Afghanistan*DZ272","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV272)),Personnel_plane*AV272,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY272)),Personnel_plane*AY272,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA272)),Personnel_plane*BA272,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV272*Include_Iraq","v":0},0,6,6,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V272:$BV272))-IF($AV$19=BY$19,$AV272)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V272:$BV272))-IF($AV$19=CA$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V272:$BV272))-IF($AV$19=CC$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V272:$BV272))-IF($AV$19=CE$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V272:$BV272))-IF($AV$19=CG$19,$AV272)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V272:$BV272*INDIRECT(\"Months_non_UN_operation\"&$B272),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V272:$BV272))-IF($AV$19=CI$19,$AV272)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B272-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"P272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"Q272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"R272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"S272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"T272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"U272*(Direct_cost_personnel*$F272-UN_compensation)*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,3.4772551946734037E-5,1.0130489729534035E-5,2.9040129068520784E-6,1.2642686519438474E-5,0,9.0953627909094492E-6,0,{"$f":"BW272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":3.8094982835487403E-7},6.4152175202276752E-8,{"$f":"BY272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":3.8094982835487403E-7},6.4152175202276752E-8,{"$f":"CA272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CC272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CE272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CG272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0,{"$f":"CI272*Direct_cost_personnel*$F272*$G272/CPI_2001*12/1000000/$E272*$CK272","v":0},0]
["Czech Republic",2000,57700,1157.3887999999999,58803,0.3682955,172.2,2.3166219999999997,0.67402600000000001,0.190667,0.844503,0,0.60742600000000002,0,20,13.5,0,6.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX273","v":0},{"$f":"Include_Afghanistan*DY273","v":0},{"$f":"Include_Afghanistan*DZ273","v":0},null,null,null,175,null,{"$f":"IF(NOT(ISBLANK(AV273)),Personnel_plane*AV273,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY273)),Personnel_plane*AY273,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA273)),Personnel_plane*BA273,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,490,null,null,null,null,null,null,{"$f":"DV273*Include_Iraq","v":0},0,665,665,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":665},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V273:$BV273))-IF($AV$19=BY$19,$AV273)","v":665},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V273:$BV273))-IF($AV$19=CA$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V273:$BV273))-IF($AV$19=CC$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V273:$BV273))-IF($AV$19=CE$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V273:$BV273))-IF($AV$19=CG$19,$AV273)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V273:$BV273*INDIRECT(\"Months_non_UN_operation\"&$B273),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V273:$BV273))-IF($AV$19=CI$19,$AV273)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B273-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":1.7296599508147137E-5},1.1082939729237431E-5,{"$f":"P273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":1.1675204667999317E-5},7.4809843172352674E-6,{"$f":"Q273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"R273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":5.6213948401478183E-6},3.601955412002165E-6,{"$f":"S273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"T273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"U273*(Direct_cost_personnel*$F273-UN_compensation)*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,6.3999516043452715E-5,1.8620792602636194E-5,5.2674090660699084E-6,2.3330428225771817E-5,0,1.6780886148974809E-5,0,{"$f":"BW273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":7.8946958543129025E-4},3.6850774599714455E-4,{"$f":"BY273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":7.8946958543129025E-4},3.6850774599714455E-4,{"$f":"CA273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CC273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CE273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CG273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0,{"$f":"CI273*Direct_cost_personnel*$F273*$G273/CPI_2001*12/1000000/$E273*$CK273","v":0},0]
["Denmark",2000,21810,2283,160082,1.0404869999999999,172.2,14.759457999999999,4.2992670000000004,1.2304520000000001,5.3680110000000001,0,3.8617279999999998,0,94.5,65,16,3,6,4.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX274","v":0},{"$f":"Include_Afghanistan*DY274","v":0},{"$f":"Include_Afghanistan*DZ274","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV274)),Personnel_plane*AV274,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY274)),Personnel_plane*AY274,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA274)),Personnel_plane*BA274,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,425,null,null,null,null,null,null,{"$f":"DV274*Include_Iraq","v":0},0,1325,1325,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":1325},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V274:$BV274))-IF($AV$19=BY$19,$AV274)","v":1325},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V274:$BV274))-IF($AV$19=CA$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V274:$BV274))-IF($AV$19=CC$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V274:$BV274))-IF($AV$19=CE$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V274:$BV274))-IF($AV$19=CG$19,$AV274)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V274:$BV274*INDIRECT(\"Months_non_UN_operation\"&$B274),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V274:$BV274))-IF($AV$19=CI$19,$AV274)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B274-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.0523469161616666E-4},1.0038308763897518E-4,{"$f":"P274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":7.2383650317998225E-5},6.9046568217284506E-5,{"$f":"Q274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.7817513924430331E-5},1.6996078330408492E-5,{"$f":"R274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":3.3407838608306875E-6},3.1867646869515925E-6,{"$f":"S274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":6.681567721661375E-6},6.3735293739031851E-6,{"$f":"T274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":5.0111757912460304E-6},4.7801470304273899E-6,{"$f":"U274*(Direct_cost_personnel*$F274-UN_compensation)*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,1.4977830273758713E-4,4.3628764299862375E-5,1.2486570452659552E-5,5.4474329386397383E-5,0,3.9188638598667847E-5,0,{"$f":"BW274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.6324010448949976E-3},1.4074877367369536E-3,{"$f":"BY274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":1.6324010448949976E-3},1.4074877367369536E-3,{"$f":"CA274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CC274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CE274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CG274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0,{"$f":"CI274*Direct_cost_personnel*$F274*$G274/CPI_2001*12/1000000/$E274*$CK274","v":0},0]
["Finland",2000,31700,1583,122151,0.91674239999999996,172.2,11.580963000000001,3.3734150000000001,0.96550899999999995,4.2119660000000003,0,3.0300729999999998,0,631.5,44.5,577.5,3.5,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX275","v":0},{"$f":"Include_Afghanistan*DY275","v":0},{"$f":"Include_Afghanistan*DZ275","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV275)),Personnel_plane*AV275,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY275)),Personnel_plane*AY275,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA275)),Personnel_plane*BA275,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,480,null,null,null,null,null,null,{"$f":"DV275*Include_Iraq","v":0},0,1280,1280,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":1280},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V275:$BV275))-IF($AV$19=BY$19,$AV275)","v":1280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V275:$BV275))-IF($AV$19=CA$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V275:$BV275))-IF($AV$19=CC$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V275:$BV275))-IF($AV$19=CE$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V275:$BV275))-IF($AV$19=CG$19,$AV275)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V275:$BV275*INDIRECT(\"Months_non_UN_operation\"&$B275),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V275:$BV275))-IF($AV$19=CI$19,$AV275)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B275-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":8.0034688515071375E-4},4.1939087579493935E-4,{"$f":"P275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":5.6398157385917292E-5},2.9553276283253847E-5,{"$f":"Q275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":7.3190867169364534E-4},3.8352847311413701E-4,{"$f":"R275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":4.4358101314766385E-6},2.3244149885705274E-6,{"$f":"S275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":7.6042459396742381E-6},3.9847114089780461E-6,{"$f":"T275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"U275*(Direct_cost_personnel*$F275-UN_compensation)*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,1.5401699452092737E-4,4.4863560963955613E-5,1.2840451555100045E-5,5.6015578699658436E-5,0,4.0297403302213291E-5,0,{"$f":"BW275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":1.8208622411315242E-3},8.5007176724865002E-4,{"$f":"BY275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":1.8208622411315242E-3},8.5007176724865002E-4,{"$f":"CA275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CC275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CE275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CG275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0,{"$f":"CI275*Direct_cost_personnel*$F275*$G275/CPI_2001*12/1000000/$E275*$CK275","v":0},0]
["France",2000,294430,26538,1331587,0.86531060000000004,172.2,169.15804600000001,49.272241999999999,14.097578,61.526375000000002,0,44.261851,0,486,184.5,267,31.5,0,3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX276","v":0},{"$f":"Include_Afghanistan*DY276","v":0},{"$f":"Include_Afghanistan*DZ276","v":0},null,null,null,5080,null,{"$f":"IF(NOT(ISBLANK(AV276)),Personnel_plane*AV276,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY276)),Personnel_plane*AY276,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA276)),Personnel_plane*BA276,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,3200,null,null,null,null,null,null,{"$f":"DV276*Include_Iraq","v":0},0,8297,8297,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":8280},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V276:$BV276))-IF($AV$19=BY$19,$AV276)","v":8280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V276:$BV276))-IF($AV$19=CA$19,$AV276)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V276:$BV276))-IF($AV$19=CC$19,$AV276)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V276:$BV276))-IF($AV$19=CE$19,$AV276)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V276:$BV276))-IF($AV$19=CG$19,$AV276)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V276:$BV276*INDIRECT(\"Months_non_UN_operation\"&$B276),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V276:$BV276))-IF($AV$19=CI$19,$AV276)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B276-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":5.2944552296352173E-5},5.3440910698132808E-5,{"$f":"P276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":2.0099320779170738E-5},2.0287753135402266E-5,{"$f":"Q276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":2.9086821940588541E-5},2.9359512667492715E-5,{"$f":"R276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":3.4315913525413445E-6},3.4637627304345337E-6,{"$f":"S276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"T276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":3.268182240515567E-7},3.2988216480328894E-7,{"$f":"U276*(Direct_cost_personnel*$F276-UN_compensation)*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,2.0636883391988412E-4,6.0110975307425444E-5,1.7198713284703062E-5,7.5060729089218187E-5,0,5.3998416238537392E-5,0,{"$f":"BW276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":1.0219752923857569E-3},9.1234410712429592E-4,{"$f":"BY276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":1.0198813331269215E-3},9.1047477485707736E-4,{"$f":"CA276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":2.0939592588354663E-6},1.8693322672186373E-6,{"$f":"CC276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"CE276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"CG276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0,{"$f":"CI276*Direct_cost_personnel*$F276*$G276/CPI_2001*12/1000000/$E276*$CK276","v":0},0]
["Germany",2000,321000,22871,1891934,0.89099260000000002,172.2,210.15242799999999,61.216960999999998,17.525856999999998,76.427599000000001,0,54.982011,0,462,448,14,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX277","v":0},{"$f":"Include_Afghanistan*DY277","v":0},{"$f":"Include_Afghanistan*DZ277","v":0},null,null,null,5300,null,{"$f":"IF(NOT(ISBLANK(AV277)),Personnel_plane*AV277,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY277)),Personnel_plane*AY277,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA277)),Personnel_plane*BA277,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2369,null,null,null,null,null,null,{"$f":"DV277*Include_Iraq","v":0},0,7669,7669,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":7669},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V277:$BV277))-IF($AV$19=BY$19,$AV277)","v":7669},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V277:$BV277))-IF($AV$19=CA$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V277:$BV277))-IF($AV$19=CC$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V277:$BV277))-IF($AV$19=CE$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V277:$BV277))-IF($AV$19=CG$19,$AV277)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V277:$BV277*INDIRECT(\"Months_non_UN_operation\"&$B277),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V277:$BV277))-IF($AV$19=CI$19,$AV277)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B277-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":3.6612150847273564E-5},2.8264226974108588E-5,{"$f":"P277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":3.5502691730689513E-5},2.7407735247620447E-5,{"$f":"Q277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":1.1094591165840473E-6},8.5649172648813898E-7,{"$f":"R277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"S277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"T277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"U277*(Direct_cost_personnel*$F277-UN_compensation)*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,1.804469006245263E-4,5.2563803250955074E-5,1.5048536943092843E-5,6.5624382706271412E-5,0,4.7210177724206984E-5,0,{"$f":"BW277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":6.8457917200836962E-4},4.6917393217410985E-4,{"$f":"BY277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":6.8457917200836962E-4},4.6917393217410985E-4,{"$f":"CA277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CC277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CE277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CG277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0,{"$f":"CI277*Direct_cost_personnel*$F277*$G277/CPI_2001*12/1000000/$E277*$CK277","v":0},0]
["Greece",2000,159170,3195,127604,0.62469079999999999,172.2,7.4449079999999999,2.1695679999999999,0.62362499999999998,2.7053600000000002,0,1.9463550000000001,0,24.5,18.5,5.5,0.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX278","v":0},{"$f":"Include_Afghanistan*DY278","v":0},{"$f":"Include_Afghanistan*DZ278","v":0},null,null,null,430,null,{"$f":"IF(NOT(ISBLANK(AV278)),Personnel_plane*AV278,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY278)),Personnel_plane*AY278,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA278)),Personnel_plane*BA278,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV278*Include_Iraq","v":0},0,680,680,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":680},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V278:$BV278))-IF($AV$19=BY$19,$AV278)","v":680},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V278:$BV278))-IF($AV$19=CA$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V278:$BV278))-IF($AV$19=CC$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V278:$BV278))-IF($AV$19=CE$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V278:$BV278))-IF($AV$19=CG$19,$AV278)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V278:$BV278*INDIRECT(\"Months_non_UN_operation\"&$B278),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V278:$BV278))-IF($AV$19=CI$19,$AV278)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B278-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":1.9095106027158376E-5},{"$f":"O278/$C278*$D278/$E278*$CK278","v":6.2608376053374801E-6},{"$f":"P278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":1.441875353071143E-5},{"$f":"P278/$C278*$D278/$E278*$CK278","v":4.7275712530099341E-6},{"$f":"Q278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":4.2866564550763703E-6},{"$f":"Q278/$C278*$D278/$E278*$CK278","v":1.4054941563002506E-6},{"$f":"R278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":3.8969604137057923E-7},{"$f":"R278/$C278*$D278/$E278*$CK278","v":1.2777219602729551E-7},{"$f":"S278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"S278/$C278*$D278/$E278*$CK278","v":0},{"$f":"T278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"T278/$C278*$D278/$E278*$CK278","v":0},{"$f":"U278*(Direct_cost_personnel*$F278-UN_compensation)*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"U278/$C278*$D278/$E278*$CK278","v":0},9.4779855861128342E-5,2.7620400725021243E-5,7.9392636700676704E-6,3.4441477430273441E-5,0,2.4778714035765982E-5,0,{"$f":"BW278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":6.3099593761362571E-4},{"$f":"BX278/$C278*$D278/$E278*$CK278","v":1.7377018659712188E-4},{"$f":"BY278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":6.3099593761362571E-4},{"$f":"BZ278/$C278*$D278/$E278*$CK278","v":1.7377018659712188E-4},{"$f":"CA278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CB278/$C278*$D278/$E278*$CK278","v":0},{"$f":"CC278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},0,{"$f":"CE278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CF278/$C278*$D278/$E278*$CK278","v":0},{"$f":"CG278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CH278/$C278*$D278/$E278*$CK278","v":0},{"$f":"CI278*Direct_cost_personnel*$F278*$G278/CPI_2001*12/1000000/$E278*$CK278","v":0},{"$f":"CJ278/$C278*$D278/$E278*$CK278","v":0}]
["Hungary",2000,43800,801.05491199999994,46386,0.38238359999999999,172.2,0.51197000000000004,0.14913000000000001,4.2673999999999997E-2,0.18620800000000001,0,0.13395799999999999,0,172,162,5,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX279","v":0},{"$f":"Include_Afghanistan*DY279","v":0},{"$f":"Include_Afghanistan*DZ279","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV279)),Personnel_plane*AV279,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY279)),Personnel_plane*AY279,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA279)),Personnel_plane*BA279,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV279*Include_Iraq","v":0},0,370,370,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":329},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V279:$BV279))-IF($AV$19=BY$19,$AV279)","v":329},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V279:$BV279))-IF($AV$19=CA$19,$AV279)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V279:$BV279))-IF($AV$19=CC$19,$AV279)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V279:$BV279))-IF($AV$19=CE$19,$AV279)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V279:$BV279))-IF($AV$19=CG$19,$AV279)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V279:$BV279*INDIRECT(\"Months_non_UN_operation\"&$B279),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V279:$BV279))-IF($AV$19=CI$19,$AV279)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B279-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":1.9847134954461228E-4},1.101667905666394E-4,{"$f":"P279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":1.8693231759434417E-4},1.0376174460346267E-4,{"$f":"Q279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.7695159751340781E-6},3.2025229815883547E-6,{"$f":"R279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.7695159751340781E-6},3.2025229815883547E-6,{"$f":"S279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"T279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"U279*(Direct_cost_personnel*$F279-UN_compensation)*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,1.7929929692687537E-5,5.2227482373390871E-6,1.4945051852759884E-6,6.5212734109732227E-6,0,4.6914028590992375E-6,0,{"$f":"BW279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.7813716297039439E-4},2.3698670063753826E-4,{"$f":"BY279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":5.1407331518178322E-4},2.1072601218851374E-4,{"$f":"CA279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":6.4063847788611286E-5},2.6260688449024503E-5,{"$f":"CC279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"CE279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"CG279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0,{"$f":"CI279*Direct_cost_personnel*$F279*$G279/CPI_2001*12/1000000/$E279*$CK279","v":0},0]
["India",2000,1303000,14055.21408,476350,0.28884979999999999,172.2,1.2756699999999999,0.371589,0.106332,0.463972,0,0.33377699999999999,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX280","v":0},{"$f":"Include_Afghanistan*DY280","v":0},{"$f":"Include_Afghanistan*DZ280","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV280)),Personnel_plane*AV280,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY280)),Personnel_plane*AY280,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA280)),Personnel_plane*BA280,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV280*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V280:$BV280))-IF($AV$19=BY$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V280:$BV280))-IF($AV$19=CA$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V280:$BV280))-IF($AV$19=CC$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V280:$BV280))-IF($AV$19=CE$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V280:$BV280))-IF($AV$19=CG$19,$AV280)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V280:$BV280*INDIRECT(\"Months_non_UN_operation\"&$B280),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V280:$BV280))-IF($AV$19=CI$19,$AV280)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B280-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"P280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"Q280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"R280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"S280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"T280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"U280*(Direct_cost_personnel*$F280-UN_compensation)*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,4.350439863376757E-6,1.2672365097496264E-6,3.6262589192548025E-7,1.5822918813569661E-6,0,1.1382855803446848E-6,0,{"$f":"BW280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"BY280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CA280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CC280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CE280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CG280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0,{"$f":"CI280*Direct_cost_personnel*$F280*$G280/CPI_2001*12/1000000/$E280*$CK280","v":0},0]
["Indonesia",2000,297000,{"$f":"AVERAGE(1240.082688,1108.799232)","v":1174.4409599999999},165021,0.33260659999999997,172.2,0.800149,0.23311699999999999,6.6836999999999994E-2,0.29091,0,0.209285,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX281","v":0},{"$f":"Include_Afghanistan*DY281","v":0},{"$f":"Include_Afghanistan*DZ281","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV281)),Personnel_plane*AV281,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY281)),Personnel_plane*AY281,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA281)),Personnel_plane*BA281,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV281*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V281:$BV281))-IF($AV$19=BY$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V281:$BV281))-IF($AV$19=CA$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V281:$BV281))-IF($AV$19=CC$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V281:$BV281))-IF($AV$19=CE$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V281:$BV281))-IF($AV$19=CG$19,$AV281)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V281:$BV281*INDIRECT(\"Months_non_UN_operation\"&$B281),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V281:$BV281))-IF($AV$19=CI$19,$AV281)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B281-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"P281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"Q281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"R281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"S281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"T281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"U281*(Direct_cost_personnel*$F281-UN_compensation)*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,7.876851342459998E-6,2.2948575257861315E-6,6.5795884663481275E-7,2.8637851500595986E-6,0,2.0602498199794544E-6,0,{"$f":"BW281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"BY281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CA281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CC281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},{"$f":"CD281/$C281*$D281/$E281*$CK281","v":0},{"$f":"CE281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CG281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0,{"$f":"CI281*Direct_cost_personnel*$F281*$G281/CPI_2001*12/1000000/$E281*$CK281","v":0},0]
["Ireland",2000,11460,711,97811,0.88633010000000001,172.2,4.7784130000000005,1.391877,0.39830700000000002,1.737954,0,1.250275,0,767,60.5,661,4.5,0,41,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX282","v":0},{"$f":"Include_Afghanistan*DY282","v":0},{"$f":"Include_Afghanistan*DZ282","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV282)),Personnel_plane*AV282,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY282)),Personnel_plane*AY282,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA282)),Personnel_plane*BA282,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV282*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V282:$BV282))-IF($AV$19=BY$19,$AV282)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V282:$BV282))-IF($AV$19=CA$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V282:$BV282))-IF($AV$19=CC$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V282:$BV282))-IF($AV$19=CE$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V282:$BV282))-IF($AV$19=CG$19,$AV282)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V282:$BV282*INDIRECT(\"Months_non_UN_operation\"&$B282),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V282:$BV282))-IF($AV$19=CI$19,$AV282)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B282-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":1.1687709112595639E-3},7.9033942186740086E-4,{"$f":"P282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":9.2191186611738756E-5},6.234098438458638E-5,{"$f":"Q282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":1.0072458570307323E-3},6.8111389550762965E-4,{"$f":"R282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":6.857195698393792E-6},4.6369327228204746E-6,{"$f":"S282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"T282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":6.2476671918698987E-5},4.2247609252364315E-5,{"$f":"U282*(Direct_cost_personnel*$F282-UN_compensation)*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,7.9362799890192104E-5,2.3117142830215997E-5,6.615325786168492E-6,2.8865000894723601E-5,0,2.0765330379084003E-5,0,{"$f":"BW282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":2.6451198157614262E-4},1.5868614206985621E-4,{"$f":"BY282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":2.6451198157614262E-4},1.5868614206985621E-4,{"$f":"CA282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CC282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CE282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CG282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0,{"$f":"CI282*Direct_cost_personnel*$F282*$G282/CPI_2001*12/1000000/$E282*$CK282","v":0},0]
["Italy",2000,250600,15704,1107248,0.75294859999999997,172.2,115.971029,33.780850999999998,9.6676819999999992,42.179051999999999,0,30.343444000000002,0,156.5,68,68.5,7.5,6.5,0,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX283","v":0},{"$f":"Include_Afghanistan*DY283","v":0},{"$f":"Include_Afghanistan*DZ283","v":0},null,null,null,6400,null,{"$f":"IF(NOT(ISBLANK(AV283)),Personnel_plane*AV283,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY283)),Personnel_plane*AY283,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA283)),Personnel_plane*BA283,0)","v":0},null,null,null,null,null,77,null,null,null,null,null,1640,null,null,null,null,null,null,{"$f":"DV283*Include_Iraq","v":0},0,8117,8117,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":8040},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V283:$BV283))-IF($AV$19=BY$19,$AV283)","v":8040},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":77},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V283:$BV283))-IF($AV$19=CA$19,$AV283)","v":77},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V283:$BV283))-IF($AV$19=CC$19,$AV283)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V283:$BV283))-IF($AV$19=CE$19,$AV283)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V283:$BV283))-IF($AV$19=CG$19,$AV283)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V283:$BV283*INDIRECT(\"Months_non_UN_operation\"&$B283),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V283:$BV283))-IF($AV$19=CI$19,$AV283)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B283-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":1.7493038878111092E-5},1.4388636935006463E-5,{"$f":"P283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":7.6008092249939573E-6},6.2519317033893884E-6,{"$f":"Q283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":7.656697528118911E-6},6.2979017894437232E-6,{"$f":"R283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":8.3832454687433343E-7},6.8955129081500615E-7,{"$f":"S283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":7.265479406244222E-7},5.9761111870633865E-7,{"$f":"T283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"U283*(Direct_cost_personnel*$F283-UN_compensation)*$G283/CPI_2001*12/1000000/$E283*$CK283","v":6.7065963749946664E-7},5.516410326520049E-7,1.7014751205357518E-4,4.9561755226837965E-5,1.418399106922757E-5,6.1883220494476888E-5,0,4.4518545263032747E-5,0,{"$f":"BW283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":1.0462435666360927E-3},7.4627837700605394E-4,{"$f":"BY283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":1.0363186245847217E-3},7.3919898375368663E-4,{"$f":"CA283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":9.9249420513710883E-6},7.0793932523673963E-6,{"$f":"CC283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"CE283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"CG283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0,{"$f":"CI283*Direct_cost_personnel*$F283*$G283/CPI_2001*12/1000000/$E283*$CK283","v":0},0]
["Japan",2000,236700,45600,4731199,1.4360139999999999,172.2,437.43441700000005,127.45064600000001,36.564985999999998,159.017763,0,114.401022,0,42.5,7.5,30,2.5,0,2.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX284","v":0},{"$f":"Include_Afghanistan*DY284","v":0},{"$f":"Include_Afghanistan*DZ284","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV284)),Personnel_plane*AV284,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY284)),Personnel_plane*AY284,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA284)),Personnel_plane*BA284,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV284*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V284:$BV284))-IF($AV$19=BY$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V284:$BV284))-IF($AV$19=CA$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V284:$BV284))-IF($AV$19=CC$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V284:$BV284))-IF($AV$19=CE$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V284:$BV284))-IF($AV$19=CG$19,$AV284)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V284:$BV284*INDIRECT(\"Months_non_UN_operation\"&$B284),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V284:$BV284))-IF($AV$19=CI$19,$AV284)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B284-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":2.2748122207699302E-6},2.8112877251988528E-6,{"$f":"P284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":4.0143745072410548E-7},4.961095985645034E-7,{"$f":"Q284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":1.6057498028964219E-6},1.9844383942580136E-6,{"$f":"R284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":1.3381248357470178E-7},1.6536986618816781E-7,{"$f":"S284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"T284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":1.3381248357470178E-7},1.6536986618816781E-7,{"$f":"U284*(Direct_cost_personnel*$F284-UN_compensation)*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,1.501975095348739E-4,4.3761462001767541E-5,1.2554955942978601E-5,5.4600349323694881E-5,0,3.9280742266432858E-5,0,{"$f":"BW284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"BY284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CA284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CC284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CE284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CG284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0,{"$f":"CI284*Direct_cost_personnel*$F284*$G284/CPI_2001*12/1000000/$E284*$CK284","v":0},0]
["Luxembourg",2000,899,128.06338400000001,20328,0.86601300000000003,172.2,1.450582,0.42252699999999999,0.12091399999999999,0.52759299999999998,0,0.379548,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX285","v":0},{"$f":"Include_Afghanistan*DY285","v":0},{"$f":"Include_Afghanistan*DZ285","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV285)),Personnel_plane*AV285,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY285)),Personnel_plane*AY285,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA285)),Personnel_plane*BA285,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV285*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V285:$BV285))-IF($AV$19=BY$19,$AV285)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V285:$BV285))-IF($AV$19=CA$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V285:$BV285))-IF($AV$19=CC$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V285:$BV285))-IF($AV$19=CE$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V285:$BV285))-IF($AV$19=CG$19,$AV285)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V285:$BV285*INDIRECT(\"Months_non_UN_operation\"&$B285),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V285:$BV285))-IF($AV$19=CI$19,$AV285)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B285-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"P285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"Q285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"R285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"S285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"T285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"U285*(Direct_cost_personnel*$F285-UN_compensation)*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,1.1592273766344167E-4,3.3766092903897203E-5,9.6627987261922348E-6,4.2162404422547758E-5,0,3.0331441610804458E-5,0,{"$f":"BW285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":1.8572673510068753E-4},2.6183003442193666E-4,{"$f":"BY285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":1.8572673510068753E-4},2.6183003442193666E-4,{"$f":"CA285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CC285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CE285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CG285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0,{"$f":"CI285*Direct_cost_personnel*$F285*$G285/CPI_2001*12/1000000/$E285*$CK285","v":0},0]
["Mexico",2000,192800,3323.1101440000002,671929,0.6450439,172.2,4.2378230000000006,1.2345870000000001,0.35376400000000002,1.540921,0,1.1085510000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX286","v":0},{"$f":"Include_Afghanistan*DY286","v":0},{"$f":"Include_Afghanistan*DZ286","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV286)),Personnel_plane*AV286,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY286)),Personnel_plane*AY286,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA286)),Personnel_plane*BA286,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV286*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V286:$BV286))-IF($AV$19=BY$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V286:$BV286))-IF($AV$19=CA$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V286:$BV286))-IF($AV$19=CC$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V286:$BV286))-IF($AV$19=CE$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V286:$BV286))-IF($AV$19=CG$19,$AV286)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V286:$BV286*INDIRECT(\"Months_non_UN_operation\"&$B286),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V286:$BV286))-IF($AV$19=CI$19,$AV286)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B286-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"P286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"Q286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"R286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"S286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"T286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"U286*(Direct_cost_personnel*$F286-UN_compensation)*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,1.0245671453631476E-5,2.984828007900406E-6,8.5528577199247956E-7,3.7254435359856389E-6,0,2.6801141377529516E-6,0,{"$f":"BW286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"BY286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CA286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CC286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CE286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CG286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0,{"$f":"CI286*Direct_cost_personnel*$F286*$G286/CPI_2001*12/1000000/$E286*$CK286","v":0},0]
["Netherlands",2000,51940,6047,386204,0.82246609999999998,172.2,34.811713999999995,10.140162999999999,2.9019210000000002,12.661208,0,9.1084219999999991,0,164.5,153,11,0.5,0,0,0,null,null,null,null,null,155,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX287","v":0},{"$f":"Include_Afghanistan*DY287","v":0},{"$f":"Include_Afghanistan*DZ287","v":0},null,null,null,1450,null,{"$f":"IF(NOT(ISBLANK(AV287)),Personnel_plane*AV287,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY287)),Personnel_plane*AY287,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA287)),Personnel_plane*BA287,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1267,null,null,null,null,null,null,{"$f":"DV287*Include_Iraq","v":0},0,2872,2872,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":2872},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V287:$BV287))-IF($AV$19=BY$19,$AV287)","v":2872},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V287:$BV287))-IF($AV$19=CA$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V287:$BV287))-IF($AV$19=CC$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V287:$BV287))-IF($AV$19=CE$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V287:$BV287))-IF($AV$19=CG$19,$AV287)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V287:$BV287*INDIRECT(\"Months_non_UN_operation\"&$B287),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V287:$BV287))-IF($AV$19=CI$19,$AV287)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B287-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":5.832885312906481E-5},8.0557903449825945E-5,{"$f":"P287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":5.4251152150437187E-5},7.4926195913819856E-5,{"$f":"Q287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":3.9004096317307784E-6},5.3868506866145005E-6,{"$f":"R287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":1.7729134689685355E-7},2.4485684939156823E-7,{"$f":"S287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"T287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"U287*(Direct_cost_personnel*$F287-UN_compensation)*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,1.4642985633379207E-4,4.2652959038191402E-5,1.2206462316736668E-5,5.3257327934276924E-5,0,3.8313107044587093E-5,0,{"$f":"BW287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":1.1593177984110766E-3},1.4064577429051676E-3,{"$f":"BY287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":1.1593177984110766E-3},1.4064577429051676E-3,{"$f":"CA287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CC287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CE287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CG287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0,{"$f":"CI287*Direct_cost_personnel*$F287*$G287/CPI_2001*12/1000000/$E287*$CK287","v":0},0]
["New Zealand",2000,9230,804,53100,0.63407429999999998,172.2,4.7144209999999998,1.3732409999999999,0.39297199999999999,1.714677,0,1.2335309999999999,0,703,3,7,2,0,691,0,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX288","v":0},{"$f":"Include_Afghanistan*DY288","v":0},{"$f":"Include_Afghanistan*DZ288","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV288)),Personnel_plane*AV288,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY288)),Personnel_plane*AY288,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA288)),Personnel_plane*BA288,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,27,null,null,null,null,null,null,{"$f":"DV288*Include_Iraq","v":0},0,84,84,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V288:$BV288))-IF($AV$19=BY$19,$AV288)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V288:$BV288))-IF($AV$19=CA$19,$AV288)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V288:$BV288))-IF($AV$19=CC$19,$AV288)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V288:$BV288))-IF($AV$19=CE$19,$AV288)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":31},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V288:$BV288))-IF($AV$19=CG$19,$AV288)","v":31},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V288:$BV288*INDIRECT(\"Months_non_UN_operation\"&$B288),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V288:$BV288))-IF($AV$19=CI$19,$AV288)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B288-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.3402299313940969E-3},1.8734242978631489E-3,{"$f":"P288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":5.7193311439292922E-6},7.9946982839110183E-6,{"$f":"Q288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.3345106002501678E-5},1.8654295995792378E-5,{"$f":"R288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":3.8128874292861938E-6},5.3297988559406792E-6,{"$f":"S288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,{"$f":"T288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.3173526068183798E-3},1.8414455047275043E-3,{"$f":"U288*(Direct_cost_personnel*$F288-UN_compensation)*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,1.4422974593906443E-4,4.2011988437839303E-5,1.2022314452011399E-5,5.2457646034912289E-5,0,3.7737797014301462E-5,0,{"$f":"BW288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":1.9012610223623306E-4},2.2385155194950851E-4,{"$f":"BY288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":6.1111961433074922E-5},7.1952284555199165E-5,{"$f":"CA288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":5.8848555454072145E-5},6.928738512722883E-5,{"$f":"CC288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,{"$f":"CE288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0,{"$f":"CG288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":7.0165585349086018E-5},8.2611882267080518E-5,{"$f":"CI288*Direct_cost_personnel*$F288*$G288/CPI_2001*12/1000000/$E288*$CK288","v":0},0]
["Norway",2000,26700,2820,168288,1.037277,172.2,13.012631000000001,3.7903709999999999,1.084673,4.732818,0,3.4047689999999999,0,71.5,42,11.5,9,0,7.5,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX289","v":0},{"$f":"Include_Afghanistan*DY289","v":0},{"$f":"Include_Afghanistan*DZ289","v":0},null,null,null,1200,null,{"$f":"IF(NOT(ISBLANK(AV289)),Personnel_plane*AV289,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY289)),Personnel_plane*AY289,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA289)),Personnel_plane*BA289,0)","v":0},null,null,null,null,null,5,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV289*Include_Iraq","v":0},0,1330,1330,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":1325},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V289:$BV289))-IF($AV$19=BY$19,$AV289)","v":1325},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V289:$BV289))-IF($AV$19=CA$19,$AV289)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V289:$BV289))-IF($AV$19=CC$19,$AV289)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V289:$BV289))-IF($AV$19=CE$19,$AV289)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V289:$BV289))-IF($AV$19=CG$19,$AV289)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V289:$BV289*INDIRECT(\"Months_non_UN_operation\"&$B289),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V289:$BV289))-IF($AV$19=CI$19,$AV289)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B289-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":7.5481006311542561E-5},7.289734927270561E-5,{"$f":"P289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":4.4338493217969058E-5},4.2820820551799088E-5,{"$f":"Q289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.2140301714443913E-5},1.1724748484421179E-5,{"$f":"R289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":9.5011056895648009E-6},9.175890118242661E-6,{"$f":"S289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"T289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":7.9175880746373338E-6},7.6465750985355517E-6,{"$f":"U289*(Direct_cost_personnel*$F289-UN_compensation)*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.5835176149274671E-6},1.5293150197071104E-6,1.2561252986130253E-4,{"$f":"I289/$E289*$CK289","v":3.6588918138300789E-5},1.047048207255309E-5,4.5686475114303175E-5,0,3.2866654536145471E-5,0,{"$f":"BW289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.5538534950419332E-3},1.3559926508069711E-3,{"$f":"BY289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":1.548011940549294E-3},1.3508949340746142E-3,{"$f":"CA289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":5.8415544926388456E-6},5.097716732357035E-6,{"$f":"CC289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"CE289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"CG289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0,{"$f":"CI289*Direct_cost_personnel*$F289*$G289/CPI_2001*12/1000000/$E289*$CK289","v":0},0]
["Poland",2000,217300,3146.0608000000002,171263,0.42368729999999999,172.2,0.84158500000000003,0.24502599999999999,6.9767999999999997E-2,0.306392,0,0.22039900000000001,0,1073.5,70,995,8.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX290","v":0},{"$f":"Include_Afghanistan*DY290","v":0},{"$f":"Include_Afghanistan*DZ290","v":0},null,null,null,532,null,{"$f":"IF(NOT(ISBLANK(AV290)),Personnel_plane*AV290,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY290)),Personnel_plane*AY290,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA290)),Personnel_plane*BA290,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,null,null,{"$f":"DV290*Include_Iraq","v":0},0,832,832,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":832},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V290:$BV290))-IF($AV$19=BY$19,$AV290)","v":832},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V290:$BV290))-IF($AV$19=CA$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V290:$BV290))-IF($AV$19=CC$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V290:$BV290))-IF($AV$19=CE$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V290:$BV290))-IF($AV$19=CG$19,$AV290)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V290:$BV290*INDIRECT(\"Months_non_UN_operation\"&$B290),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V290:$BV290))-IF($AV$19=CI$19,$AV290)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B290-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.8457494843151913E-4},1.4742355634065699E-4,{"$f":"P290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":2.5077080941039912E-5},9.613087045967386E-6,{"$f":"Q290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.5645279337621021E-4},1.3664316586767928E-4,{"$f":"R290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.0450741142691318E-6},1.1673034270103256E-6,{"$f":"S290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"T290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"U290*(Direct_cost_personnel*$F290-UN_compensation)*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"H290/$E290*$CK290","v":7.9828034425119573E-6},2.3241792526066109E-6,6.6178012984686532E-7,2.9062627213628136E-6,0,2.0905813386956671E-6,0,{"$f":"BW290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.9014141450440556E-4},1.142584060320695E-4,{"$f":"BY290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":3.9014141450440556E-4},1.142584060320695E-4,{"$f":"CA290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CC290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CE290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CG290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0,{"$f":"CI290*Direct_cost_personnel*$F290*$G290/CPI_2001*12/1000000/$E290*$CK290","v":0},0]
["Portugal",2000,44650,1267,117644,0.6447271,172.2,9.1598469999999992,2.6687069999999999,0.76598100000000002,3.329691,0,2.3954680000000002,0,938.5,56.5,0,8.5,0,872,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX291","v":0},{"$f":"Include_Afghanistan*DY291","v":0},{"$f":"Include_Afghanistan*DZ291","v":0},null,null,null,340,null,{"$f":"IF(NOT(ISBLANK(AV291)),Personnel_plane*AV291,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY291)),Personnel_plane*AY291,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA291)),Personnel_plane*BA291,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,335,null,null,null,null,null,null,{"$f":"DV291*Include_Iraq","v":0},0,675,675,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":675},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V291:$BV291))-IF($AV$19=BY$19,$AV291)","v":675},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V291:$BV291))-IF($AV$19=CA$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V291:$BV291))-IF($AV$19=CC$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V291:$BV291))-IF($AV$19=CE$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V291:$BV291))-IF($AV$19=CG$19,$AV291)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V291:$BV291*INDIRECT(\"Months_non_UN_operation\"&$B291),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V291:$BV291))-IF($AV$19=CI$19,$AV291)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B291-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":8.2368338419251327E-4},3.677398064009746E-4,{"$f":"P291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":4.9587758345100689E-5},2.2138837572354891E-5,{"$f":"Q291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"R291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.4601052377585106E-6},3.3306215816817101E-6,{"$f":"S291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"T291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.6531903145004958E-4},3.4168259049722951E-4,{"$f":"U291*(Direct_cost_personnel*$F291-UN_compensation)*$G291/CPI_2001*12/1000000/$E291*$CK291","v":1.3164891596044429E-6},5.8775674970853705E-7,1.2648511910520684E-4,3.6851240282932586E-5,1.0577163354074085E-5,4.5978536837846223E-5,0,3.3078178630353941E-5,0,{"$f":"BW291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.0117551912497907E-4},2.6449053736884168E-4,{"$f":"BY291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":7.0117551912497907E-4},2.6449053736884168E-4,{"$f":"CA291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CC291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CE291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CG291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0,{"$f":"CI291*Direct_cost_personnel*$F291*$G291/CPI_2001*12/1000000/$E291*$CK291","v":0},0]
["Russia",2000,1520000,9634.6961919999994,259702,0.25979910000000001,172.2,29.049878,8.4341690000000007,2.3341959999999999,10.634691999999999,0,7.6468210000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX292","v":0},{"$f":"Include_Afghanistan*DY292","v":0},{"$f":"Include_Afghanistan*DZ292","v":0},null,null,null,3600,null,{"$f":"IF(NOT(ISBLANK(AV292)),Personnel_plane*AV292,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY292)),Personnel_plane*AY292,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA292)),Personnel_plane*BA292,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,600,null,null,null,null,null,null,{"$f":"DV292*Include_Iraq","v":0},0,4200,4200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":4200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V292:$BV292))-IF($AV$19=BY$19,$AV292)","v":4200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V292:$BV292))-IF($AV$19=CA$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V292:$BV292))-IF($AV$19=CC$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V292:$BV292))-IF($AV$19=CE$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V292:$BV292))-IF($AV$19=CG$19,$AV292)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V292:$BV292*INDIRECT(\"Months_non_UN_operation\"&$B292),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V292:$BV292))-IF($AV$19=CI$19,$AV292)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B292-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"P292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"Q292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"R292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"S292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"T292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"U292*(Direct_cost_personnel*$F292-UN_compensation)*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,1.8171468082152847E-4,5.2757960905372134E-5,1.4601014197542875E-5,6.6522815084292674E-5,0,4.7832890634320775E-5,0,{"$f":"BW292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":7.9639489483167248E-4},1.6652882967526977E-4,{"$f":"BY292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":7.9639489483167248E-4},1.6652882967526977E-4,{"$f":"CA292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CC292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CE292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CG292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0,{"$f":"CI292*Direct_cost_personnel*$F292*$G292/CPI_2001*12/1000000/$E292*$CK292","v":0},0]
["Saudi Arabia",2000,201500,19964.266496,188693,0.52190669999999995,172.2,2.4011499999999999,0.69934300000000005,0.199905,0.87351199999999996,0,0.62839,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX293","v":0},{"$f":"Include_Afghanistan*DY293","v":0},{"$f":"Include_Afghanistan*DZ293","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV293)),Personnel_plane*AV293,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY293)),Personnel_plane*AY293,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA293)),Personnel_plane*BA293,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV293*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V293:$BV293))-IF($AV$19=BY$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V293:$BV293))-IF($AV$19=CA$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V293:$BV293))-IF($AV$19=CC$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V293:$BV293))-IF($AV$19=CE$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V293:$BV293))-IF($AV$19=CG$19,$AV293)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V293:$BV293*INDIRECT(\"Months_non_UN_operation\"&$B293),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V293:$BV293))-IF($AV$19=CI$19,$AV293)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B293-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"P293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"Q293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"R293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"S293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"T293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"U293*(Direct_cost_personnel*$F293-UN_compensation)*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,2.0672095324265077E-5,6.0208171752524888E-6,1.721031678902697E-6,7.5202812531034866E-6,0,5.4099652170064072E-6,0,{"$f":"BW293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"BY293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CA293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CC293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CE293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CG293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0,{"$f":"CI293*Direct_cost_personnel*$F293*$G293/CPI_2001*12/1000000/$E293*$CK293","v":0},0]
["Slovakia",2000,38600,481.84998400000001,20482,0.48438110000000001,172.2,0.15127199999999999,4.4019999999999997E-2,1.2468999999999999E-2,5.5128999999999997E-2,0,3.9654000000000002E-2,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX294","v":0},{"$f":"Include_Afghanistan*DY294","v":0},{"$f":"Include_Afghanistan*DZ294","v":0},null,null,null,40,null,{"$f":"IF(NOT(ISBLANK(AV294)),Personnel_plane*AV294,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY294)),Personnel_plane*AY294,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA294)),Personnel_plane*BA294,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV294*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V294:$BV294))-IF($AV$19=BY$19,$AV294)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V294:$BV294))-IF($AV$19=CA$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V294:$BV294))-IF($AV$19=CC$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V294:$BV294))-IF($AV$19=CE$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V294:$BV294))-IF($AV$19=CG$19,$AV294)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V294:$BV294*INDIRECT(\"Months_non_UN_operation\"&$B294),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V294:$BV294))-IF($AV$19=CI$19,$AV294)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B294-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"P294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"Q294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"R294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"S294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"T294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"U294*(Direct_cost_personnel*$F294-UN_compensation)*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,1.1997953764437114E-5,3.4913924897570055E-6,9.8896349283916644E-7,4.3724892450661964E-6,0,3.1451085367747461E-6,0,{"$f":"BW294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":1.7930468926248541E-4},3.960346369472033E-5,{"$f":"BY294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":1.7930468926248541E-4},3.960346369472033E-5,{"$f":"CA294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CC294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CE294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CG294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0,{"$f":"CI294*Direct_cost_personnel*$F294*$G294/CPI_2001*12/1000000/$E294*$CK294","v":0},0]
["South Korea",2000,683000,12800,533385,0.65980179999999999,172.2,4.2862069999999992,1.248642,0.35769699999999999,1.5586009999999999,0,1.121267,0,475,3,0,19,9,444,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX295","v":0},{"$f":"Include_Afghanistan*DY295","v":0},{"$f":"Include_Afghanistan*DZ295","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV295)),Personnel_plane*AV295,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY295)),Personnel_plane*AY295,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA295)),Personnel_plane*BA295,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV295*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V295:$BV295))-IF($AV$19=BY$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V295:$BV295))-IF($AV$19=CA$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V295:$BV295))-IF($AV$19=CC$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V295:$BV295))-IF($AV$19=CE$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V295:$BV295))-IF($AV$19=CG$19,$AV295)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V295:$BV295*INDIRECT(\"Months_non_UN_operation\"&$B295),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V295:$BV295))-IF($AV$19=CI$19,$AV295)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B295-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":9.4493934199451092E-5},2.7112094799743323E-5,{"$f":"P295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":5.9680379494390159E-7},1.7123428294574731E-7,{"$f":"Q295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"R295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":3.7797573679780438E-6},1.0844837919897329E-6,{"$f":"S295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":1.7904113848317047E-6},5.13702848837242E-7,{"$f":"T295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":8.8326961651697436E-5},2.5342673875970598E-5,{"$f":"U295*(Direct_cost_personnel*$F295-UN_compensation)*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,1.3054292516770704E-5,3.8029283039119694E-6,1.0894203827233102E-6,4.746955378247327E-6,0,3.4149884518881005E-6,0,{"$f":"BW295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"BY295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CA295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CC295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CE295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CG295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0,{"$f":"CI295*Direct_cost_personnel*$F295*$G295/CPI_2001*12/1000000/$E295*$CK295","v":0},0]
["Spain",2000,166050,6857,582377,0.67643229999999999,172.2,55.266873000000004,16.098496000000001,4.6071410000000004,20.100802000000002,0,14.460433999999999,0,154.5,127.5,0,1,0,10.5,15.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX296","v":0},{"$f":"Include_Afghanistan*DY296","v":0},{"$f":"Include_Afghanistan*DZ296","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV296)),Personnel_plane*AV296,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY296)),Personnel_plane*AY296,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA296)),Personnel_plane*BA296,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV296*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V296:$BV296))-IF($AV$19=BY$19,$AV296)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V296:$BV296))-IF($AV$19=CA$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V296:$BV296))-IF($AV$19=CC$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V296:$BV296))-IF($AV$19=CE$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V296:$BV296))-IF($AV$19=CG$19,$AV296)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V296:$BV296*INDIRECT(\"Months_non_UN_operation\"&$B296),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V296:$BV296))-IF($AV$19=CI$19,$AV296)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B296-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":2.8986074628004639E-5},1.7796743263737718E-5,{"$f":"P296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":2.3920547023110621E-5},1.4686632790463164E-5,{"$f":"Q296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"R296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":1.8761213351459317E-7},1.151892767879464E-7,{"$f":"S296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"T296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":1.9699274019032278E-6},1.2094874062734371E-6,{"$f":"U296*(Direct_cost_personnel*$F296-UN_compensation)*$G296/CPI_2001*12/1000000/$E296*$CK296","v":2.9079880694761936E-6},1.785433790213169E-6,1.5416354022691742E-4,4.49057636332866E-5,1.2851336222416287E-5,5.6069949854414633E-5,0,4.0336490516799895E-5,0,{"$f":"BW296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":5.5039814294403422E-4},2.8797319196986596E-4,{"$f":"BY296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":5.5039814294403422E-4},2.8797319196986596E-4,{"$f":"CA296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CC296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CE296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CG296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0,{"$f":"CI296*Direct_cost_personnel*$F296*$G296/CPI_2001*12/1000000/$E296*$CK296","v":0},0]
["Sweden",2000,52700,4405,247259,0.99718209999999996,172.2,23.029623000000001,6.7079089999999999,1.9187730000000001,8.3767700000000005,0,6.0261709999999997,0,180,105.5,41,11,8,12,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX297","v":0},{"$f":"Include_Afghanistan*DY297","v":0},{"$f":"Include_Afghanistan*DZ297","v":0},null,null,null,760,null,{"$f":"IF(NOT(ISBLANK(AV297)),Personnel_plane*AV297,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY297)),Personnel_plane*AY297,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA297)),Personnel_plane*BA297,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,510,null,null,null,null,null,null,{"$f":"DV297*Include_Iraq","v":0},0,1270,1270,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":1270},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V297:$BV297))-IF($AV$19=BY$19,$AV297)","v":1270},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V297:$BV297))-IF($AV$19=CA$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V297:$BV297))-IF($AV$19=CC$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V297:$BV297))-IF($AV$19=CE$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V297:$BV297))-IF($AV$19=CG$19,$AV297)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V297:$BV297*INDIRECT(\"Months_non_UN_operation\"&$B297),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V297:$BV297))-IF($AV$19=CI$19,$AV297)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B297-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":1.2379919645148774E-4},9.8850003978091596E-5,{"$f":"P297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":7.2560084586844212E-5},5.7937085664937008E-5,{"$f":"Q297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":2.8198705858394439E-5},2.2515834239454193E-5,{"$f":"R297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":7.5655064498131413E-6},6.0408335764389304E-6,{"$f":"S297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":5.5021865089550112E-6},4.3933335101374037E-6,{"$f":"T297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":8.2532797634325168E-6},6.590000265206106E-6,{"$f":"U297*(Direct_cost_personnel*$F297-UN_compensation)*$G297/CPI_2001*12/1000000/$E297*$CK297","v":1.7194332840484406E-6},1.3729167219179387E-6,1.51305849080767E-4,4.4071319222269446E-5,1.2606440754946379E-5,5.503582483327219E-5,0,3.9592264270278962E-5,0,{"$f":"BW297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":9.7082939042435071E-4},6.9744169473431286E-4,{"$f":"BY297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":9.7082939042435071E-4},6.9744169473431286E-4,{"$f":"CA297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CC297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CE297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CG297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0,{"$f":"CI297*Direct_cost_personnel*$F297*$G297/CPI_2001*12/1000000/$E297*$CK297","v":0},0]
["Switzerland",2000,15470,2893,249912,1.0964419999999999,172.2,0,0,0,0,0,0,0,17,12,4.5,0.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX298","v":0},{"$f":"Include_Afghanistan*DY298","v":0},{"$f":"Include_Afghanistan*DZ298","v":0},null,null,null,130,null,{"$f":"IF(NOT(ISBLANK(AV298)),Personnel_plane*AV298,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY298)),Personnel_plane*AY298,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA298)),Personnel_plane*BA298,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV298*Include_Iraq","v":0},0,130,130,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":130},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V298:$BV298))-IF($AV$19=BY$19,$AV298)","v":130},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V298:$BV298))-IF($AV$19=CA$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V298:$BV298))-IF($AV$19=CC$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V298:$BV298))-IF($AV$19=CE$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V298:$BV298))-IF($AV$19=CG$19,$AV298)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V298:$BV298*INDIRECT(\"Months_non_UN_operation\"&$B298),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V298:$BV298))-IF($AV$19=CI$19,$AV298)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B298-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":1.2847856136594463E-5},2.0665262591408791E-5,{"$f":"P298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":9.0690749199490347E-6},1.458724418217091E-5,{"$f":"Q298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":3.4009030949808869E-6},5.4702165683140914E-6,{"$f":"R298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":3.7787812166454304E-7},6.0780184092378793E-7,{"$f":"S298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"T298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"U298*(Direct_cost_personnel*$F298-UN_compensation)*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,0,0,0,0,0,0,0,{"$f":"BW298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":1.0810822436556254E-4},1.5802847864018486E-4,{"$f":"BY298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":1.0810822436556254E-4},1.5802847864018486E-4,{"$f":"CA298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CC298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CE298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CG298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0,{"$f":"CI298*Direct_cost_personnel*$F298*$G298/CPI_2001*12/1000000/$E298*$CK298","v":0},0]
["Turkey",2000,609700,9993.6020480000007,266439,0.45239449999999998,172.2,1.8772340000000001,0.54681000000000002,0.156477,0.68276700000000001,0,0.49118000000000001,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX299","v":0},{"$f":"Include_Afghanistan*DY299","v":0},{"$f":"Include_Afghanistan*DZ299","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV299)),Personnel_plane*AV299,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY299)),Personnel_plane*AY299,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA299)),Personnel_plane*BA299,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV299*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V299:$BV299))-IF($AV$19=BY$19,$AV299)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V299:$BV299))-IF($AV$19=CA$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V299:$BV299))-IF($AV$19=CC$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V299:$BV299))-IF($AV$19=CE$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V299:$BV299))-IF($AV$19=CG$19,$AV299)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V299:$BV299*INDIRECT(\"Months_non_UN_operation\"&$B299),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V299:$BV299))-IF($AV$19=CI$19,$AV299)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B299-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"P299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"Q299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"R299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"S299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"T299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"U299*(Direct_cost_personnel*$F299-UN_compensation)*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,1.1445680362269801E-5,3.3339543599214324E-6,9.5405566170594171E-7,4.1628975630666532E-6,0,2.994772777575774E-6,0,{"$f":"BW299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":6.8873178100099797E-4},2.1386653434356508E-4,{"$f":"BY299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":6.8873178100099797E-4},2.1386653434356508E-4,{"$f":"CA299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CC299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CE299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CG299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0,{"$f":"CI299*Direct_cost_personnel*$F299*$G299/CPI_2001*12/1000000/$E299*$CK299","v":0},0]
["United Kingdom",2000,212450,33890,1480146,0.96244589999999997,172.2,131.61038600000001,38.335324999999997,10.967962,47.869776000000002,0,34.437322999999999,0,533.5,485,11,19.5,0,18,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX300","v":0},{"$f":"Include_Afghanistan*DY300","v":0},{"$f":"Include_Afghanistan*DZ300","v":0},null,null,null,3500,null,{"$f":"IF(NOT(ISBLANK(AV300)),Personnel_plane*AV300,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY300)),Personnel_plane*AY300,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA300)),Personnel_plane*BA300,0)","v":0},null,null,null,null,null,null,null,null,160,null,null,2700,4500,null,null,null,null,null,{"$f":"DV300*Include_Iraq","v":0},0,7272.5,11210,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":6550},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V300:$BV300))-IF($AV$19=BY$19,$AV300)","v":6550},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V300:$BV300))-IF($AV$19=CA$19,$AV300)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":562.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V300:$BV300))-IF($AV$19=CC$19,$AV300)","v":4500},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V300:$BV300))-IF($AV$19=CE$19,$AV300)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V300:$BV300))-IF($AV$19=CG$19,$AV300)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V300:$BV300*INDIRECT(\"Months_non_UN_operation\"&$B300),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V300:$BV300))-IF($AV$19=CI$19,$AV300)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B300-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":5.8922146394725067E-5},9.3404047987481734E-5,{"$f":"P300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":5.3565587631568242E-5},8.4912770897710646E-5,{"$f":"Q300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":1.2148896163860838E-6},1.9258566595357056E-6,{"$f":"R300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":2.1536679563207841E-6},3.4140186237223867E-6,{"$f":"S300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,{"$f":"T300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":1.9880011904499555E-6},3.1514018065129729E-6,{"$f":"U300*(Direct_cost_personnel*$F300-UN_compensation)*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,1.4444636058046867E-4,4.2074173218513728E-5,1.2037668470061916E-5,5.2538520212244224E-5,0,3.7795998679648778E-5,0,{"$f":"BW300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":8.9633907563412267E-4},1.9626230139450237E-3,{"$f":"BY300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":8.072906078244763E-4},1.1467601018144429E-3,{"$f":"CA300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":1.9720075916323088E-5},2.8012460502337535E-5,{"$f":"CC300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":6.9328391893323346E-5},7.8785045162824325E-4,{"$f":"CE300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,{"$f":"CG300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0,{"$f":"CI300*Direct_cost_personnel*$F300*$G300/CPI_2001*12/1000000/$E300*$CK300","v":0},0]
["United States",2000,1365800,281601,9951475,1,172.2,667.32213300000001,199.62925899999999,55.835956000000003,238.20930999999999,0,173.64760799999999,0,833,742.5,13,15,0,62.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX301","v":0},{"$f":"Include_Afghanistan*DY301","v":0},{"$f":"Include_Afghanistan*DZ301","v":0},null,null,null,5950,null,{"$f":"IF(NOT(ISBLANK(AV301)),Personnel_plane*AV301,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY301)),Personnel_plane*AY301,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA301)),Personnel_plane*BA301,0)","v":0},null,null,null,null,null,918,null,null,1400,null,null,8590,null,null,null,null,null,null,{"$f":"DV301*Include_Iraq","v":0},0,16858,16858,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":14540},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V301:$BV301))-IF($AV$19=BY$19,$AV301)","v":14540},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V301:$BV301))-IF($AV$19=CA$19,$AV301)","v":2318},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V301:$BV301))-IF($AV$19=CC$19,$AV301)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V301:$BV301))-IF($AV$19=CE$19,$AV301)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V301:$BV301))-IF($AV$19=CG$19,$AV301)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V301:$BV301*INDIRECT(\"Months_non_UN_operation\"&$B301),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V301:$BV301))-IF($AV$19=CI$19,$AV301)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B301-'Humanitarian interventions data'!First_year)","v":1.6245047927124714},{"$f":"O301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":1.4279627662485117E-5},2.8036618128219298E-5,{"$f":"P301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":1.2728239543091476E-5},2.4990623001443971E-5,{"$f":"Q301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":2.2285133206759482E-7},4.3754626130474296E-7,{"$f":"R301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":2.571361523856864E-7},5.0486107073624173E-7,{"$f":"S301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"T301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":1.0714006349403599E-6},2.1035877947343412E-6,{"$f":"U301*(Direct_cost_personnel*$F301-UN_compensation)*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,1.0893540940831477E-4,3.258800208121301E-5,9.1148074157532104E-6,3.8885910456865022E-5,0,2.8346689454483531E-5,0,{"$f":"BW301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":3.2109638940132595E-4},5.6739652869810435E-4,{"$f":"BY301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":2.7694515968058366E-4},4.8937866456699708E-4,{"$f":"CA301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":4.4151229720742284E-5},7.8017864131107228E-5,{"$f":"CC301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"CE301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"CG301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0,{"$f":"CI301*Direct_cost_personnel*$F301*$G301/CPI_2001*12/1000000/$E301*$CK301","v":0},0]
["Australia",2001,50700,6800,377361,0.7133834,177.1,51.570465999999996,15.430301999999999,4.9971389999999998,20.770332,0,10.372693,0,1367,16.125,12,2,0,1336.875,0,null,null,null,null,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX302","v":0},{"$f":"Include_Afghanistan*DY302","v":0},{"$f":"Include_Afghanistan*DZ302","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV302)),Personnel_plane*AV302,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY302)),Personnel_plane*AY302,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA302)),Personnel_plane*BA302,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV302*Include_Iraq","v":0},0,175,175,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V302:$BV302))-IF($AV$19=BY$19,$AV302)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V302:$BV302))-IF($AV$19=CA$19,$AV302)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V302:$BV302))-IF($AV$19=CC$19,$AV302)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V302:$BV302))-IF($AV$19=CE$19,$AV302)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":149},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V302:$BV302))-IF($AV$19=CG$19,$AV302)","v":149},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V302:$BV302*INDIRECT(\"Months_non_UN_operation\"&$B302),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V302:$BV302))-IF($AV$19=CI$19,$AV302)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B302-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":4.6424663179268731E-4},8.4593394112173522E-4,{"$f":"P302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":5.4762084401295404E-6},9.9785550845559481E-6,{"$f":"Q302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":4.0753179089336115E-6},7.4259014582741951E-6,{"$f":"R302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":6.7921965148893528E-7},1.237650243045699E-6,{"$f":"S302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"T302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":4.5401588579213522E-4},8.2729183433585937E-4,{"$f":"U302*(Direct_cost_personnel*$F302-UN_compensation)*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,2.3794031829332452E-4,7.1193674481090046E-5,2.3056236184020242E-5,9.5831971096364046E-5,0,4.785843653185022E-5,0,{"$f":"BW302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":6.9120882841831503E-5},1.0829439626649868E-4,{"$f":"BY302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"CA302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":1.0269388307929254E-5},1.6089453159594086E-5,{"$f":"CC302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"CE302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0,{"$f":"CG302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":5.8851494533902269E-5},9.220494310690457E-5,{"$f":"CI302*Direct_cost_personnel*$F302*$G302/CPI_2001*12/1000000/$E302*$CK302","v":0},0]
["Austria",2001,34600,1513,191843,0.8210094,177.1,30.189875999999998,8.9788429999999995,2.9442699999999999,12.168583,0,6.0981800000000002,0,555.875,160.25,377.75,9.125,0.625,8.125,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX303","v":0},{"$f":"Include_Afghanistan*DY303","v":0},{"$f":"Include_Afghanistan*DZ303","v":0},null,null,null,480,null,{"$f":"IF(NOT(ISBLANK(AV303)),Personnel_plane*AV303,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY303)),Personnel_plane*AY303,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA303)),Personnel_plane*BA303,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,{"$f":"DV303*Include_Iraq","v":0},0,536,536,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":536},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V303:$BV303))-IF($AV$19=BY$19,$AV303)","v":536},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V303:$BV303))-IF($AV$19=CA$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V303:$BV303))-IF($AV$19=CC$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V303:$BV303))-IF($AV$19=CE$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V303:$BV303))-IF($AV$19=CG$19,$AV303)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V303:$BV303*INDIRECT(\"Months_non_UN_operation\"&$B303),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V303:$BV303))-IF($AV$19=CI$19,$AV303)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B303-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.3649307160327608E-4},2.2060635094381839E-4,{"$f":"P303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":1.2583407191261526E-4},6.359733346300319E-5,{"$f":"Q303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":2.9662290586577483E-4},1.4991508714913855E-4,{"$f":"R303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":7.1652786658509469E-6},3.6213770224642995E-6,{"$f":"S303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.9077251135965384E-7},2.4803952208659589E-7,{"$f":"T303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":6.3800426476755004E-6},3.2245137871257466E-6,{"$f":"U303*(Direct_cost_personnel*$F303-UN_compensation)*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,2.7399293753371394E-4,8.1488892807112708E-5,2.6721182498145672E-5,1.1043787665086181E-4,0,5.5344985577593757E-5,0,{"$f":"BW303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.7926112689705312E-4},2.1271869414146461E-4,{"$f":"BY303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":4.7926112689705312E-4},2.1271869414146461E-4,{"$f":"CA303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CC303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CE303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CG303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0,{"$f":"CI303*Direct_cost_personnel*$F303*$G303/CPI_2001*12/1000000/$E303*$CK303","v":0},0]
["Belgium",2001,39420,2142,232686,0.79262580000000005,177.1,35.977556999999997,10.713077999999999,3.503981,14.499521,0,7.2609769999999996,0,19.75,5.5,6.375,6,1.875,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX304","v":0},{"$f":"Include_Afghanistan*DY304","v":0},{"$f":"Include_Afghanistan*DZ304","v":0},null,null,null,1010,null,{"$f":"IF(NOT(ISBLANK(AV304)),Personnel_plane*AV304,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY304)),Personnel_plane*AY304,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA304)),Personnel_plane*BA304,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV304*Include_Iraq","v":0},0,1460,1460,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":1460},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V304:$BV304))-IF($AV$19=BY$19,$AV304)","v":1460},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V304:$BV304))-IF($AV$19=CA$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V304:$BV304))-IF($AV$19=CC$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V304:$BV304))-IF($AV$19=CE$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V304:$BV304))-IF($AV$19=CG$19,$AV304)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V304:$BV304*INDIRECT(\"Months_non_UN_operation\"&$B304),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V304:$BV304))-IF($AV$19=CI$19,$AV304)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B304-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.2282895399069356E-5},8.0301505793419601E-6,{"$f":"P304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":3.4205531491079223E-6},2.2362444651332041E-6,{"$f":"Q304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":3.9647320591932733E-6},2.5920106300407594E-6,{"$f":"R304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":3.7315125262995508E-6},2.4395394165089503E-6,{"$f":"S304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.1660976644686099E-6},7.6235606765904688E-7,{"$f":"T304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"U304*(Direct_cost_personnel*$F304-UN_compensation)*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,2.6920641991669817E-4,8.0161901339447287E-5,2.6218961461617084E-5,1.0849441886554396E-4,0,5.4331138250089842E-5,0,{"$f":"BW304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.0390968995566284E-3},5.9362125801717784E-4,{"$f":"BY304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":1.0390968995566284E-3},5.9362125801717784E-4,{"$f":"CA304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CC304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CE304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CG304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0,{"$f":"CI304*Direct_cost_personnel*$F304*$G304/CPI_2001*12/1000000/$E304*$CK304","v":0},0]
["Brazil",2001,287600,12819.359743999999,554410,0.43695450000000002,177.1,15.188171999999998,4.8951010000000004,1.3054060000000001,6.2478819999999997,0,2.7397830000000001,0,97.5,1.125,0,0,0,95.375,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX305","v":0},{"$f":"Include_Afghanistan*DY305","v":0},{"$f":"Include_Afghanistan*DZ305","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV305)),Personnel_plane*AV305,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY305)),Personnel_plane*AY305,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA305)),Personnel_plane*BA305,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV305*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V305:$BV305))-IF($AV$19=BY$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V305:$BV305))-IF($AV$19=CA$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V305:$BV305))-IF($AV$19=CC$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V305:$BV305))-IF($AV$19=CE$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V305:$BV305))-IF($AV$19=CG$19,$AV305)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V305:$BV305*INDIRECT(\"Months_non_UN_operation\"&$B305),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V305:$BV305))-IF($AV$19=CI$19,$AV305)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B305-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.2380838651640186E-5},1.3648188451333643E-5,{"$f":"P305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.4285583059584828E-7},1.5747909751538819E-7,{"$f":"Q305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"R305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"S305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"T305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.2110999860514693E-5},1.3350727933804577E-5,{"$f":"U305*(Direct_cost_personnel*$F305-UN_compensation)*$G305/CPI_2001*12/1000000/$E305*$CK305","v":1.2698296052964293E-7},1.3998142001367839E-7,4.7697810970359193E-5,1.5372857390528388E-5,4.0995722610708329E-6,1.9621208832841093E-5,0,8.6041724859188865E-6,0,{"$f":"BW305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"BY305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CA305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CC305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CE305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CG305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0,{"$f":"CI305*Direct_cost_personnel*$F305*$G305/CPI_2001*12/1000000/$E305*$CK305","v":0},0]
["Canada",2001,56800,7292,715442,0.78631419999999996,177.1,82.024653000000015,24.270581,8.0435669999999995,33.082158,0,16.628347000000002,0,345.5,78,200.5,47.125,0,19.875,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX306","v":0},{"$f":"Include_Afghanistan*DY306","v":0},{"$f":"Include_Afghanistan*DZ306","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV306)),Personnel_plane*AV306,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY306)),Personnel_plane*AY306,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA306)),Personnel_plane*BA306,0)","v":0},null,null,null,null,null,27,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV306*Include_Iraq","v":0},0,2027,2027,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":2000},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V306:$BV306))-IF($AV$19=BY$19,$AV306)","v":2000},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V306:$BV306))-IF($AV$19=CA$19,$AV306)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V306:$BV306))-IF($AV$19=CC$19,$AV306)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V306:$BV306))-IF($AV$19=CE$19,$AV306)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V306:$BV306))-IF($AV$19=CG$19,$AV306)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V306:$BV306*INDIRECT(\"Months_non_UN_operation\"&$B306),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V306:$BV306))-IF($AV$19=CI$19,$AV306)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B306-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":6.9247140950352419E-5},1.079433620617099E-4,{"$f":"P306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":1.5633218506881301E-5},2.4369268424930165E-5,{"$f":"Q306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":4.0185388597816674E-5},6.2641516912801244E-5,{"$f":"R306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":9.4450695145741204E-6},1.4723099673395307E-5,{"$f":"S306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"T306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":3.9834643310803313E-6},6.2094770505831661E-6,{"$f":"U306*(Direct_cost_personnel*$F306-UN_compensation)*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,1.9961536469292868E-4,5.9064935972655258E-5,1.9574841238731066E-5,8.0508807931184867E-5,0,4.0466779550357455E-5,0,{"$f":"BW306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":4.6545819186183688E-4},6.3328855252991589E-4,{"$f":"BY306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":4.5925820607976028E-4},6.2485303653667091E-4,{"$f":"CA306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":6.1999857820767643E-6},8.4355159932450558E-6,{"$f":"CC306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"CE306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"CG306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0,{"$f":"CI306*Direct_cost_personnel*$F306*$G306/CPI_2001*12/1000000/$E306*$CK306","v":0},0]
["China",2001,2310000,26889.324543999999,1324814,0.40067150000000001,177.1,59.789736999999995,18.148430999999999,5.6937129999999998,24.015021000000001,0,11.932572,0,117.875,8.75,15.125,37.375,0,56.625,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX307","v":0},{"$f":"Include_Afghanistan*DY307","v":0},{"$f":"Include_Afghanistan*DZ307","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV307)),Personnel_plane*AV307,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY307)),Personnel_plane*AY307,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA307)),Personnel_plane*BA307,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV307*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V307:$BV307))-IF($AV$19=BY$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V307:$BV307))-IF($AV$19=CA$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V307:$BV307))-IF($AV$19=CC$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V307:$BV307))-IF($AV$19=CE$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V307:$BV307))-IF($AV$19=CG$19,$AV307)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V307:$BV307*INDIRECT(\"Months_non_UN_operation\"&$B307),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V307:$BV307))-IF($AV$19=CI$19,$AV307)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B307-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":5.5893885851517593E-6},1.8032614831271965E-6,{"$f":"P307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":4.1490689391370435E-7},1.338582225014886E-7,{"$f":"Q307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":7.1719620233654607E-7},2.3138349889543027E-7,{"$f":"R307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":1.7722451611456801E-6},5.7176583611350128E-7,{"$f":"S307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"T307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":2.6850403277558291E-6},8.6625392561677606E-7,{"$f":"U307*(Direct_cost_personnel*$F307-UN_compensation)*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,7.8577051910195872E-5,2.3851086763863973E-5,7.4828089971821935E-6,3.1561094703284018E-5,0,1.5682061445865699E-5,0,{"$f":"BW307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"BY307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CA307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CC307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CE307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CG307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0,{"$f":"CI307*Direct_cost_personnel*$F307*$G307/CPI_2001*12/1000000/$E307*$CK307","v":0},0]
["Czech Republic",2001,53600,1111.2323839999999,64376,0.3739806,177.1,0,0,0,0,0,0,0,47.5,34.75,0,12.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX308","v":0},{"$f":"Include_Afghanistan*DY308","v":0},{"$f":"Include_Afghanistan*DZ308","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV308)),Personnel_plane*AV308,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY308)),Personnel_plane*AY308,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA308)),Personnel_plane*BA308,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,{"$f":"DV308*Include_Iraq","v":0},0,407,407,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":407},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V308:$BV308))-IF($AV$19=BY$19,$AV308)","v":407},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V308:$BV308))-IF($AV$19=CA$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V308:$BV308))-IF($AV$19=CC$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V308:$BV308))-IF($AV$19=CE$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V308:$BV308))-IF($AV$19=CG$19,$AV308)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V308:$BV308*INDIRECT(\"Months_non_UN_operation\"&$B308),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V308:$BV308))-IF($AV$19=CI$19,$AV308)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B308-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":4.2237156837162841E-5},2.6633835769190492E-5,{"$f":"P308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":3.0899814738766501E-5},1.9484753536407783E-5,{"$f":"Q308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"R308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":1.133734209839634E-5},7.1490822327827116E-6,{"$f":"S308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"T308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"U308*(Direct_cost_personnel*$F308-UN_compensation)*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,0,0,0,0,0,0,0,{"$f":"BW308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":4.93997484593035E-4},2.2820991911706381E-4,{"$f":"BY308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":4.93997484593035E-4},2.2820991911706381E-4,{"$f":"CA308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CC308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CE308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CG308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0,{"$f":"CI308*Direct_cost_personnel*$F308*$G308/CPI_2001*12/1000000/$E308*$CK308","v":0},0]
["Denmark",2001,21400,2260,160476,1.017625,177.1,23.758432999999997,7.1025799999999997,2.3044120000000001,9.5697779999999995,0,4.781663,0,125.375,65.625,15.25,34.75,6,3.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX309","v":0},{"$f":"Include_Afghanistan*DY309","v":0},{"$f":"Include_Afghanistan*DZ309","v":0},null,null,null,900,null,{"$f":"IF(NOT(ISBLANK(AV309)),Personnel_plane*AV309,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY309)),Personnel_plane*AY309,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA309)),Personnel_plane*BA309,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,345,null,null,null,null,null,null,{"$f":"DV309*Include_Iraq","v":0},0,1245,1245,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":1245},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V309:$BV309))-IF($AV$19=BY$19,$AV309)","v":1245},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V309:$BV309))-IF($AV$19=CA$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V309:$BV309))-IF($AV$19=CC$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V309:$BV309))-IF($AV$19=CE$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V309:$BV309))-IF($AV$19=CG$19,$AV309)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V309:$BV309*INDIRECT(\"Months_non_UN_operation\"&$B309),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V309:$BV309))-IF($AV$19=CI$19,$AV309)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B309-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.497860385714761E-4},1.4365459355004641E-4,{"$f":"P309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":7.8402462861440622E-5},7.5193082366674336E-5,{"$f":"Q309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.8219238988753818E-5},1.7473440092827181E-5,{"$f":"R309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":4.1515970810439035E-5},3.981652742463899E-5,{"$f":"S309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":7.1682251759031419E-6},6.8747961020959412E-6,{"$f":"T309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":4.480140734939464E-6},4.2967475638099623E-6,{"$f":"U309*(Direct_cost_personnel*$F309-UN_compensation)*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,2.57769600827329E-4,7.7060183701684816E-5,2.5001958731104319E-5,1.0382830614570224E-4,0,5.1879152248837651E-5,0,{"$f":"BW309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.6494998147504702E-3},1.4265201911849074E-3,{"$f":"BY309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":1.6494998147504702E-3},1.4265201911849074E-3,{"$f":"CA309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CC309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CE309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CG309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0,{"$f":"CI309*Direct_cost_personnel*$F309*$G309/CPI_2001*12/1000000/$E309*$CK309","v":0},0]
["Finland",2001,32250,1351,124750,0.90539879999999995,177.1,16.702570000000001,4.9515079999999996,1.634509,6.7350690000000002,0,3.3814839999999999,0,335,41.875,278.25,9.5,5.375,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX310","v":0},{"$f":"Include_Afghanistan*DY310","v":0},{"$f":"Include_Afghanistan*DZ310","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV310)),Personnel_plane*AV310,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY310)),Personnel_plane*AY310,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA310)),Personnel_plane*BA310,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,null,null,null,{"$f":"DV310*Include_Iraq","v":0},0,920,920,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":920},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V310:$BV310))-IF($AV$19=BY$19,$AV310)","v":920},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V310:$BV310))-IF($AV$19=CA$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V310:$BV310))-IF($AV$19=CC$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V310:$BV310))-IF($AV$19=CE$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V310:$BV310))-IF($AV$19=CG$19,$AV310)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V310:$BV310*INDIRECT(\"Months_non_UN_operation\"&$B310),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V310:$BV310))-IF($AV$19=CI$19,$AV310)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B310-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":4.5187724627694604E-4},1.9586366615494623E-4,{"$f":"P310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":5.6484655784618256E-5},2.4482958269368279E-5,{"$f":"Q310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":3.7532789187032895E-4},1.6268377644063821E-4,{"$f":"R310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":1.2814429372032798E-5},5.5543427715581775E-6,{"$f":"S310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":7.2502692499659246E-6},3.1425886733815999E-6,{"$f":"T310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"U310*(Direct_cost_personnel*$F310-UN_compensation)*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,2.331131338195262E-4,6.9106822902849946E-5,2.2812388467536426E-5,9.3999488766144507E-5,0,4.7194433682995293E-5,0,{"$f":"BW310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":1.3950585340661945E-3},5.3789424735089717E-4,{"$f":"BY310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":1.3950585340661945E-3},5.3789424735089717E-4,{"$f":"CA310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CC310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CE310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CG310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0,{"$f":"CI310*Direct_cost_personnel*$F310*$G310/CPI_2001*12/1000000/$E310*$CK310","v":0},0]
["France",2001,273740,24257,1340268,0.82210260000000002,177.1,258.82716799999997,76.598618999999999,25.337349,104.298412,0,52.592787999999999,0,615.125,187.625,247.875,179.625,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX311","v":0},{"$f":"Include_Afghanistan*DY311","v":0},{"$f":"Include_Afghanistan*DZ311","v":0},null,null,null,5100,null,{"$f":"IF(NOT(ISBLANK(AV311)),Personnel_plane*AV311,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY311)),Personnel_plane*AY311,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA311)),Personnel_plane*BA311,0)","v":0},null,null,null,null,null,17,null,null,null,null,null,2200,null,null,null,null,null,null,{"$f":"DV311*Include_Iraq","v":0},0,7317,7317,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":7300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V311:$BV311))-IF($AV$19=BY$19,$AV311)","v":7300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V311:$BV311))-IF($AV$19=CA$19,$AV311)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V311:$BV311))-IF($AV$19=CC$19,$AV311)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V311:$BV311))-IF($AV$19=CE$19,$AV311)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V311:$BV311))-IF($AV$19=CG$19,$AV311)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V311:$BV311*INDIRECT(\"Months_non_UN_operation\"&$B311),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V311:$BV311))-IF($AV$19=CI$19,$AV311)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B311-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":6.9243000804648612E-5},7.080999297174627E-5,{"$f":"P311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.1120451982885097E-5},2.1598414844663919E-5,{"$f":"Q311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.7902635764197965E-5},2.8534081703510028E-5,{"$f":"R311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.0219913057565543E-5},2.0677496423572319E-5,{"$f":"S311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"T311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"U311*(Direct_cost_personnel*$F311-UN_compensation)*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,3.3623444997379713E-4,9.9506920881726945E-5,3.2914974384795414E-5,1.354908739408704E-4,0,6.8321680766404388E-5,0,{"$f":"BW311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":9.3771890285729363E-4},8.4229501089090413E-4,{"$f":"BY311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":9.3554024748643478E-4},8.4033805924608454E-4,{"$f":"CA311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":2.1786553708588208E-6},1.9569516448196492E-6,{"$f":"CC311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"CE311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"CG311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0,{"$f":"CI311*Direct_cost_personnel*$F311*$G311/CPI_2001*12/1000000/$E311*$CK311","v":0},0]
["Germany",2001,308400,20154,1882511,0.85515870000000005,177.1,311.87978500000003,92.664608000000001,30.448239000000001,125.724954,0,63.041983999999999,0,496,481.875,12.625,0,0,1.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX312","v":0},{"$f":"Include_Afghanistan*DY312","v":0},{"$f":"Include_Afghanistan*DZ312","v":0},null,null,null,5100,null,{"$f":"IF(NOT(ISBLANK(AV312)),Personnel_plane*AV312,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY312)),Personnel_plane*AY312,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA312)),Personnel_plane*BA312,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2100,null,null,null,null,null,null,{"$f":"DV312*Include_Iraq","v":0},0,7200,7200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":7200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V312:$BV312))-IF($AV$19=BY$19,$AV312)","v":7200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V312:$BV312))-IF($AV$19=CA$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V312:$BV312))-IF($AV$19=CC$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V312:$BV312))-IF($AV$19=CE$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V312:$BV312))-IF($AV$19=CG$19,$AV312)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V312:$BV312*INDIRECT(\"Months_non_UN_operation\"&$B312),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V312:$BV312))-IF($AV$19=CI$19,$AV312)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B312-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":4.1570727672326925E-5},2.9978854567002197E-5,{"$f":"P312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":4.0386883865126091E-5},2.9125122065472144E-5,{"$f":"Q312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":1.0581258807724343E-6},7.6307064296048937E-7,{"$f":"R312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"S312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"T312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":1.2571792642840807E-7},9.0661858569563095E-8,{"$f":"U312*(Direct_cost_personnel*$F312-UN_compensation)*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,2.8845209670745522E-4,8.5703856914530154E-5,2.8161037691492926E-5,1.162807861681332E-4,0,5.8306415933298932E-5,0,{"$f":"BW312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":6.8335587863825533E-4},4.3517692113390278E-4,{"$f":"BY312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":6.8335587863825533E-4},4.3517692113390278E-4,{"$f":"CA312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CC312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CE312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CG312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0,{"$f":"CI312*Direct_cost_personnel*$F312*$G312/CPI_2001*12/1000000/$E312*$CK312","v":0},0]
["Greece",2001,159170,3217,131144,0.6004623,177.1,16.761490999999999,5.1099170000000003,1.590695,6.735017,0,3.3258619999999999,0,25.5,19.25,3.375,2.875,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX313","v":0},{"$f":"Include_Afghanistan*DY313","v":0},{"$f":"Include_Afghanistan*DZ313","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV313)),Personnel_plane*AV313,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY313)),Personnel_plane*AY313,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA313)),Personnel_plane*BA313,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV313*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V313:$BV313))-IF($AV$19=BY$19,$AV313)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V313:$BV313))-IF($AV$19=CA$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V313:$BV313))-IF($AV$19=CC$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V313:$BV313))-IF($AV$19=CE$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V313:$BV313))-IF($AV$19=CG$19,$AV313)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V313:$BV313*INDIRECT(\"Months_non_UN_operation\"&$B313),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V313:$BV313))-IF($AV$19=CI$19,$AV313)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B313-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":2.0331450554365131E-5},6.8423548882124221E-6,{"$f":"P313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":1.5348251889079557E-5},5.1653071214936917E-6,{"$f":"Q313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":2.690927279254208E-6},9.0560579402811473E-7,{"$f":"R313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":2.2922713860313625E-6},7.7144197269061639E-7,{"$f":"S313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"T313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"U313*(Direct_cost_personnel*$F313-UN_compensation)*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,2.2252982113909773E-4,6.7840558816971295E-5,2.1118471730042219E-5,8.9415800084776626E-5,0,4.4154990507307608E-5,0,{"$f":"BW313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":1.8654223400189438E-3},5.2323890321624407E-4,{"$f":"BY313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":1.8654223400189438E-3},5.2323890321624407E-4,{"$f":"CA313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CC313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CE313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CG313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0,{"$f":"CI313*Direct_cost_personnel*$F313*$G313/CPI_2001*12/1000000/$E313*$CK313","v":0},0]
["Hungary",2001,33800,867.70566399999996,52720,0.38630720000000002,177.1,1.0453620000000001,0.337642,9.2924999999999994E-2,0.42470200000000002,0,0.19009300000000001,0,157.5,144.75,6,6.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX314","v":0},{"$f":"Include_Afghanistan*DY314","v":0},{"$f":"Include_Afghanistan*DZ314","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV314)),Personnel_plane*AV314,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY314)),Personnel_plane*AY314,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA314)),Personnel_plane*BA314,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,159,null,null,null,null,null,null,{"$f":"DV314*Include_Iraq","v":0},0,525,525,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":484},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V314:$BV314))-IF($AV$19=BY$19,$AV314)","v":484},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V314:$BV314))-IF($AV$19=CA$19,$AV314)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V314:$BV314))-IF($AV$19=CC$19,$AV314)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V314:$BV314))-IF($AV$19=CE$19,$AV314)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V314:$BV314))-IF($AV$19=CG$19,$AV314)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V314:$BV314*INDIRECT(\"Months_non_UN_operation\"&$B314),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V314:$BV314))-IF($AV$19=CI$19,$AV314)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B314-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":1.7870745451651791E-4},1.3353185590823005E-4,{"$f":"P314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":1.6424066057946647E-4},1.2272213423946858E-4,{"$f":"Q314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":6.8079030292006828E-6},5.0869278441230486E-6,{"$f":"R314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":7.6588909078507665E-6},5.72279382463843E-6,{"$f":"S314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"T314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"U314*(Direct_cost_personnel*$F314-UN_compensation)*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,3.4523538617160965E-5,1.115077516283877E-5,3.0688888882508478E-6,1.4025969853300099E-5,0,6.2779047127712504E-6,0,{"$f":"BW314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":8.0375177866528666E-4},4.4510618636076684E-4,{"$f":"BY314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":7.4098259214094994E-4},4.1034551275925932E-4,{"$f":"CA314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":6.2769186524336675E-5},3.4760673601507498E-5,{"$f":"CC314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"CE314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"CG314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0,{"$f":"CI314*Direct_cost_personnel*$F314*$G314/CPI_2001*12/1000000/$E314*$CK314","v":0},0]
["India",2001,1263000,14637.567999999999,487799,0.27874769999999999,177.1,2.3824769999999997,0.76423399999999997,0.20844499999999999,0.97673100000000002,0,0.43306699999999998,0,2570.75,633.25,809.375,1128.125,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX315","v":0},{"$f":"Include_Afghanistan*DY315","v":0},{"$f":"Include_Afghanistan*DZ315","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV315)),Personnel_plane*AV315,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY315)),Personnel_plane*AY315,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA315)),Personnel_plane*BA315,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV315*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V315:$BV315))-IF($AV$19=BY$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V315:$BV315))-IF($AV$19=CA$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V315:$BV315))-IF($AV$19=CC$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V315:$BV315))-IF($AV$19=CE$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V315:$BV315))-IF($AV$19=CG$19,$AV315)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V315:$BV315*INDIRECT(\"Months_non_UN_operation\"&$B315),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V315:$BV315))-IF($AV$19=CI$19,$AV315)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B315-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":1.9681792267143352E-4},1.0634290268228086E-4,{"$f":"P315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":4.8481940885611297E-5},2.6195329426647615E-5,{"$f":"Q315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":6.1966160133109581E-5},3.3481002376143566E-5,{"$f":"R315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":8.6369821652712596E-5},4.6666570879489687E-5,{"$f":"S315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"T315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"U315*(Direct_cost_personnel*$F315-UN_compensation)*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,8.5037759174990511E-6,2.727780660436164E-6,7.4400280511547007E-7,3.4862462704465842E-6,0,1.5457461815008339E-6,0,{"$f":"BW315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"BY315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CA315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CC315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CE315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CG315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0,{"$f":"CI315*Direct_cost_personnel*$F315*$G315/CPI_2001*12/1000000/$E315*$CK315","v":0},0]
["Indonesia",2001,297000,1108.7992320000001,160447,0.30510199999999998,177.1,1.401654,0.44756099999999999,0.123304,0.57500499999999999,0,0.25578400000000001,0,54.75,31.875,6,16.875,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX316","v":0},{"$f":"Include_Afghanistan*DY316","v":0},{"$f":"Include_Afghanistan*DZ316","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV316)),Personnel_plane*AV316,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY316)),Personnel_plane*AY316,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA316)),Personnel_plane*BA316,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV316*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V316:$BV316))-IF($AV$19=BY$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V316:$BV316))-IF($AV$19=CA$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V316:$BV316))-IF($AV$19=CC$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V316:$BV316))-IF($AV$19=CE$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V316:$BV316))-IF($AV$19=CG$19,$AV316)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V316:$BV316*INDIRECT(\"Months_non_UN_operation\"&$B316),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V316:$BV316))-IF($AV$19=CI$19,$AV316)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B316-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":1.4622703035019318E-5},2.2180584478223001E-6,{"$f":"P316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":8.513217520387959E-6},1.2913353977047638E-6,{"$f":"Q316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":1.6024880038377333E-6},2.4307489839148497E-7,{"$f":"R316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":4.5069975107936257E-6},6.8364815172605142E-7,{"$f":"S316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"T316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"U316*(Direct_cost_personnel*$F316-UN_compensation)*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,1.5210140161502123E-5,4.8567374978575688E-6,1.3380414299633562E-6,6.2397044089087101E-6,0,2.7756568247724903E-6,0,{"$f":"BW316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"BY316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CA316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CC316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CE316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CG316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0,{"$f":"CI316*Direct_cost_personnel*$F316*$G316/CPI_2001*12/1000000/$E316*$CK316","v":0},0]
["Ireland",2001,10460,763,105793,0.88874929999999996,177.1,9.229572000000001,2.7921149999999999,0.88373500000000005,3.7118929999999999,0,1.8418289999999999,0,583.5,63,436.125,40.5,0,43.875,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX317","v":0},{"$f":"Include_Afghanistan*DY317","v":0},{"$f":"Include_Afghanistan*DZ317","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV317)),Personnel_plane*AV317,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY317)),Personnel_plane*AY317,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA317)),Personnel_plane*BA317,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV317*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V317:$BV317))-IF($AV$19=BY$19,$AV317)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V317:$BV317))-IF($AV$19=CA$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V317:$BV317))-IF($AV$19=CC$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V317:$BV317))-IF($AV$19=CE$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V317:$BV317))-IF($AV$19=CG$19,$AV317)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V317:$BV317*INDIRECT(\"Months_non_UN_operation\"&$B317),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V317:$BV317))-IF($AV$19=CI$19,$AV317)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B317-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":9.0892522646976535E-4},7.0048812549133681E-4,{"$f":"P317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":9.8135885634267726E-5},7.5631108664874402E-5,{"$f":"Q317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":6.7935735114674635E-4},5.2356535343600565E-4,{"$f":"R317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":6.3087355050600683E-5},4.8619998427419269E-5,{"$f":"S317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"T317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":6.8344634638150742E-5},5.2671664963037539E-5,{"$f":"U317*(Direct_cost_personnel*$F317-UN_compensation)*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,1.5189680042313077E-4,4.5951571201072994E-5,1.4544175929494399E-5,6.1088929173857263E-5,0,3.0312124118706097E-5,0,{"$f":"BW317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":2.7030140453885958E-4},1.8487604340302634E-4,{"$f":"BY317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":2.7030140453885958E-4},1.8487604340302634E-4,{"$f":"CA317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CC317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CE317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CG317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0,{"$f":"CI317*Direct_cost_personnel*$F317*$G317/CPI_2001*12/1000000/$E317*$CK317","v":0},0]
["Italy",2001,230350,14861,1124668,0.72290759999999998,177.1,162.45058100000003,48.046035000000003,15.937167000000001,65.524670999999998,0,32.942708000000003,0,311.75,79.25,69,156.125,6.375,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX318","v":0},{"$f":"Include_Afghanistan*DY318","v":0},{"$f":"Include_Afghanistan*DZ318","v":0},null,null,null,5360,null,{"$f":"IF(NOT(ISBLANK(AV318)),Personnel_plane*AV318,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY318)),Personnel_plane*AY318,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA318)),Personnel_plane*BA318,0)","v":0},null,null,null,null,null,77,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV318*Include_Iraq","v":0},0,6937,6937,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":6860},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V318:$BV318))-IF($AV$19=BY$19,$AV318)","v":6860},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":77},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V318:$BV318))-IF($AV$19=CA$19,$AV318)","v":77},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V318:$BV318))-IF($AV$19=CC$19,$AV318)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V318:$BV318))-IF($AV$19=CE$19,$AV318)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V318:$BV318))-IF($AV$19=CG$19,$AV318)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V318:$BV318*INDIRECT(\"Months_non_UN_operation\"&$B318),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V318:$BV318))-IF($AV$19=CI$19,$AV318)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B318-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":3.607538677497422E-5},3.1136223632245976E-5,{"$f":"P318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":9.1707278329325006E-6},7.9151426555108033E-6,{"$f":"Q318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":7.9846084602188347E-6},6.8914175801923735E-6,{"$f":"R318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":1.8066623128285004E-5},1.5593080720399045E-5,{"$f":"S318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":7.3770839034630517E-7},6.3670705903951267E-7,{"$f":"T318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"U318*(Direct_cost_personnel*$F318-UN_compensation)*$G318/CPI_2001*12/1000000/$E318*$CK318","v":1.157189631915773E-7},9.9875617104237278E-8,2.5149011939049157E-4,7.4380177676248107E-5,2.4672365016510477E-5,1.0143889440944921E-4,0,5.0998682288283727E-5,0,{"$f":"BW318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":9.316126761914537E-4},6.9283715585209411E-4,{"$f":"BY318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":9.2127186949306238E-4},6.8514673333506778E-4,{"$f":"CA318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":1.0340806698391515E-5},7.6904225170262702E-6,{"$f":"CC318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"CE318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"CG318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0,{"$f":"CI318*Direct_cost_personnel*$F318*$G318/CPI_2001*12/1000000/$E318*$CK318","v":0},0]
["Japan",2001,239800,40300,4159859,1.2298389999999999,177.1,625.11634500000002,185.13901000000001,61.237606999999997,252.09716399999999,0,126.64256399999999,0,30,0,30,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX319","v":0},{"$f":"Include_Afghanistan*DY319","v":0},{"$f":"Include_Afghanistan*DZ319","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV319)),Personnel_plane*AV319,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY319)),Personnel_plane*AY319,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA319)),Personnel_plane*BA319,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV319*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V319:$BV319))-IF($AV$19=BY$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V319:$BV319))-IF($AV$19=CA$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V319:$BV319))-IF($AV$19=CC$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V319:$BV319))-IF($AV$19=CE$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V319:$BV319))-IF($AV$19=CG$19,$AV319)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V319:$BV319*INDIRECT(\"Months_non_UN_operation\"&$B319),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V319:$BV319))-IF($AV$19=CI$19,$AV319)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B319-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":1.7024111251761884E-6},2.1101946048068574E-6,{"$f":"P319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"Q319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":1.7024111251761884E-6},2.1101946048068574E-6,{"$f":"R319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"S319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"T319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"U319*(Direct_cost_personnel*$F319-UN_compensation)*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,2.616412653723909E-4,7.7489582913068349E-5,2.5630884733716539E-5,1.0551479178768097E-4,0,5.3006005937925038E-5,0,{"$f":"BW319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"BY319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CA319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CC319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CE319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CG319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0,{"$f":"CI319*Direct_cost_personnel*$F319*$G319/CPI_2001*12/1000000/$E319*$CK319","v":0},0]
["Luxembourg",2001,900,164.785248,20216,0.84868030000000005,177.1,2.5107840000000001,0.75399300000000002,0.242228,1.0109159999999999,0,0.50364699999999996,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX320","v":0},{"$f":"Include_Afghanistan*DY320","v":0},{"$f":"Include_Afghanistan*DZ320","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV320)),Personnel_plane*AV320,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY320)),Personnel_plane*AY320,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA320)),Personnel_plane*BA320,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV320*Include_Iraq","v":0},0,23,23,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V320:$BV320))-IF($AV$19=BY$19,$AV320)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V320:$BV320))-IF($AV$19=CA$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V320:$BV320))-IF($AV$19=CC$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V320:$BV320))-IF($AV$19=CE$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V320:$BV320))-IF($AV$19=CG$19,$AV320)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V320:$BV320*INDIRECT(\"Months_non_UN_operation\"&$B320),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V320:$BV320))-IF($AV$19=CI$19,$AV320)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B320-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"P320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"Q320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"R320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"S320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"T320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"U320*(Direct_cost_personnel*$F320-UN_compensation)*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,2.1624103932676062E-4,6.493757725280318E-5,2.08618640528387E-5,8.7065046818862746E-5,0,4.3376551202255943E-5,0,{"$f":"BW320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":2.0173533364625779E-4},3.6268736323195113E-4,{"$f":"BY320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":2.0173533364625779E-4},3.6268736323195113E-4,{"$f":"CA320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CC320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CE320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CG320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0,{"$f":"CI320*Direct_cost_personnel*$F320*$G320/CPI_2001*12/1000000/$E320*$CK320","v":0},0]
["Mexico",2001,192800,3303.6216319999999,709935,0.67557929999999999,177.1,7.6106429999999996,2.434761,0.66807099999999997,3.1211730000000002,0,1.386638,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX321","v":0},{"$f":"Include_Afghanistan*DY321","v":0},{"$f":"Include_Afghanistan*DZ321","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV321)),Personnel_plane*AV321,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY321)),Personnel_plane*AY321,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA321)),Personnel_plane*BA321,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV321*Include_Iraq","v":0},0,1200,1200,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":1200},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V321:$BV321))-IF($AV$19=BY$19,$AV321)","v":1200},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V321:$BV321))-IF($AV$19=CA$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V321:$BV321))-IF($AV$19=CC$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V321:$BV321))-IF($AV$19=CE$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V321:$BV321))-IF($AV$19=CG$19,$AV321)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V321:$BV321*INDIRECT(\"Months_non_UN_operation\"&$B321),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V321:$BV321))-IF($AV$19=CI$19,$AV321)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B321-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"P321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"Q321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"R321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"S321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"T321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"U321*(Direct_cost_personnel*$F321-UN_compensation)*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,1.8664946933721268E-5,5.9712017580241425E-6,1.6384305193343192E-6,7.654613206264388E-6,0,3.4007014500984204E-6,0,{"$f":"BW321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":2.3858560398890878E-4},5.0427788961946532E-5,{"$f":"BY321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":2.3858560398890878E-4},5.0427788961946532E-5,{"$f":"CA321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CC321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CE321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CG321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0,{"$f":"CI321*Direct_cost_personnel*$F321*$G321/CPI_2001*12/1000000/$E321*$CK321","v":0},0]
["Netherlands",2001,50430,5372,400998,0.81114600000000003,177.1,55.206105999999998,16.483765999999999,5.3608549999999999,22.241385000000001,0,11.120100000000001,0,173.125,61.125,11.625,100.375,0,0,0,null,null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX322","v":0},{"$f":"Include_Afghanistan*DY322","v":0},{"$f":"Include_Afghanistan*DZ322","v":0},null,null,null,1450,null,{"$f":"IF(NOT(ISBLANK(AV322)),Personnel_plane*AV322,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY322)),Personnel_plane*AY322,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA322)),Personnel_plane*BA322,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1100,null,null,null,null,null,null,{"$f":"DV322*Include_Iraq","v":0},0,2630,2630,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":2630},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V322:$BV322))-IF($AV$19=BY$19,$AV322)","v":2630},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V322:$BV322))-IF($AV$19=CA$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V322:$BV322))-IF($AV$19=CC$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V322:$BV322))-IF($AV$19=CE$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V322:$BV322))-IF($AV$19=CG$19,$AV322)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V322:$BV322*INDIRECT(\"Months_non_UN_operation\"&$B322),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V322:$BV322))-IF($AV$19=CI$19,$AV322)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B322-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":6.4147774525819044E-5},8.0073463190193737E-5,{"$f":"P322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":2.2648564435469691E-5},2.8271424909750717E-5,{"$f":"Q322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":4.3073956901813522E-6},5.3767740625906268E-6,{"$f":"R322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":3.7191814400168021E-5},4.6425264217852407E-5,{"$f":"S322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"T322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"U322*(Direct_cost_personnel*$F322-UN_compensation)*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,2.3970048067913327E-4,7.1571188766734499E-5,2.3276402076812575E-5,9.6570308282016213E-5,0,4.8282581553569999E-5,0,{"$f":"BW322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":1.1115213663767881E-3},1.2164228631925463E-3,{"$f":"BY322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":1.1115213663767881E-3},1.2164228631925463E-3,{"$f":"CA322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CC322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CE322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CG322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0,{"$f":"CI322*Direct_cost_personnel*$F322*$G322/CPI_2001*12/1000000/$E322*$CK322","v":0},0]
["New Zealand",2001,9230,678,52124,0.61555479999999996,177.1,7.633426,2.2835519999999998,0.740035,3.0741740000000002,0,1.5356650000000001,0,685.25,2.5,6.875,2,0,673.875,0,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX323","v":0},{"$f":"Include_Afghanistan*DY323","v":0},{"$f":"Include_Afghanistan*DZ323","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV323)),Personnel_plane*AV323,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY323)),Personnel_plane*AY323,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA323)),Personnel_plane*BA323,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,27,null,null,null,null,null,null,{"$f":"DV323*Include_Iraq","v":0},0,62,62,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V323:$BV323))-IF($AV$19=BY$19,$AV323)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V323:$BV323))-IF($AV$19=CA$19,$AV323)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V323:$BV323))-IF($AV$19=CC$19,$AV323)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V323:$BV323))-IF($AV$19=CE$19,$AV323)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V323:$BV323))-IF($AV$19=CG$19,$AV323)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V323:$BV323*INDIRECT(\"Months_non_UN_operation\"&$B323),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V323:$BV323))-IF($AV$19=CI$19,$AV323)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B323-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.4160917261552529E-3},1.6813700126205324E-3,{"$f":"P323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":5.1663324558746916E-6},6.1341481671672104E-6,{"$f":"Q323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.4207414253655401E-5},1.6868907459709832E-5,{"$f":"R323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":4.1330659646997535E-6},4.9073185337337692E-6,{"$f":"S323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,{"$f":"T323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.3925849134810229E-3},1.653459638459922E-3,{"$f":"U323*(Direct_cost_personnel*$F323-UN_compensation)*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,2.5497979065993711E-4,7.627762565865977E-5,2.4719433892596397E-5,1.0268682017382778E-4,0,5.1295910934853146E-5,0,{"$f":"BW323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":1.5297692193325419E-4},1.5212687454574684E-4,{"$f":"BY323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":6.6618982132223589E-5},6.6248800205405891E-5,{"$f":"CA323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":6.4151612423622709E-5},6.3795140938539005E-5,{"$f":"CC323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,{"$f":"CE323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0,{"$f":"CG323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":2.2206327377407861E-5},2.2082933401801963E-5,{"$f":"CI323*Direct_cost_personnel*$F323*$G323/CPI_2001*12/1000000/$E323*$CK323","v":0},0]
["Norway",2001,26700,2854,170932,1.0210760000000001,177.1,0,0,0,0,0,0,0,76.75,44.375,11.75,11.5,0,8.125,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX324","v":0},{"$f":"Include_Afghanistan*DY324","v":0},{"$f":"Include_Afghanistan*DZ324","v":0},null,null,null,980,null,{"$f":"IF(NOT(ISBLANK(AV324)),Personnel_plane*AV324,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY324)),Personnel_plane*AY324,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA324)),Personnel_plane*BA324,0)","v":0},null,null,null,null,null,5,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV324*Include_Iraq","v":0},0,1110,1110,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":1105},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V324:$BV324))-IF($AV$19=BY$19,$AV324)","v":1105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V324:$BV324))-IF($AV$19=CA$19,$AV324)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V324:$BV324))-IF($AV$19=CC$19,$AV324)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V324:$BV324))-IF($AV$19=CE$19,$AV324)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V324:$BV324))-IF($AV$19=CG$19,$AV324)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V324:$BV324*INDIRECT(\"Months_non_UN_operation\"&$B324),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V324:$BV324))-IF($AV$19=CI$19,$AV324)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B324-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":8.64083513231105E-5},8.3564479793536337E-5,{"$f":"P324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":4.9959225927857051E-5},4.831496795880359E-5,{"$f":"Q324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.3228640104841024E-5},1.2793259121486022E-5,{"$f":"R324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.2947179677078449E-5},1.2521062118901212E-5,{"$f":"S324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"T324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":9.1474639022836855E-6},8.8464025840062907E-6,{"$f":"U324*(Direct_cost_personnel*$F324-UN_compensation)*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.1258417110502997E-6},1.0887880103392358E-6,0,0,0,0,0,0,0,{"$f":"BW324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.3853608665920724E-3},1.2085546914765517E-3,{"$f":"BY324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":1.3791205023281441E-3},1.2031107514248556E-3,{"$f":"CA324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":6.2403642639282533E-6},5.44394005169618E-6,{"$f":"CC324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"CE324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"CG324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0,{"$f":"CI324*Direct_cost_personnel*$F324*$G324/CPI_2001*12/1000000/$E324*$CK324","v":0},0]
["Poland",2001,206000,3305.0951679999998,190421,0.45460980000000001,177.1,2.9469180000000001,0.95831100000000002,0.254523,1.2046380000000001,0,0.52944599999999997,0,1070.75,181.25,874.5,15,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX325","v":0},{"$f":"Include_Afghanistan*DY325","v":0},{"$f":"Include_Afghanistan*DZ325","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV325)),Personnel_plane*AV325,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY325)),Personnel_plane*AY325,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA325)),Personnel_plane*BA325,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV325*Include_Iraq","v":0},0,287,287,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":287},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V325:$BV325))-IF($AV$19=BY$19,$AV325)","v":287},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V325:$BV325))-IF($AV$19=CA$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V325:$BV325))-IF($AV$19=CC$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V325:$BV325))-IF($AV$19=CE$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V325:$BV325))-IF($AV$19=CG$19,$AV325)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V325:$BV325*INDIRECT(\"Months_non_UN_operation\"&$B325),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V325:$BV325))-IF($AV$19=CI$19,$AV325)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B325-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":4.1660954672982994E-4},1.5707750230352461E-4,{"$f":"P325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":7.0521111692534844E-5},2.6589117247269513E-5,{"$f":"Q325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":3.4025220510411987E-4},1.2828790638751557E-4,{"$f":"R325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":5.8362299331752979E-6},2.2004786687395462E-6,{"$f":"S325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"T325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"U325*(Direct_cost_personnel*$F325-UN_compensation)*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,2.6944939107425001E-5,8.7622497609283869E-6,2.3272132907801077E-6,1.1014523497596553E-5,0,4.8409525581199534E-6,0,{"$f":"BW325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":1.4315650641121173E-4},4.2102491861883326E-5,{"$f":"BY325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":1.4315650641121173E-4},4.2102491861883326E-5,{"$f":"CA325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CC325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CE325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CG325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0,{"$f":"CI325*Direct_cost_personnel*$F325*$G325/CPI_2001*12/1000000/$E325*$CK325","v":0},0]
["Portugal",2001,43600,1600,120435,0.63156120000000004,177.1,14.679243,4.3854769999999998,1.4246799999999999,5.9133940000000003,0,2.955692,0,1155.25,58,0,9.5,0,1086.75,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX326","v":0},{"$f":"Include_Afghanistan*DY326","v":0},{"$f":"Include_Afghanistan*DZ326","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV326)),Personnel_plane*AV326,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY326)),Personnel_plane*AY326,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA326)),Personnel_plane*BA326,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV326*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V326:$BV326))-IF($AV$19=BY$19,$AV326)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V326:$BV326))-IF($AV$19=CA$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V326:$BV326))-IF($AV$19=CC$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V326:$BV326))-IF($AV$19=CE$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V326:$BV326))-IF($AV$19=CG$19,$AV326)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V326:$BV326*INDIRECT(\"Months_non_UN_operation\"&$B326),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V326:$BV326))-IF($AV$19=CI$19,$AV326)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B326-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":1.0653241591934673E-3},6.1288748058797404E-4,{"$f":"P326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":5.3485220716919358E-5},3.0770373403248207E-5,{"$f":"Q326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"R326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":8.7605102898402403E-6},5.0399749539803112E-6,{"$f":"S326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"T326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":1.0021562692088298E-3},5.7654660855137926E-4,{"$f":"U326*(Direct_cost_personnel*$F326-UN_compensation)*$G326/CPI_2001*12/1000000/$E326*$CK326","v":9.221589778779201E-7},5.3052367936634849E-7,2.1221444368183149E-4,6.3399833481499524E-5,2.0596271457910445E-5,8.5488578531023725E-5,0,4.2729760211397817E-5,0,{"$f":"BW326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":7.0449666212275038E-4},3.4112672583256205E-4,{"$f":"BY326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":7.0449666212275038E-4},3.4112672583256205E-4,{"$f":"CA326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CC326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CE326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CG326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0,{"$f":"CI326*Direct_cost_personnel*$F326*$G326/CPI_2001*12/1000000/$E326*$CK326","v":0},0]
["Russia",2001,977100,11150.157824,306583,0.28537879999999999,177.1,47.395025000000004,14.125633000000001,4.6017520000000003,19.087648000000002,0,9.5799920000000007,0,341.25,142.375,14.5,178,0,6.375,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX327","v":0},{"$f":"Include_Afghanistan*DY327","v":0},{"$f":"Include_Afghanistan*DZ327","v":0},null,null,null,600,null,{"$f":"IF(NOT(ISBLANK(AV327)),Personnel_plane*AV327,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY327)),Personnel_plane*AY327,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA327)),Personnel_plane*BA327,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,null,null,{"$f":"DV327*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V327:BV327,INDIRECT(\"Months_non_UN_operation\"&B327))/12","v":900},{"$f":"SUM(W327:BV327)-AV327","v":900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V327:$BV327))-IF($AV$19=BY$19,$AV327)","v":900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V327:$BV327))-IF($AV$19=CA$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V327:$BV327))-IF($AV$19=CC$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V327:$BV327))-IF($AV$19=CE$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V327:$BV327))-IF($AV$19=CG$19,$AV327)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V327:$BV327*INDIRECT(\"Months_non_UN_operation\"&$B327),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V327:$BV327))-IF($AV$19=CI$19,$AV327)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B327-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":4.311117895220142E-5},2.2115185590284434E-5,{"$f":"P327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.7986678691046675E-5},9.2268118634922962E-6,{"$f":"Q327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.8318303144525145E-6},9.3969286757252539E-7,{"$f":"R327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":2.2487296273968802E-5},1.1535540029511E-5,{"$f":"S327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"T327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":8.0537367273343307E-7},4.1314082970861029E-7,{"$f":"U327*(Direct_cost_personnel*$F327-UN_compensation)*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,2.6915886211031855E-4,8.0220219418978363E-5,2.613359381145769E-5,1.0839976592569153E-4,0,5.4405282954190967E-5,0,{"$f":"BW327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.7503358575015167E-4},5.8325764194156741E-5,{"$f":"BY327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":1.7503358575015167E-4},5.8325764194156741E-5,{"$f":"CA327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CC327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CE327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CG327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0,{"$f":"CI327*Direct_cost_personnel*$F327*$G327/CPI_2001*12/1000000/$E327*$CK327","v":0},0]
["Saudi Arabia",2001,201200,21769.007104,183257,0.49293379999999998,177.1,4.8184300000000002,1.555852,0.428786,1.9571730000000001,0,0.87661900000000004,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX328","v":0},{"$f":"Include_Afghanistan*DY328","v":0},{"$f":"Include_Afghanistan*DZ328","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV328)),Personnel_plane*AV328,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY328)),Personnel_plane*AY328,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA328)),Personnel_plane*BA328,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV328*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V328:$BV328))-IF($AV$19=BY$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V328:$BV328))-IF($AV$19=CA$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V328:$BV328))-IF($AV$19=CC$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V328:$BV328))-IF($AV$19=CE$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V328:$BV328))-IF($AV$19=CG$19,$AV328)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V328:$BV328*INDIRECT(\"Months_non_UN_operation\"&$B328),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V328:$BV328))-IF($AV$19=CI$19,$AV328)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B328-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"P328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"Q328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"R328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"S328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"T328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"U328*(Direct_cost_personnel*$F328-UN_compensation)*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,4.5779282108764676E-5,1.4781949229829165E-5,4.0738404954079996E-6,1.8594848301761628E-5,0,8.3286440817658833E-6,0,{"$f":"BW328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"BY328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CA328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CC328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CE328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CG328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0,{"$f":"CI328*Direct_cost_personnel*$F328*$G328/CPI_2001*12/1000000/$E328*$CK328","v":0},0]
["Slovakia",2001,33000,554.45817599999998,21117,0.46690880000000001,177.1,0.367977,0.119974,3.2315999999999998E-2,0.149338,0,6.6349000000000005E-2,0,568.375,242.875,95.875,203.25,0,26.375,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX329","v":0},{"$f":"Include_Afghanistan*DY329","v":0},{"$f":"Include_Afghanistan*DZ329","v":0},null,null,null,40,null,{"$f":"IF(NOT(ISBLANK(AV329)),Personnel_plane*AV329,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY329)),Personnel_plane*AY329,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA329)),Personnel_plane*BA329,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV329*Include_Iraq","v":0},0,40,40,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":40},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V329:$BV329))-IF($AV$19=BY$19,$AV329)","v":40},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V329:$BV329))-IF($AV$19=CA$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V329:$BV329))-IF($AV$19=CC$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V329:$BV329))-IF($AV$19=CE$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V329:$BV329))-IF($AV$19=CG$19,$AV329)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V329:$BV329*INDIRECT(\"Months_non_UN_operation\"&$B329),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V329:$BV329))-IF($AV$19=CI$19,$AV329)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B329-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":2.0633177673969774E-3},7.8737495380138995E-4,{"$f":"P329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":8.8168603959804881E-4},3.3645690240512437E-4,{"$f":"Q329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":3.4804590446304862E-4},1.3281649209713351E-4,{"$f":"R329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":7.3783916643665841E-4},2.8156403670135467E-4,{"$f":"S329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"T329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":9.5746656899221963E-5},3.6537522597777267E-5,{"$f":"U329*(Direct_cost_personnel*$F329-UN_compensation)*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,3.0339781657434094E-5,9.8918817332849561E-6,2.6644610506679499E-6,1.2312949758158506E-5,0,5.470489115322684E-6,0,{"$f":"BW329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":1.8478430179192157E-4},5.5412356546392078E-5,{"$f":"BY329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":1.8478430179192157E-4},5.5412356546392078E-5,{"$f":"CA329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CC329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CE329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CG329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0,{"$f":"CI329*Direct_cost_personnel*$F329*$G329/CPI_2001*12/1000000/$E329*$CK329","v":0},0]
["South Korea",2001,686000,11800,504584,0.58701599999999998,177.1,17.394197999999999,6.3079850000000004,1.496764,6.657222,0,2.9322270000000001,0,472.625,3.75,0,20,9.25,439.625,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX330","v":0},{"$f":"Include_Afghanistan*DY330","v":0},{"$f":"Include_Afghanistan*DZ330","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV330)),Personnel_plane*AV330,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY330)),Personnel_plane*AY330,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA330)),Personnel_plane*BA330,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV330*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V330:$BV330))-IF($AV$19=BY$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V330:$BV330))-IF($AV$19=CA$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V330:$BV330))-IF($AV$19=CC$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V330:$BV330))-IF($AV$19=CE$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V330:$BV330))-IF($AV$19=CG$19,$AV330)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V330:$BV330*INDIRECT(\"Months_non_UN_operation\"&$B330),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V330:$BV330))-IF($AV$19=CI$19,$AV330)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B330-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":9.5308511540229517E-5},2.8052082228718374E-5,{"$f":"P330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":7.56216700927502E-7},2.2257669052143648E-7,{"$f":"Q330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"R330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":4.0331557382800104E-6},1.1870756827809948E-6,{"$f":"S330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":1.865334528954505E-6},5.4902250328620995E-7,{"$f":"T330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":8.8653804572067491E-5},2.6093407352129735E-5,{"$f":"U330*(Direct_cost_personnel*$F330-UN_compensation)*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,6.0019853451493968E-5,2.1766127721106902E-5,5.1646851399226292E-6,2.2971193545920407E-5,0,1.0117847044544038E-5,0,{"$f":"BW330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"BY330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CA330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CC330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CE330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CG330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,{"$f":"CI330*Direct_cost_personnel*$F330*$G330/CPI_2001*12/1000000/$E330*$CK330","v":0},0,null,null,null,null,null,90]
["Spain",2001,143450,6621,609631,0.66210760000000002,177.1,80.549575000000004,23.899470000000001,7.8754749999999998,32.476861,0,16.297768999999999,0,189.875,165.125,0,5.375,0,16.375,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX331","v":0},{"$f":"Include_Afghanistan*DY331","v":0},{"$f":"Include_Afghanistan*DZ331","v":0},null,null,null,1300,null,{"$f":"IF(NOT(ISBLANK(AV331)),Personnel_plane*AV331,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY331)),Personnel_plane*AY331,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA331)),Personnel_plane*BA331,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV331*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V331:$BV331))-IF($AV$19=BY$19,$AV331)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V331:$BV331))-IF($AV$19=CA$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V331:$BV331))-IF($AV$19=CC$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V331:$BV331))-IF($AV$19=CE$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V331:$BV331))-IF($AV$19=CG$19,$AV331)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V331:$BV331*INDIRECT(\"Months_non_UN_operation\"&$B331),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V331:$BV331))-IF($AV$19=CI$19,$AV331)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B331-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":3.6578462236401839E-5},2.5029246516227079E-5,{"$f":"P331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":3.1810499416910349E-5},2.1766711420629344E-5,{"$f":"Q331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"R331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":1.0354666729198677E-6},7.0853034904395291E-7,{"$f":"S331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"T331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":3.1545612593605273E-6},2.158545947087391E-6,{"$f":"U331*(Direct_cost_personnel*$F331-UN_compensation)*$G331/CPI_2001*12/1000000/$E331*$CK331","v":5.779348872110889E-7},3.9545879946639228E-7,2.3004892431491647E-4,6.8256689935317663E-5,2.2492291886319901E-5,9.2753648149913404E-5,0,4.6546294343365448E-5,0,{"$f":"BW331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":5.6729215949580475E-4},3.2954899955532695E-4,{"$f":"BY331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":5.6729215949580475E-4},3.2954899955532695E-4,{"$f":"CA331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CC331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CE331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CG331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0,{"$f":"CI331*Direct_cost_personnel*$F331*$G331/CPI_2001*12/1000000/$E331*$CK331","v":0},0]
["Sweden",2001,33900,3997,227359,0.90528640000000005,177.1,32.888717,9.7428620000000006,3.2209819999999998,13.263062,0,6.6618110000000001,0,135,82,16.25,14.125,7.875,12.75,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX332","v":0},{"$f":"Include_Afghanistan*DY332","v":0},{"$f":"Include_Afghanistan*DZ332","v":0},null,null,null,751,null,{"$f":"IF(NOT(ISBLANK(AV332)),Personnel_plane*AV332,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY332)),Personnel_plane*AY332,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA332)),Personnel_plane*BA332,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,{"$f":"DV332*Include_Iraq","v":0},0,793,793,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":793},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V332:$BV332))-IF($AV$19=BY$19,$AV332)","v":793},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V332:$BV332))-IF($AV$19=CA$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V332:$BV332))-IF($AV$19=CC$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V332:$BV332))-IF($AV$19=CE$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V332:$BV332))-IF($AV$19=CG$19,$AV332)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V332:$BV332*INDIRECT(\"Months_non_UN_operation\"&$B332),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V332:$BV332))-IF($AV$19=CI$19,$AV332)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B332-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":9.9902699888566271E-5},1.2189336451704747E-4,{"$f":"P332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":6.068163993231433E-5},7.4038932521465874E-5,{"$f":"Q332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":1.2025324986586681E-5},1.4672349432607567E-5,{"$f":"R332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":1.045278248834073E-5},1.2753657583728114E-5,{"$f":"S332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":5.8276574934996986E-6},7.1104462634944364E-6,{"$f":"T332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":9.4352549894757015E-6},1.1512151093276705E-5,{"$f":"U332*(Direct_cost_personnel*$F332-UN_compensation)*$G332/CPI_2001*12/1000000/$E332*$CK332","v":1.4800399983491297E-6},1.8058276224747776E-6,2.5185975580853907E-4,7.4610233174991135E-5,2.4666080467161418E-5,1.0156770653575553E-4,0,5.1015735630631001E-5,0,{"$f":"BW332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":6.5970879738901675E-4},7.1601065231124918E-4,{"$f":"BY332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":6.5970879738901675E-4},7.1601065231124918E-4,{"$f":"CA332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CC332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CE332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CG332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0,{"$f":"CI332*Direct_cost_personnel*$F332*$G332/CPI_2001*12/1000000/$E332*$CK332","v":0},0]
["Switzerland",2001,15600,2602,254987,1.090255,177.1,0,0,0,0,0,0,0,36.75,22.25,9.375,5.125,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX333","v":0},{"$f":"Include_Afghanistan*DY333","v":0},{"$f":"Include_Afghanistan*DZ333","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV333)),Personnel_plane*AV333,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY333)),Personnel_plane*AY333,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA333)),Personnel_plane*BA333,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV333*Include_Iraq","v":0},0,160,160,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V333:$BV333))-IF($AV$19=BY$19,$AV333)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V333:$BV333))-IF($AV$19=CA$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V333:$BV333))-IF($AV$19=CC$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V333:$BV333))-IF($AV$19=CE$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V333:$BV333))-IF($AV$19=CG$19,$AV333)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V333:$BV333*INDIRECT(\"Months_non_UN_operation\"&$B333),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V333:$BV333))-IF($AV$19=CI$19,$AV333)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B333-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":2.9818898076611777E-5},4.185486972002842E-5,{"$f":"P333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":1.8053618563390804E-5},2.534070343593558E-5,{"$f":"Q333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":7.6068617542376985E-6},1.0677262683680722E-5,{"$f":"R333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":4.1584177589832741E-6},5.8369036004121276E-6,{"$f":"S333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"T333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"U333*(Direct_cost_personnel*$F333-UN_compensation)*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,0,0,0,0,0,0,0,{"$f":"BW333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":1.4293390960495387E-4},1.8222528313481765E-4,{"$f":"BY333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":1.4293390960495387E-4},1.8222528313481765E-4,{"$f":"CA333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CC333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CE333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CG333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0,{"$f":"CI333*Direct_cost_personnel*$F333*$G333/CPI_2001*12/1000000/$E333*$CK333","v":0},0]
["Turkey",2001,515100,9254.7092479999992,195545,0.34937210000000002,177.1,3.9675040000000004,1.352069,0.35056999999999999,1.5651040000000001,0,0.69976099999999997,0,180.875,153.625,6,0,0,21.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX334","v":0},{"$f":"Include_Afghanistan*DY334","v":0},{"$f":"Include_Afghanistan*DZ334","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV334)),Personnel_plane*AV334,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY334)),Personnel_plane*AY334,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA334)),Personnel_plane*BA334,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV334*Include_Iraq","v":0},0,940,940,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":940},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V334:$BV334))-IF($AV$19=BY$19,$AV334)","v":940},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V334:$BV334))-IF($AV$19=CA$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V334:$BV334))-IF($AV$19=CC$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V334:$BV334))-IF($AV$19=CE$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V334:$BV334))-IF($AV$19=CG$19,$AV334)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V334:$BV334*INDIRECT(\"Months_non_UN_operation\"&$B334),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V334:$BV334))-IF($AV$19=CI$19,$AV334)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B334-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":4.8193107829199912E-5},2.8935237692821531E-5,{"$f":"P334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":4.0932501397433792E-5},2.4575955165499423E-5,{"$f":"Q334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":1.5986656363521744E-6},9.5984202436450145E-7,{"$f":"R334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"S334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"T334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":5.6619407954139499E-6},3.3994405029576086E-6,{"$f":"U334*(Direct_cost_personnel*$F334-UN_compensation)*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,3.532601541414638E-5,1.2038604204303127E-5,3.1214187115469305E-6,1.3935433468685133E-5,0,6.2305590296111805E-6,0,{"$f":"BW334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":3.5089291620566467E-4},1.5037525048377189E-4,{"$f":"BY334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":3.5089291620566467E-4},1.5037525048377189E-4,{"$f":"CA334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CC334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CE334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CG334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0,{"$f":"CI334*Direct_cost_personnel*$F334*$G334/CPI_2001*12/1000000/$E334*$CK334","v":0},0]
["United Kingdom",2001,211430,32608,1471103,0.90225699999999998,177.1,220.18750399999999,65.579410999999993,21.408215999999999,88.657225999999994,0,44.542650999999999,0,687.75,634,11,26,0,16.75,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX335","v":0},{"$f":"Include_Afghanistan*DY335","v":0},{"$f":"Include_Afghanistan*DZ335","v":0},null,null,null,3900,null,{"$f":"IF(NOT(ISBLANK(AV335)),Personnel_plane*AV335,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY335)),Personnel_plane*AY335,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA335)),Personnel_plane*BA335,0)","v":0},null,null,null,null,null,null,null,null,185,null,null,2600,null,null,null,null,null,null,{"$f":"DV335*Include_Iraq","v":0},0,7035,7035,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":6850},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V335:$BV335))-IF($AV$19=BY$19,$AV335)","v":6850},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V335:$BV335))-IF($AV$19=CA$19,$AV335)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V335:$BV335))-IF($AV$19=CC$19,$AV335)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V335:$BV335))-IF($AV$19=CE$19,$AV335)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V335:$BV335))-IF($AV$19=CG$19,$AV335)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V335:$BV335*INDIRECT(\"Months_non_UN_operation\"&$B335),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V335:$BV335))-IF($AV$19=CI$19,$AV335)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B335-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":7.8362137834406018E-5},1.2553622562188252E-4,{"$f":"P335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":7.2237870428227427E-5},1.1572514292151731E-4,{"$f":"Q335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":1.2533384459156174E-6},2.0078494828654421E-6,{"$f":"R335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":2.9624363267096417E-6},4.7458260504092277E-6,{"$f":"S335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"T335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":1.9084926335533271E-6},3.0574071670905593E-6,{"$f":"U335*(Direct_cost_personnel*$F335-UN_compensation)*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,2.6059950341745966E-4,7.7615494206290171E-5,2.5337361827098578E-5,1.049288840204551E-4,0,5.2717763363615832E-5,0,{"$f":"BW335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":9.0148088703521207E-4},1.2841110101780352E-3,{"$f":"BY335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":8.7777456662277225E-4},1.2503426325116617E-3,{"$f":"CA335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":2.3706320412439836E-5},3.3768377666373346E-5,{"$f":"CC335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"CE335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"CG335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0,{"$f":"CI335*Direct_cost_personnel*$F335*$G335/CPI_2001*12/1000000/$E335*$CK335","v":0},0]
["United States",2001,1367700,284448,10286180,1,177.1,921.01197200000001,278.63178499999998,90.113939999999999,365.30566599999997,0,186.96058099999999,0,781.5,671,13.75,21.875,0,74.875,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX336","v":0},{"$f":"Include_Afghanistan*DY336","v":0},{"$f":"Include_Afghanistan*DZ336","v":0},null,null,null,5740,null,{"$f":"IF(NOT(ISBLANK(AV336)),Personnel_plane*AV336,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY336)),Personnel_plane*AY336,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA336)),Personnel_plane*BA336,0)","v":0},null,null,null,null,null,860,null,null,1400,null,null,7180,null,null,null,null,null,null,{"$f":"DV336*Include_Iraq","v":0},0,15180,15180,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":12920},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V336:$BV336))-IF($AV$19=BY$19,$AV336)","v":12920},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":2260},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V336:$BV336))-IF($AV$19=CA$19,$AV336)","v":2260},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V336:$BV336))-IF($AV$19=CC$19,$AV336)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V336:$BV336))-IF($AV$19=CE$19,$AV336)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V336:$BV336))-IF($AV$19=CG$19,$AV336)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V336:$BV336*INDIRECT(\"Months_non_UN_operation\"&$B336),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V336:$BV336))-IF($AV$19=CI$19,$AV336)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B336-'Humanitarian interventions data'!First_year)","v":1.7411011265922485},{"$f":"O336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":1.4286393713374543E-5},2.7511286310499395E-5,{"$f":"P336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":1.2266372593313268E-5},2.3621334759238765E-5,{"$f":"Q336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":2.5136009412527185E-7},4.8404374506636801E-7,{"$f":"R336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":3.9989105883565977E-7},7.7006959442376727E-7,{"$f":"S336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"T336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":1.3687699671003439E-6},2.6358382117704951E-6,{"$f":"U336*(Direct_cost_personnel*$F336-UN_compensation)*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,1.5589606462789379E-4,4.7162903504304725E-5,1.5253231272996028E-5,6.1833849555727351E-5,0,3.1646080294865661E-5,0,{"$f":"BW336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":3.0833504879366683E-4},5.3438429455327039E-4,{"$f":"BY336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":2.6243009423018281E-4},4.5482510445508912E-4,{"$f":"CA336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":4.5904954563483995E-5},7.955919009818123E-5,{"$f":"CC336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"CE336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"CG336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0,{"$f":"CI336*Direct_cost_personnel*$F336*$G336/CPI_2001*12/1000000/$E336*$CK336","v":0},0]
["Australia",2002,50920,7600,423560,0.69929359999999996,179.9,38.226344000000005,5.8459659999999998,2.0225590000000002,25.114515000000001,0,5.2433040000000002,0,1268.5833333333301,15,12.25,2.25,0,1239.0833333333301,0,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX337","v":0},{"$f":"Include_Afghanistan*DY337","v":0},{"$f":"Include_Afghanistan*DZ337","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV337)),Personnel_plane*AV337,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY337)),Personnel_plane*AY337,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA337)),Personnel_plane*BA337,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV337*Include_Iraq","v":0},0,60,60,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V337:$BV337))-IF($AV$19=BY$19,$AV337)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V337:$BV337))-IF($AV$19=CA$19,$AV337)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V337:$BV337))-IF($AV$19=CC$19,$AV337)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V337:$BV337))-IF($AV$19=CE$19,$AV337)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":35},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V337:$BV337))-IF($AV$19=CG$19,$AV337)","v":35},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V337:$BV337*INDIRECT(\"Months_non_UN_operation\"&$B337),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V337:$BV337))-IF($AV$19=CI$19,$AV337)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B337-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":4.0828605399080922E-4},8.3417324265940007E-4,{"$f":"P337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":4.8276614148555375E-6},9.8634424015432186E-6,{"$f":"Q337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":3.9425901554653566E-6},8.0551446279269611E-6,{"$f":"R337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":7.2414921222833063E-7},1.4795163602314825E-6,{"$f":"S337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"T337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":3.9879165320825995E-4},8.1477513926969832E-4,{"$f":"U337*(Direct_cost_personnel*$F337-UN_compensation)*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,1.6841269287862448E-4,2.5755402518663064E-5,8.9107294094328723E-6,1.106462888915196E-4,0,2.3100272059008919E-5,0,{"$f":"BW337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":2.2532880246846771E-5},3.9453769606172874E-5,{"$f":"BY337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"CA337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":9.3887001028528226E-6},1.6439070669238693E-5,{"$f":"CC337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"CE337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0,{"$f":"CG337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":1.3144180143993947E-5},2.3014698936934171E-5,{"$f":"CI337*Direct_cost_personnel*$F337*$G337/CPI_2001*12/1000000/$E337*$CK337","v":0},0]
["Austria",2002,34600,1700,208272,0.84293289999999998,179.9,22.236955999999999,3.400706,1.1765380000000001,14.609643999999999,0,3.050068,0,451.5,67.6666666666667,377.5,3.6666666666666701,0.58333333333333304,2.0833333333333299,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX338","v":0},{"$f":"Include_Afghanistan*DY338","v":0},{"$f":"Include_Afghanistan*DZ338","v":0},null,null,null,498,null,{"$f":"IF(NOT(ISBLANK(AV338)),Personnel_plane*AV338,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY338)),Personnel_plane*AY338,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA338)),Personnel_plane*BA338,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,{"$f":"DV338*Include_Iraq","v":0},0,500,500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V338:$BV338))-IF($AV$19=BY$19,$AV338)","v":500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V338:$BV338))-IF($AV$19=CA$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V338:$BV338))-IF($AV$19=CC$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V338:$BV338))-IF($AV$19=CE$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V338:$BV338))-IF($AV$19=CG$19,$AV338)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V338:$BV338*INDIRECT(\"Months_non_UN_operation\"&$B338),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V338:$BV338))-IF($AV$19=CI$19,$AV338)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B338-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":3.6635093349112998E-4},1.987589463528564E-4,{"$f":"P338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":5.490530786171977E-5},2.9788162502495289E-5,{"$f":"Q338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":3.0630670518915078E-4},1.6618272923190098E-4,{"$f":"R338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":2.9751644654133886E-6},1.6141368843716669E-6,{"$f":"S338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":4.7332161949758379E-7},2.5679450433185569E-7,{"$f":"T338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":1.6904343553485117E-6},9.1712322975662654E-7,{"$f":"U338*(Direct_cost_personnel*$F338-UN_compensation)*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,1.9923766593063261E-4,3.0469490786252305E-5,1.0541491605177195E-5,1.3089882314096729E-4,0,2.7327860398235837E-5,0,{"$f":"BW338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":4.6031270928942965E-4},2.2010957514159073E-4,{"$f":"BY338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":4.6031270928942965E-4},2.2010957514159073E-4,{"$f":"CA338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CC338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CE338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CG338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,{"$f":"CI338*Direct_cost_personnel*$F338*$G338/CPI_2001*12/1000000/$E338*$CK338","v":0},0,null,null,null,60]
["Belgium",2002,39260,2700,253690,0.81425219999999998,179.9,26.526243999999998,4.0565949999999997,1.4034580000000001,17.427848999999998,0,3.6383420000000002,0,17.25,3.3333333333333299,6.3333333333333304,5.5833333333333304,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX339","v":0},{"$f":"Include_Afghanistan*DY339","v":0},{"$f":"Include_Afghanistan*DZ339","v":0},null,null,null,1010,null,{"$f":"IF(NOT(ISBLANK(AV339)),Personnel_plane*AV339,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY339)),Personnel_plane*AY339,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA339)),Personnel_plane*BA339,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,{"$f":"DV339*Include_Iraq","v":0},0,1460,1460,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":1460},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V339:$BV339))-IF($AV$19=BY$19,$AV339)","v":1460},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V339:$BV339))-IF($AV$19=CA$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V339:$BV339))-IF($AV$19=CC$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V339:$BV339))-IF($AV$19=CE$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V339:$BV339))-IF($AV$19=CG$19,$AV339)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V339:$BV339*INDIRECT(\"Months_non_UN_operation\"&$B339),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V339:$BV339))-IF($AV$19=CI$19,$AV339)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B339-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.1047351743453726E-5},8.7262211652748783E-6,{"$f":"P339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":2.1347539600876744E-6},1.6862263121304098E-6,{"$f":"Q339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":4.056032524166583E-6},3.2038299930477803E-6,{"$f":"R339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":3.5757128831468566E-6},2.8244290728184376E-6,{"$f":"S339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.280852376052606E-6},1.011735787278247E-6,{"$f":"T339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"U339*(Direct_cost_personnel*$F339-UN_compensation)*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,1.9511893092794583E-4,2.9839071057615636E-5,1.0323407436132798E-5,1.2819392241335297E-4,0,2.6762530020844426E-5,0,{"$f":"BW339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.0659314896132276E-3},7.3856712471312023E-4,{"$f":"BY339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":1.0659314896132276E-3},7.3856712471312023E-4,{"$f":"CA339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CC339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CE339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CG339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0,{"$f":"CI339*Direct_cost_personnel*$F339*$G339/CPI_2001*12/1000000/$E339*$CK339","v":0},0]
["Brazil",2002,287600,12805.702655999999,505712,0.38148929999999998,179.9,11.407864,2.3884430000000001,0.51624400000000004,7.1648550000000002,0,1.338322,0,102.416666666667,1.8333333333333299,0,1.25,0,98.5833333333333,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX340","v":0},{"$f":"Include_Afghanistan*DY340","v":0},{"$f":"Include_Afghanistan*DZ340","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV340)),Personnel_plane*AV340,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY340)),Personnel_plane*AY340,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA340)),Personnel_plane*BA340,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV340*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V340:$BV340))-IF($AV$19=BY$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V340:$BV340))-IF($AV$19=CA$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V340:$BV340))-IF($AV$19=CC$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V340:$BV340))-IF($AV$19=CE$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V340:$BV340))-IF($AV$19=CG$19,$AV340)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V340:$BV340*INDIRECT(\"Months_non_UN_operation\"&$B340),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V340:$BV340))-IF($AV$19=CI$19,$AV340)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B340-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":1.2967316561979461E-5},1.6827085660512327E-5,{"$f":"P340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":2.3212446246016825E-7},3.012171558431808E-7,{"$f":"Q340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"R340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":1.5826667895011497E-7},2.0537533352944185E-7,{"$f":"S340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"T340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":1.2481965413199066E-5},1.6197267971021974E-5,{"$f":"U340*(Direct_cost_personnel*$F340-UN_compensation)*$G340/CPI_2001*12/1000000/$E340*$CK340","v":9.4960007370068983E-8},1.2322520011766511E-7,4.2094763323650816E-5,8.8133013153935313E-6,1.9049288278028905E-6,2.6438154896769121E-5,0,4.9383782836852718E-6,0,{"$f":"BW340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"BY340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CA340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CC340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CE340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CG340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0,{"$f":"CI340*Direct_cost_personnel*$F340*$G340/CPI_2001*12/1000000/$E340*$CK340","v":0},0]
["Canada",2002,52300,7600,734653,0.78336419999999996,179.9,60.113894999999999,9.1934649999999998,3.1806000000000001,39.494413000000002,0,8.2454169999999998,0,273.66666666666703,35.8333333333333,196.916666666667,20.4166666666667,8.3333333333333301E-2,20.4166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX341","v":0},{"$f":"Include_Afghanistan*DY341","v":0},{"$f":"Include_Afghanistan*DZ341","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV341)),Personnel_plane*AV341,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY341)),Personnel_plane*AY341,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA341)),Personnel_plane*BA341,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV341*Include_Iraq","v":0},0,2429,2429,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":2400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V341:$BV341))-IF($AV$19=BY$19,$AV341)","v":2400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V341:$BV341))-IF($AV$19=CA$19,$AV341)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V341:$BV341))-IF($AV$19=CC$19,$AV341)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V341:$BV341))-IF($AV$19=CE$19,$AV341)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V341:$BV341))-IF($AV$19=CG$19,$AV341)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V341:$BV341*INDIRECT(\"Months_non_UN_operation\"&$B341),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V341:$BV341))-IF($AV$19=CI$19,$AV341)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B341-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":5.7904553027505504E-5},1.0101329679392638E-4,{"$f":"P341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":7.5818994524443691E-6},1.3226466997986676E-5,{"$f":"Q341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":4.166518233982812E-5},7.2684050037773483E-5,{"$f":"R341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":4.3199194554625002E-6},7.5360102662947532E-6,{"$f":"S341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":1.7632324308010167E-8},3.0759225576713215E-8,{"$f":"T341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":4.3199194554625002E-6},7.5360102662947532E-6,{"$f":"U341*(Direct_cost_personnel*$F341-UN_compensation)*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,1.5269316884237736E-4,2.3351993802622285E-5,8.0789290532590761E-6,1.0031835522452145E-4,0,2.0943890761974556E-5,0,{"$f":"BW341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":5.8915534619089611E-4},8.965699071100371E-4,{"$f":"BY341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":5.8212137952167592E-4},8.8586569660934107E-4,{"$f":"CA341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":7.0339666692202506E-6},1.0704210500696202E-5,{"$f":"CC341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,{"$f":"CE341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,{"$f":"CG341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0,{"$f":"CI341*Direct_cost_personnel*$F341*$G341/CPI_2001*12/1000000/$E341*$CK341","v":0},0]
["China",2002,2270000,30837.827583999999,1453833,0.39657500000000001,179.9,44.307872000000003,6.6206379999999996,2.3606729999999998,29.200510000000001,0,6.1260510000000004,0,129.083333333333,13.75,15.5,36.8333333333333,0,63,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX342","v":0},{"$f":"Include_Afghanistan*DY342","v":0},{"$f":"Include_Afghanistan*DZ342","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV342)),Personnel_plane*AV342,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY342)),Personnel_plane*AY342,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA342)),Personnel_plane*BA342,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV342*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V342:$BV342))-IF($AV$19=BY$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V342:$BV342))-IF($AV$19=CA$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V342:$BV342))-IF($AV$19=CC$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V342:$BV342))-IF($AV$19=CE$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V342:$BV342))-IF($AV$19=CG$19,$AV342)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V342:$BV342*INDIRECT(\"Months_non_UN_operation\"&$B342),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V342:$BV342))-IF($AV$19=CI$19,$AV342)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B342-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":5.9897822230970727E-6},{"$f":"O342/$C342*$D342/$E342*$CK342","v":2.2508189559702787E-6},{"$f":"P342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":6.3803361317690106E-7},{"$f":"P342/$C342*$D342/$E342*$CK342","v":2.3975799079089535E-7},{"$f":"Q342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":7.1923789121759763E-7},{"$f":"Q342/$C342*$D342/$E342*$CK342","v":2.7027264416428205E-7},{"$f":"R342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":1.7091567092375151E-6},{"$f":"R342/$C342*$D342/$E342*$CK342","v":6.4226079957318568E-7},{"$f":"S342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"S342/$C342*$D342/$E342*$CK342","v":0},{"$f":"T342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":2.9233540094650738E-6},{"$f":"T342/$C342*$D342/$E342*$CK342","v":1.0985275214419203E-6},{"$f":"U342*(Direct_cost_personnel*$F342-UN_compensation)*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"U342/$C342*$D342/$E342*$CK342","v":0},5.687132753320354E-5,8.4979136930063714E-6,3.0300396142200233E-6,3.7480287212768543E-5,0,7.8630870132086034E-6,0,{"$f":"BW342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"BX342/$C342*$D342/$E342*$CK342","v":0},{"$f":"BY342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"BZ342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CA342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CB342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CC342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},0,{"$f":"CE342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CF342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CG342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CH342/$C342*$D342/$E342*$CK342","v":0},{"$f":"CI342*Direct_cost_personnel*$F342*$G342/CPI_2001*12/1000000/$E342*$CK342","v":0},{"$f":"CJ342/$C342*$D342/$E342*$CK342","v":0}]
["Czech Republic",2002,49400,1175.5669760000001,78425,0.43737019999999999,179.9,0,0,0,0,0,0,0,42.25,30.25,0,12,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX343","v":0},{"$f":"Include_Afghanistan*DY343","v":0},{"$f":"Include_Afghanistan*DZ343","v":0},null,null,null,409,null,{"$f":"IF(NOT(ISBLANK(AV343)),Personnel_plane*AV343,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY343)),Personnel_plane*AY343,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA343)),Personnel_plane*BA343,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,{"$f":"DV343*Include_Iraq","v":0},0,424,424,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":424},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V343:$BV343))-IF($AV$19=BY$19,$AV343)","v":424},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V343:$BV343))-IF($AV$19=CA$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V343:$BV343))-IF($AV$19=CC$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V343:$BV343))-IF($AV$19=CE$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V343:$BV343))-IF($AV$19=CG$19,$AV343)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V343:$BV343*INDIRECT(\"Months_non_UN_operation\"&$B343),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V343:$BV343))-IF($AV$19=CI$19,$AV343)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B343-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":4.1342786893184562E-5},2.3923218698386086E-5,{"$f":"P343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":2.9600456888019722E-5},1.7128458358016075E-5,{"$f":"Q343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"R343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":1.1742330005164844E-5},6.7947603403700122E-6,{"$f":"S343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"T343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"U343*(Direct_cost_personnel*$F343-UN_compensation)*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,0,0,0,0,0,0,0,{"$f":"BW343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":5.3787500458887067E-4},2.4008153202640712E-4,{"$f":"BY343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":5.3787500458887067E-4},2.4008153202640712E-4,{"$f":"CA343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CC343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CE343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CG343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0,{"$f":"CI343*Direct_cost_personnel*$F343*$G343/CPI_2001*12/1000000/$E343*$CK343","v":0},0]
["Denmark",2002,22700,2400,173881,1.0516179999999999,179.9,17.597940000000001,2.6912910000000001,0.93111699999999997,11.561693999999999,0,2.4138380000000002,0,93.1666666666667,59.6666666666667,15.5833333333333,7.9166666666666696,6,4,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX344","v":0},{"$f":"Include_Afghanistan*DY344","v":0},{"$f":"Include_Afghanistan*DZ344","v":0},null,null,null,540,null,{"$f":"IF(NOT(ISBLANK(AV344)),Personnel_plane*AV344,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY344)),Personnel_plane*AY344,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA344)),Personnel_plane*BA344,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,365,null,null,null,null,null,null,{"$f":"DV344*Include_Iraq","v":0},0,905,905,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":905},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V344:$BV344))-IF($AV$19=BY$19,$AV344)","v":905},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V344:$BV344))-IF($AV$19=CA$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V344:$BV344))-IF($AV$19=CC$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V344:$BV344))-IF($AV$19=CE$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V344:$BV344))-IF($AV$19=CG$19,$AV344)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V344:$BV344*INDIRECT(\"Months_non_UN_operation\"&$B344),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V344:$BV344))-IF($AV$19=CI$19,$AV344)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B344-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.1598235447753228E-4},1.0571115280579642E-4,{"$f":"P344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":7.427850250976131E-5},6.7700523621601311E-5,{"$f":"Q344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.9399553029783977E-5},1.7681561336926549E-5,{"$f":"R344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":9.8553879028314544E-6},8.9826113743744726E-6,{"$f":"S344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":7.4693466210933102E-6},6.80787388373644E-6,{"$f":"T344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":4.9795644140622065E-6},4.5385825891576264E-6,{"$f":"U344*(Direct_cost_personnel*$F344-UN_compensation)*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,1.8885857112721052E-4,2.8882549477241172E-5,9.9926142589561542E-6,1.2407844376387478E-4,0,2.5904963627138382E-5,0,{"$f":"BW344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.2450170685186911E-3},1.0268543107969132E-3,{"$f":"BY344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":1.2450170685186911E-3},1.0268543107969132E-3,{"$f":"CA344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CC344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CE344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CG344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,{"$f":"CI344*Direct_cost_personnel*$F344*$G344/CPI_2001*12/1000000/$E344*$CK344","v":0},0,null,null,null,50]
["Finland",2002,31850,1700,135662,0.9441541,179.9,12.260747000000002,1.875038,0.64869600000000005,8.0553190000000008,0,1.681694,0,75.75,39,22.25,9.4166666666666696,5.0833333333333304,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX345","v":0},{"$f":"Include_Afghanistan*DY345","v":0},{"$f":"Include_Afghanistan*DZ345","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV345)),Personnel_plane*AV345,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY345)),Personnel_plane*AY345,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA345)),Personnel_plane*BA345,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,{"$f":"DV345*Include_Iraq","v":0},0,820,820,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":820},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V345:$BV345))-IF($AV$19=BY$19,$AV345)","v":820},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V345:$BV345))-IF($AV$19=CA$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V345:$BV345))-IF($AV$19=CC$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V345:$BV345))-IF($AV$19=CE$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V345:$BV345))-IF($AV$19=CG$19,$AV345)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V345:$BV345*INDIRECT(\"Months_non_UN_operation\"&$B345),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V345:$BV345))-IF($AV$19=CI$19,$AV345)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B345-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.0721782679928258E-4},5.5614866953902378E-5,{"$f":"P345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":5.5201257362006871E-5},2.8633396847553708E-5,{"$f":"Q345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":3.1493025033452631E-5},1.6335719996360765E-5,{"$f":"R345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.332850872202303E-5},6.9136193243024996E-6,{"$f":"S345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":7.1950356818000369E-6},3.7321307856854174E-6,{"$f":"T345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"U345*(Direct_cost_personnel*$F345-UN_compensation)*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,1.6864975382768849E-4,2.5791633830920848E-5,8.9229816673491585E-6,1.1080300134677779E-4,0,2.3132136982640676E-5,0,{"$f":"BW345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.2981335213092522E-3},6.0203552346138557E-4,{"$f":"BY345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":1.2981335213092522E-3},6.0203552346138557E-4,{"$f":"CA345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"CC345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},{"$f":"CD345/$C345*$D345/$E345*$CK345","v":0},{"$f":"CE345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"CG345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,{"$f":"CI345*Direct_cost_personnel*$F345*$G345/CPI_2001*12/1000000/$E345*$CK345","v":0},0,null,null,null,50]
["France",2002,260400,29500,1458199,0.85165670000000004,179.9,186.874887,27.924668,9.9560829999999996,123.157661,0,25.836475,0,452,180.666666666667,237.5,33.8333333333333,0,0,0,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX346","v":0},{"$f":"Include_Afghanistan*DY346","v":0},{"$f":"Include_Afghanistan*DZ346","v":0},null,null,null,5200,null,{"$f":"IF(NOT(ISBLANK(AV346)),Personnel_plane*AV346,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY346)),Personnel_plane*AY346,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA346)),Personnel_plane*BA346,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2200,null,null,null,null,null,null,{"$f":"DV346*Include_Iraq","v":0},0,7650,8400,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":7400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V346:$BV346))-IF($AV$19=BY$19,$AV346)","v":7400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V346:$BV346))-IF($AV$19=CA$19,$AV346)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":250},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V346:$BV346))-IF($AV$19=CC$19,$AV346)","v":1000},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V346:$BV346))-IF($AV$19=CE$19,$AV346)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V346:$BV346))-IF($AV$19=CG$19,$AV346)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V346:$BV346*INDIRECT(\"Months_non_UN_operation\"&$B346),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V346:$BV346))-IF($AV$19=CI$19,$AV346)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B346-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":5.2998309375397198E-5},6.5528416138279028E-5,{"$f":"P346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":2.1183690030579154E-5},2.6192036539046683E-5,{"$f":"Q346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":2.7847563001453169E-5},3.4431413346993958E-5,{"$f":"R346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":3.9670563433649037E-6},4.9049662522384326E-6,{"$f":"S346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"T346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"U346*(Direct_cost_personnel*$F346-UN_compensation)*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,2.3914491075732849E-4,3.5735364681654777E-5,1.2740858971208664E-5,1.5760559549623339E-4,0,3.3063091608231714E-5,0,{"$f":"BW346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":1.0163190140436058E-3},1.2177847246936813E-3,{"$f":"BY346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":9.8310597436897804E-4},1.0728103527063383E-3,{"$f":"CA346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"CC346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":3.3213039674627633E-5},1.44974371987343E-4,{"$f":"CE346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"CG346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,{"$f":"CI346*Direct_cost_personnel*$F346*$G346/CPI_2001*12/1000000/$E346*$CK346","v":0},0,null,null,null,400]
["Germany",2002,296000,24900,2013691,0.8863856,179.9,229.47962699999999,35.094357000000002,12.141520999999999,150.767933,0,31.475815999999998,0,518,499,14,5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX347","v":0},{"$f":"Include_Afghanistan*DY347","v":0},{"$f":"Include_Afghanistan*DZ347","v":0},null,null,null,4600,null,{"$f":"IF(NOT(ISBLANK(AV347)),Personnel_plane*AV347,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY347)),Personnel_plane*AY347,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA347)),Personnel_plane*BA347,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1900,null,null,null,null,null,null,{"$f":"DV347*Include_Iraq","v":0},0,6500,6500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":6500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V347:$BV347))-IF($AV$19=BY$19,$AV347)","v":6500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V347:$BV347))-IF($AV$19=CA$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V347:$BV347))-IF($AV$19=CC$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V347:$BV347))-IF($AV$19=CE$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V347:$BV347))-IF($AV$19=CG$19,$AV347)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V347:$BV347*INDIRECT(\"Months_non_UN_operation\"&$B347),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V347:$BV347))-IF($AV$19=CI$19,$AV347)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B347-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":4.60143537847821E-5},4.0380487975778196E-5,{"$f":"P347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":4.432656860734801E-5},3.8899350385933051E-5,{"$f":"Q347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":1.2436311833724891E-6},1.091364539885897E-6,{"$f":"R347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":4.4415399406160328E-7},3.8977304995924896E-7,{"$f":"S347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"T347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"U347*(Direct_cost_personnel*$F347-UN_compensation)*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,2.1265632401054653E-4,3.2521566514197758E-5,1.1251418077984128E-5,1.3971503627399731E-4,0,2.9168303144367342E-5,0,{"$f":"BW347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":6.5082475553252482E-4},5.0670496494702362E-4,{"$f":"BY347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":6.5082475553252482E-4},5.0670496494702362E-4,{"$f":"CA347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CC347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CE347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CG347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,{"$f":"CI347*Direct_cost_personnel*$F347*$G347/CPI_2001*12/1000000/$E347*$CK347","v":0},0,null,null,null,1120]
["Greece",2002,177600,3500,147910,0.62109170000000002,179.9,12.656881,1.9354709999999999,0.66966499999999995,8.3156990000000004,0,1.736046,0,36.6666666666667,30.1666666666667,3.6666666666666701,2.8333333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX348","v":0},{"$f":"Include_Afghanistan*DY348","v":0},{"$f":"Include_Afghanistan*DZ348","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV348)),Personnel_plane*AV348,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY348)),Personnel_plane*AY348,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA348)),Personnel_plane*BA348,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV348*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V348:$BV348))-IF($AV$19=BY$19,$AV348)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V348:$BV348))-IF($AV$19=CA$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V348:$BV348))-IF($AV$19=CC$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V348:$BV348))-IF($AV$19=CE$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V348:$BV348))-IF($AV$19=CG$19,$AV348)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V348:$BV348*INDIRECT(\"Months_non_UN_operation\"&$B348),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V348:$BV348))-IF($AV$19=CI$19,$AV348)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B348-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.9383863198363814E-5},9.1164545759420895E-6,{"$f":"P348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.4174905631381146E-5},7.5003558102069045E-6,{"$f":"Q348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.9383863198363821E-6},9.1164545759420899E-7,{"$f":"R348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":2.2705712471462901E-6},7.0445330814097817E-7,{"$f":"S348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"T348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"U348*(Direct_cost_personnel*$F348-UN_compensation)*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,1.5968207075864213E-4,2.441833949243102E-5,8.4486449635250626E-6,1.0491273767412126E-4,0,2.190234862856478E-5,0,{"$f":"BW348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":1.8625744627126849E-3},4.8482962972055623E-4,{"$f":"BY348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":1.8625744627126849E-3},4.8482962972055623E-4,{"$f":"CA348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CC348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CE348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CG348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,{"$f":"CI348*Direct_cost_personnel*$F348*$G348/CPI_2001*12/1000000/$E348*$CK348","v":0},0,null,null,null,30]
["Hungary",2002,33400,821.02188799999999,66391,0.44550610000000002,179.9,1.0725960000000001,0.20504700000000001,5.4664999999999998E-2,0.678975,0,0.133909,0,154.833333333333,143.083333333333,5.75,6,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX349","v":0},{"$f":"Include_Afghanistan*DY349","v":0},{"$f":"Include_Afghanistan*DZ349","v":0},null,null,null,325,null,{"$f":"IF(NOT(ISBLANK(AV349)),Personnel_plane*AV349,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY349)),Personnel_plane*AY349,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA349)),Personnel_plane*BA349,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,159,null,null,null,null,null,null,{"$f":"DV349*Include_Iraq","v":0},0,525,525,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":484},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V349:$BV349))-IF($AV$19=BY$19,$AV349)","v":484},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V349:$BV349))-IF($AV$19=CA$19,$AV349)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V349:$BV349))-IF($AV$19=CC$19,$AV349)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V349:$BV349))-IF($AV$19=CE$19,$AV349)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V349:$BV349))-IF($AV$19=CG$19,$AV349)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V349:$BV349*INDIRECT(\"Months_non_UN_operation\"&$B349),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V349:$BV349))-IF($AV$19=CI$19,$AV349)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B349-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":1.8328706510521061E-4},1.0697702547791249E-4,{"$f":"P349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":1.6937776683834582E-4},9.8858747441106412E-5,{"$f":"Q349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":6.8066778752742531E-6},3.9727743584370172E-6,{"$f":"R349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":7.1026203915905229E-6},4.1455036783690611E-6,{"$f":"S349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"T349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"U349*(Direct_cost_personnel*$F349-UN_compensation)*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,3.0147684312343954E-5,5.7632997188066985E-6,1.536480802589495E-6,1.9084094995668201E-5,0,3.7638087952795515E-6,0,{"$f":"BW349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":8.0135433835559506E-4},3.6273157185729284E-4,{"$f":"BY349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":7.3877238050306293E-4},3.3440396338843759E-4,{"$f":"CA349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":6.2581957852532211E-5},2.8327608468855252E-5,{"$f":"CC349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"CE349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"CG349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0,{"$f":"CI349*Direct_cost_personnel*$F349*$G349/CPI_2001*12/1000000/$E349*$CK349","v":0},0]
["India",2002,1298000,14676.096,510285,0.28056540000000002,179.9,1.8698760000000001,0.39252500000000001,8.4847000000000006E-2,1.1725410000000001,0,0.21996299999999999,0,2928.6666666666702,574.91666666666697,809.66666666666697,1544.0833333333301,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX350","v":0},{"$f":"Include_Afghanistan*DY350","v":0},{"$f":"Include_Afghanistan*DZ350","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV350)),Personnel_plane*AV350,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY350)),Personnel_plane*AY350,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA350)),Personnel_plane*BA350,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV350*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V350:$BV350))-IF($AV$19=BY$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V350:$BV350))-IF($AV$19=CA$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V350:$BV350))-IF($AV$19=CC$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V350:$BV350))-IF($AV$19=CE$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V350:$BV350))-IF($AV$19=CG$19,$AV350)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V350:$BV350*INDIRECT(\"Months_non_UN_operation\"&$B350),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V350:$BV350))-IF($AV$19=CI$19,$AV350)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B350-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":2.3572873222612881E-4},1.2109326510544133E-4,{"$f":"P350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":4.6275111644322252E-5},2.3771410083156133E-5,{"$f":"Q350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":6.517016737733511E-5},3.3477753350912446E-5,{"$f":"R350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":1.2428345320447088E-4},6.3844101671372487E-5,{"$f":"S350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"T350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"U350*(Direct_cost_personnel*$F350-UN_compensation)*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,6.8379670109169555E-6,1.4354283390771247E-6,3.1027778685606477E-7,4.2878761356087664E-6,0,8.043847493749993E-7,0,{"$f":"BW350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"BY350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CA350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CC350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CE350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CG350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0,{"$f":"CI350*Direct_cost_personnel*$F350*$G350/CPI_2001*12/1000000/$E350*$CK350","v":0},0]
["Indonesia",2002,297000,1904.9536000000001,195661,0.35035159999999999,179.9,1.0927069999999999,0.22935800000000001,4.9578999999999998E-2,0.68524399999999996,0,0.128526,0,51.4166666666667,24.5833333333333,5.9166666666666696,20.6666666666667,0.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX351","v":0},{"$f":"Include_Afghanistan*DY351","v":0},{"$f":"Include_Afghanistan*DZ351","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV351)),Personnel_plane*AV351,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY351)),Personnel_plane*AY351,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA351)),Personnel_plane*BA351,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV351*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V351:$BV351))-IF($AV$19=BY$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V351:$BV351))-IF($AV$19=CA$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V351:$BV351))-IF($AV$19=CC$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V351:$BV351))-IF($AV$19=CE$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V351:$BV351))-IF($AV$19=CG$19,$AV351)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V351:$BV351*INDIRECT(\"Months_non_UN_operation\"&$B351),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V351:$BV351))-IF($AV$19=CI$19,$AV351)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B351-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":1.4964798200871376E-5},3.1452458481325385E-6,{"$f":"P351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":7.1549683456354076E-6},1.503804741003399E-6,{"$f":"Q351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":1.7220432289495418E-6},3.6193266647878479E-7,{"$f":"R351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":6.0150242363308005E-6},1.2642155110808272E-6,{"$f":"S351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":7.27623899556144E-8},1.5292929569526111E-8,{"$f":"T351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"U351*(Direct_cost_personnel*$F351-UN_compensation)*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,1.0421409285276168E-5,2.1874423709671225E-6,4.7284683904716192E-7,6.5353367227260215E-6,0,1.2257833525358626E-6,0,{"$f":"BW351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"BY351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CA351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CC351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CE351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CG351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0,{"$f":"CI351*Direct_cost_personnel*$F351*$G351/CPI_2001*12/1000000/$E351*$CK351","v":0},0]
["Ireland",2002,10460,724,124036,0.94475640000000005,179.9,6.9223660000000011,1.058654,0.36628100000000002,4.5478820000000004,0,0.94954899999999998,0,336.91666666666703,59.9166666666667,26.5833333333333,216.666666666667,0,33.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX352","v":0},{"$f":"Include_Afghanistan*DY352","v":0},{"$f":"Include_Afghanistan*DZ352","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV352)),Personnel_plane*AV352,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY352)),Personnel_plane*AY352,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA352)),Personnel_plane*BA352,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV352*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V352:$BV352))-IF($AV$19=BY$19,$AV352)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V352:$BV352))-IF($AV$19=CA$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V352:$BV352))-IF($AV$19=CC$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V352:$BV352))-IF($AV$19=CE$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V352:$BV352))-IF($AV$19=CG$19,$AV352)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V352:$BV352*INDIRECT(\"Months_non_UN_operation\"&$B352),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V352:$BV352))-IF($AV$19=CI$19,$AV352)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B352-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":5.2194780791453837E-4},3.50839610908918E-4,{"$f":"P352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":9.2822278973671272E-5},6.2392698551449888E-5,{"$f":"Q352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":4.1182624468151708E-5},2.7681878773174517E-5,{"$f":"R352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":3.3565775428587692E-4},2.2562032855878982E-4,{"$f":"S352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"T352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":5.2285150186838441E-5},3.5144705025503745E-5,{"$f":"U352*(Direct_cost_personnel*$F352-UN_compensation)*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,1.0414389141044026E-4,1.5926974565810044E-5,5.5105333479488759E-6,6.8420844716314609E-5,0,1.4285538780366733E-5,0,{"$f":"BW352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":2.6681709743305634E-4},1.6036398737563189E-4,{"$f":"BY352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":2.6681709743305634E-4},1.6036398737563189E-4,{"$f":"CA352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CC352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CE352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CG352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,{"$f":"CI352*Direct_cost_personnel*$F352*$G352/CPI_2001*12/1000000/$E352*$CK352","v":0},0,null,null,null,50]
["Italy",2002,216800,19400,1229514,0.79561700000000002,179.9,118.97110099999999,18.194434999999999,6.2945979999999997,78.163878999999994,0,16.318189,0,317.58333333333297,87.3333333333333,63.75,158.666666666667,7.5,0,0.33333333333333298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX353","v":0},{"$f":"Include_Afghanistan*DY353","v":0},{"$f":"Include_Afghanistan*DZ353","v":0},null,null,null,5360,null,{"$f":"IF(NOT(ISBLANK(AV353)),Personnel_plane*AV353,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY353)),Personnel_plane*AY353,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA353)),Personnel_plane*BA353,0)","v":0},null,null,null,null,null,75,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV353*Include_Iraq","v":0},0,7035,7035,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":6960},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V353:$BV353))-IF($AV$19=BY$19,$AV353)","v":6960},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V353:$BV353))-IF($AV$19=CA$19,$AV353)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V353:$BV353))-IF($AV$19=CC$19,$AV353)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V353:$BV353))-IF($AV$19=CE$19,$AV353)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V353:$BV353))-IF($AV$19=CG$19,$AV353)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V353:$BV353*INDIRECT(\"Months_non_UN_operation\"&$B353),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V353:$BV353))-IF($AV$19=CI$19,$AV353)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B353-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":4.0870999249453113E-5},4.3131411671538124E-5,{"$f":"P353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.1239256681560455E-5},1.1860855269423246E-5,{"$f":"Q353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":8.2042283982764792E-6},8.6579716422793762E-6,{"$f":"R353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":2.0419412902377059E-5},2.1548729420784272E-5,{"$f":"S353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":9.6520334097370369E-7},1.0185848990916911E-6,{"$f":"T353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"U353*(Direct_cost_personnel*$F353-UN_compensation)*$G353/CPI_2001*12/1000000/$E353*$CK353","v":4.2897926265497899E-8},4.5270439959630677E-8,{"$f":"H353/$E353*$CK353","v":1.8056559302693202E-4},2.7614176198680114E-5,9.5534782075870696E-6,1.1863139070151462E-4,0,2.4766547919150209E-5,0,{"$f":"BW353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.035512920141796E-3},9.5543263534800639E-4,{"$f":"BY353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.0244733367714143E-3},9.4524678635708964E-4,{"$f":"CA353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":1.1039583370381621E-5},1.0185848990916914E-5,{"$f":"CC353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"CE353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"CG353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,{"$f":"CI353*Direct_cost_personnel*$F353*$G353/CPI_2001*12/1000000/$E353*$CK353","v":0},0,null,null,null,350]
["Japan",2002,239900,42600,3980819,1.1466339999999999,179.9,458.47000800000001,70.114149999999995,24.257145000000001,301.21422200000001,0,62.884490999999997,0,560.75,0,30.0833333333333,0,0,530.66666666666697,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX354","v":0},{"$f":"Include_Afghanistan*DY354","v":0},{"$f":"Include_Afghanistan*DZ354","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV354)),Personnel_plane*AV354,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY354)),Personnel_plane*AY354,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA354)),Personnel_plane*BA354,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV354*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V354:$BV354))-IF($AV$19=BY$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V354:$BV354))-IF($AV$19=CA$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V354:$BV354))-IF($AV$19=CC$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V354:$BV354))-IF($AV$19=CE$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V354:$BV354))-IF($AV$19=CG$19,$AV354)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V354:$BV354*INDIRECT(\"Months_non_UN_operation\"&$B354),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V354:$BV354))-IF($AV$19=CI$19,$AV354)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B354-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":3.3536098284970324E-5},4.6677028207468676E-5,{"$f":"P354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"Q354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":1.799157598584378E-6},2.5041473001777638E-6,{"$f":"R354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"S354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"T354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":3.1736940686385966E-5},4.4172880907290936E-5,{"$f":"U354*(Direct_cost_personnel*$F354-UN_compensation)*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,2.1491438977463886E-4,3.2867013106378581E-5,1.137088451672488E-5,1.411984853599684E-4,0,2.9478006791566978E-5,0,{"$f":"BW354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"BY354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CA354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CC354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CE354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CG354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0,{"$f":"CI354*Direct_cost_personnel*$F354*$G354/CPI_2001*12/1000000/$E354*$CK354","v":0},0]
["Luxembourg",2002,900,146.96974399999999,22659,0.87933640000000002,179.9,1.8649089999999999,0.28516900000000001,9.8660999999999999E-2,1.2253069999999999,0,0.255772,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX355","v":0},{"$f":"Include_Afghanistan*DY355","v":0},{"$f":"Include_Afghanistan*DZ355","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV355)),Personnel_plane*AV355,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY355)),Personnel_plane*AY355,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA355)),Personnel_plane*BA355,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV355*Include_Iraq","v":0},0,49,49,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":49},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V355:$BV355))-IF($AV$19=BY$19,$AV355)","v":49},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V355:$BV355))-IF($AV$19=CA$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V355:$BV355))-IF($AV$19=CC$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V355:$BV355))-IF($AV$19=CE$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V355:$BV355))-IF($AV$19=CG$19,$AV355)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V355:$BV355*INDIRECT(\"Months_non_UN_operation\"&$B355),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V355:$BV355))-IF($AV$19=CI$19,$AV355)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B355-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"P355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"Q355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"R355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"S355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"T355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"U355*(Direct_cost_personnel*$F355-UN_compensation)*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,1.5358326697682297E-4,2.3484892110292584E-5,8.1251571541562259E-6,1.0090929482863239E-4,0,2.1063922883741763E-5,0,{"$f":"BW355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":4.3254494008131166E-4},6.5897321893936857E-4,{"$f":"BY355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":4.3254494008131166E-4},6.5897321893936857E-4,{"$f":"CA355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CC355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CE355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CG355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0,{"$f":"CI355*Direct_cost_personnel*$F355*$G355/CPI_2001*12/1000000/$E355*$CK355","v":0},0]
["Mexico",2002,192800,3135.8136319999999,705512,0.67871760000000003,179.9,5.9523409999999997,1.2494730000000001,0.27008199999999999,3.732612,0,0.70017399999999996,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX356","v":0},{"$f":"Include_Afghanistan*DY356","v":0},{"$f":"Include_Afghanistan*DZ356","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV356)),Personnel_plane*AV356,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY356)),Personnel_plane*AY356,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA356)),Personnel_plane*BA356,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV356*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V356:$BV356))-IF($AV$19=BY$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V356:$BV356))-IF($AV$19=CA$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V356:$BV356))-IF($AV$19=CC$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V356:$BV356))-IF($AV$19=CE$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V356:$BV356))-IF($AV$19=CG$19,$AV356)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V356:$BV356*INDIRECT(\"Months_non_UN_operation\"&$B356),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V356:$BV356))-IF($AV$19=CI$19,$AV356)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B356-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"P356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"Q356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"R356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"S356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"T356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"U356*(Direct_cost_personnel*$F356-UN_compensation)*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,1.5743830097509869E-5,3.3048326067720163E-6,7.143618150229734E-7,9.8726886023375531E-6,0,1.8519470733773273E-6,0,{"$f":"BW356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"BY356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CA356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CC356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CE356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CG356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0,{"$f":"CI356*Direct_cost_personnel*$F356*$G356/CPI_2001*12/1000000/$E356*$CK356","v":0},0]
["Netherlands",2002,49580,6600,439357,0.84880639999999996,179.9,40.815015000000002,6.2416840000000002,2.1594519999999999,26.815691999999999,0,5.5981870000000002,0,63.8333333333333,49.4166666666667,11.8333333333333,2.5833333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX357","v":0},{"$f":"Include_Afghanistan*DY357","v":0},{"$f":"Include_Afghanistan*DZ357","v":0},null,null,null,1450,null,{"$f":"IF(NOT(ISBLANK(AV357)),Personnel_plane*AV357,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY357)),Personnel_plane*AY357,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA357)),Personnel_plane*BA357,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,{"$f":"DV357*Include_Iraq","v":0},0,2450,2450,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":2450},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V357:$BV357))-IF($AV$19=BY$19,$AV357)","v":2450},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V357:$BV357))-IF($AV$19=CA$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V357:$BV357))-IF($AV$19=CC$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V357:$BV357))-IF($AV$19=CE$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V357:$BV357))-IF($AV$19=CG$19,$AV357)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V357:$BV357*INDIRECT(\"Months_non_UN_operation\"&$B357),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V357:$BV357))-IF($AV$19=CI$19,$AV357)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B357-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":2.4746875042075596E-5},3.6090623307350587E-5,{"$f":"P357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.9157828851110762E-5},2.7939607860651335E-5,{"$f":"Q357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":4.5875408041445529E-6},6.6904288637647146E-6,{"$f":"R357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.0015053868202908E-6},1.4605865829345525E-6,{"$f":"S357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"T357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"U357*(Direct_cost_personnel*$F357-UN_compensation)*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,1.7335221947104368E-4,2.6510091314113245E-5,9.1717667393037627E-6,1.1389337293767772E-4,0,2.3776988479948949E-5,0,{"$f":"BW357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.0766586254469248E-3},1.3852014689766418E-3,{"$f":"BY357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":1.0766586254469248E-3},1.3852014689766418E-3,{"$f":"CA357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CC357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CE357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CG357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,{"$f":"CI357*Direct_cost_personnel*$F357*$G357/CPI_2001*12/1000000/$E357*$CK357","v":0},0,null,null,null,150]
["New Zealand",2002,8710,697,60932,0.72401879999999996,179.9,5.6635910000000003,0.86619999999999997,0.29968699999999998,3.720799,0,0.77690499999999996,0,564.66666666666697,1.9166666666666701,6.8333333333333304,2,0,553.91666666666697,0,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX358","v":0},{"$f":"Include_Afghanistan*DY358","v":0},{"$f":"Include_Afghanistan*DZ358","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV358)),Personnel_plane*AV358,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY358)),Personnel_plane*AY358,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA358)),Personnel_plane*BA358,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"DV358*Include_Iraq","v":0},0,67,67,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V358:$BV358))-IF($AV$19=BY$19,$AV358)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V358:$BV358))-IF($AV$19=CA$19,$AV358)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V358:$BV358))-IF($AV$19=CC$19,$AV358)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V358:$BV358))-IF($AV$19=CE$19,$AV358)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V358:$BV358))-IF($AV$19=CG$19,$AV358)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V358:$BV358*INDIRECT(\"Months_non_UN_operation\"&$B358),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V358:$BV358))-IF($AV$19=CI$19,$AV358)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B358-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.3154224093379888E-3},1.3838478299428891E-3,{"$f":"P358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":4.4649816137505565E-6},4.6972402728285855E-6,{"$f":"Q358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.5918630101197607E-5},1.6746682711823613E-5,{"$f":"R358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":4.6591112491310068E-6},4.901468110777645E-6,{"$f":"S358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,{"$f":"T358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.2903796863739092E-3},1.3575024388474593E-3,{"$f":"U358*(Direct_cost_personnel*$F358-UN_compensation)*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,1.7344965711189322E-4,2.6527708831785679E-5,9.1780298737836015E-6,1.1395090336365659E-4,0,2.3793015042667345E-5,0,{"$f":"BW358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":1.8109233014243828E-4},1.6419918171105109E-4,{"$f":"BY358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":7.0274635577662601E-5},6.3719085440109378E-5,{"$f":"CA358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":7.0274635577662601E-5},6.3719085440109378E-5,{"$f":"CC358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,{"$f":"CE358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,{"$f":"CG358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":4.054305898711304E-5},3.6761010830832334E-5,{"$f":"CI358*Direct_cost_personnel*$F358*$G358/CPI_2001*12/1000000/$E358*$CK358","v":0},0,null,null,null,12]
["Norway",2002,26600,3800,191924,1.141208,179.9,0,0,0,0,0,0,0,74.1666666666667,39.9166666666667,11.4166666666667,15.4166666666667,0,7.0833333333333304,0.33333333333333298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX359","v":0},{"$f":"Include_Afghanistan*DY359","v":0},{"$f":"Include_Afghanistan*DZ359","v":0},null,null,null,980,null,{"$f":"IF(NOT(ISBLANK(AV359)),Personnel_plane*AV359,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY359)),Personnel_plane*AY359,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA359)),Personnel_plane*BA359,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV359*Include_Iraq","v":0},0,1109,1109,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":1105},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V359:$BV359))-IF($AV$19=BY$19,$AV359)","v":1105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V359:$BV359))-IF($AV$19=CA$19,$AV359)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V359:$BV359))-IF($AV$19=CC$19,$AV359)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V359:$BV359))-IF($AV$19=CE$19,$AV359)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V359:$BV359))-IF($AV$19=CG$19,$AV359)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V359:$BV359*INDIRECT(\"Months_non_UN_operation\"&$B359),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V359:$BV359))-IF($AV$19=CI$19,$AV359)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B359-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":9.1524594783548178E-5},1.0301688893566986E-4,{"$f":"P359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":4.9258742585752351E-5},5.5443921123804352E-5,{"$f":"Q359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.4088617399265318E-5},1.5857655937288546E-5,{"$f":"R359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.9024775320175774E-5},2.1413622981010064E-5,{"$f":"S359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"T359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":8.7411129849456061E-6},9.8386916399235151E-6,{"$f":"U359*(Direct_cost_personnel*$F359-UN_compensation)*$G359/CPI_2001*12/1000000/$E359*$CK359","v":4.1134649340920455E-7},4.6299725364345926E-7,0,0,0,0,0,0,0,{"$f":"BW359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.4999884378636358E-3},1.5403918628717908E-3,{"$f":"BY359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":1.4945782000354536E-3},1.5348358958280691E-3,{"$f":"CA359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":5.4102378281826346E-6},5.5559670437215169E-6,{"$f":"CC359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"CE359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"CG359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,{"$f":"CI359*Direct_cost_personnel*$F359*$G359/CPI_2001*12/1000000/$E359*$CK359","v":0},0,null,null,null,28]
["Poland",2002,163000,3350.5838079999999,198205,0.4483066,179.9,2.4578899999999999,0.46069300000000002,0.118022,1.57321,0,0.30596499999999999,0,950.75,164,774.58333333333303,12.1666666666667,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX360","v":0},{"$f":"Include_Afghanistan*DY360","v":0},{"$f":"Include_Afghanistan*DZ360","v":0},null,null,null,574,null,{"$f":"IF(NOT(ISBLANK(AV360)),Personnel_plane*AV360,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY360)),Personnel_plane*AY360,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA360)),Personnel_plane*BA360,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV360*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":861},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V360:$BV360))-IF($AV$19=BY$19,$AV360)","v":861},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V360:$BV360))-IF($AV$19=CA$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V360:$BV360))-IF($AV$19=CC$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V360:$BV360))-IF($AV$19=CE$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V360:$BV360))-IF($AV$19=CG$19,$AV360)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V360:$BV360*INDIRECT(\"Months_non_UN_operation\"&$B360),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V360:$BV360))-IF($AV$19=CI$19,$AV360)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B360-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":3.8004434642621688E-4},1.839973656827515E-4,{"$f":"P360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":6.5555900934945643E-5},3.1738698892423094E-5,{"$f":"Q360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":3.0962505040158504E-4},1.4990406819363441E-4,{"$f":"R360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":4.8633950896860215E-6},2.354598596693996E-6,{"$f":"S360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"T360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"U360*(Direct_cost_personnel*$F360-UN_compensation)*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,2.3140611584656327E-5,4.3373453542551034E-6,1.1111568298191982E-6,1.4811501552590708E-5,0,2.8806078479913146E-6,0,{"$f":"BW360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":4.4298041166871967E-4},1.6662816918522122E-4,{"$f":"BY360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":4.4298041166871967E-4},1.6662816918522122E-4,{"$f":"CA360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CC360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CE360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CG360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0,{"$f":"CI360*Direct_cost_personnel*$F360*$G360/CPI_2001*12/1000000/$E360*$CK360","v":0},0]
["Portugal",2002,43600,1300,132754,0.666381,179.9,10.862019,1.661106,0.57470200000000005,7.1363450000000004,0,1.4898659999999999,0,865.16666666666697,46.9166666666667,0,7.5833333333333304,0,809.91666666666697,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX361","v":0},{"$f":"Include_Afghanistan*DY361","v":0},{"$f":"Include_Afghanistan*DZ361","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV361)),Personnel_plane*AV361,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY361)),Personnel_plane*AY361,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA361)),Personnel_plane*BA361,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV361*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V361:$BV361))-IF($AV$19=BY$19,$AV361)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V361:$BV361))-IF($AV$19=CA$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V361:$BV361))-IF($AV$19=CC$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V361:$BV361))-IF($AV$19=CE$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V361:$BV361))-IF($AV$19=CG$19,$AV361)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V361:$BV361*INDIRECT(\"Months_non_UN_operation\"&$B361),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V361:$BV361))-IF($AV$19=CI$19,$AV361)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B361-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":8.3961788891684385E-4},3.6260686494676245E-4,{"$f":"P361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":4.5531195478730826E-5},1.9663616351861619E-5,{"$f":"Q361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"R361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.3593939406118998E-6},3.1783109911534733E-6,{"$f":"S361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"T361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.8599944734952874E-4},3.3945059915407286E-4,{"$f":"U361*(Direct_cost_personnel*$F361-UN_compensation)*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.2785214797260569E-7},3.1433844967451947E-7,1.526827377208919E-4,2.3349453883720867E-5,8.078339278698741E-6,1.0031253783673168E-4,0,2.0942406721740617E-5,0,{"$f":"BW361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.3418719800807713E-4},2.6949283085428807E-4,{"$f":"BY361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":7.3418719800807713E-4},2.6949283085428807E-4,{"$f":"CA361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CC361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CE361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CG361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,{"$f":"CI361*Direct_cost_personnel*$F361*$G361/CPI_2001*12/1000000/$E361*$CK361","v":0},0,null,null,null,20]
["Russia",2002,988100,12420.4288,345126,0.2958055,179.9,34.418762999999998,5.1429470000000004,1.8335319999999999,22.684183999999998,0,4.7580999999999998,0,362.33333333333297,155.666666666667,15.0833333333333,185.5,0,6.0833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX362","v":0},{"$f":"Include_Afghanistan*DY362","v":0},{"$f":"Include_Afghanistan*DZ362","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV362)),Personnel_plane*AV362,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY362)),Personnel_plane*AY362,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA362)),Personnel_plane*BA362,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV362*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V362:$BV362))-IF($AV$19=BY$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V362:$BV362))-IF($AV$19=CA$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V362:$BV362))-IF($AV$19=CC$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V362:$BV362))-IF($AV$19=CE$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V362:$BV362))-IF($AV$19=CG$19,$AV362)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V362:$BV362*INDIRECT(\"Months_non_UN_operation\"&$B362),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V362:$BV362))-IF($AV$19=CI$19,$AV362)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B362-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":4.6760198083415514E-5},2.4625967259500277E-5,{"$f":"P362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":2.0089247934641317E-5},1.05798773782766E-5,{"$f":"Q362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":1.9465491842452152E-6},1.0251380114925355E-6,{"$f":"R362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":2.3939328641601436E-5},1.2607498417582261E-5,{"$f":"S362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"T362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":7.8507232292762991E-7},4.1345345214892387E-7,{"$f":"U362*(Direct_cost_personnel*$F362-UN_compensation)*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,1.8609922988639731E-4,2.780746292499116E-5,9.9137465565530578E-6,1.2265139142279271E-4,0,2.5726628982060365E-5,0,{"$f":"BW362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"BY362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CA362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CC362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CE362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CG362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0,{"$f":"CI362*Direct_cost_personnel*$F362*$G362/CPI_2001*12/1000000/$E362*$CK362","v":0},0]
["Saudi Arabia",2002,199500,18616.172544000001,188803,0.49909500000000001,179.9,4.2872490000000001,0.80716900000000003,0.20682,2.737101,0,0.53615900000000005,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX363","v":0},{"$f":"Include_Afghanistan*DY363","v":0},{"$f":"Include_Afghanistan*DZ363","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV363)),Personnel_plane*AV363,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY363)),Personnel_plane*AY363,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA363)),Personnel_plane*BA363,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV363*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V363:$BV363))-IF($AV$19=BY$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V363:$BV363))-IF($AV$19=CA$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V363:$BV363))-IF($AV$19=CC$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V363:$BV363))-IF($AV$19=CE$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V363:$BV363))-IF($AV$19=CG$19,$AV363)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V363:$BV363*INDIRECT(\"Months_non_UN_operation\"&$B363),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V363:$BV363))-IF($AV$19=CI$19,$AV363)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B363-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"P363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"Q363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"R363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"S363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"T363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"U363*(Direct_cost_personnel*$F363-UN_compensation)*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,4.2373741518229966E-5,7.9777896192939025E-6,2.0441400116485706E-6,2.7052594865212808E-5,0,5.299217022074683E-6,0,{"$f":"BW363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"BY363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CA363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CC363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CE363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CG363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0,{"$f":"CI363*Direct_cost_personnel*$F363*$G363/CPI_2001*12/1000000/$E363*$CK363","v":0},0]
["Slovakia",2002,26200,559.11673599999995,24538,0.49668519999999999,179.9,0.329841,6.2091E-2,1.5911000000000002E-2,0.21059700000000001,0,4.1242000000000001E-2,0,595.5,272.66666666666703,87.5,200.583333333333,0,34.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX364","v":0},{"$f":"Include_Afghanistan*DY364","v":0},{"$f":"Include_Afghanistan*DZ364","v":0},null,null,null,2,null,{"$f":"IF(NOT(ISBLANK(AV364)),Personnel_plane*AV364,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY364)),Personnel_plane*AY364,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA364)),Personnel_plane*BA364,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,null,null,null,{"$f":"DV364*Include_Iraq","v":0},0,82,82,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":82},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V364:$BV364))-IF($AV$19=BY$19,$AV364)","v":82},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V364:$BV364))-IF($AV$19=CA$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V364:$BV364))-IF($AV$19=CC$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V364:$BV364))-IF($AV$19=CE$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V364:$BV364))-IF($AV$19=CG$19,$AV364)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V364:$BV364*INDIRECT(\"Months_non_UN_operation\"&$B364),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V364:$BV364))-IF($AV$19=CI$19,$AV364)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B364-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":2.1898251817360236E-3},9.6643088508114705E-4,{"$f":"P364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":1.0026739427148447E-3},4.4250795633718406E-4,{"$f":"Q364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":3.2176272611570452E-4},1.4200285884903504E-4,{"$f":"R364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":7.3760274453380924E-4},3.2552464880916839E-4,{"$f":"S364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"T364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":1.2778576837166555E-4},5.6395421085759629E-5,{"$f":"U364*(Direct_cost_personnel*$F364-UN_compensation)*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,2.5083750506275335E-5,4.721896770520165E-6,1.2099998311469674E-6,1.6015482021246805E-5,0,3.1363718833613997E-6,0,{"$f":"BW364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":3.7755198143623529E-4},1.3307696486423854E-4,{"$f":"BY364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":3.7755198143623529E-4},1.3307696486423854E-4,{"$f":"CA364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CC364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CE364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CG364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0,{"$f":"CI364*Direct_cost_personnel*$F364*$G364/CPI_2001*12/1000000/$E364*$CK364","v":0},0]
["South Korea",2002,686000,null,575930,0.61528090000000002,179.9,23.110789,3.9346830000000002,1.1966639999999999,14.877196,0,3.1022460000000001,0,472.08333333333297,6.0833333333333304,0,20,8.8333333333333304,437.16666666666703,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX365","v":0},{"$f":"Include_Afghanistan*DY365","v":0},{"$f":"Include_Afghanistan*DZ365","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV365)),Personnel_plane*AV365,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY365)),Personnel_plane*AY365,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA365)),Personnel_plane*BA365,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV365*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V365:$BV365))-IF($AV$19=BY$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V365:$BV365))-IF($AV$19=CA$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V365:$BV365))-IF($AV$19=CC$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V365:$BV365))-IF($AV$19=CE$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V365:$BV365))-IF($AV$19=CG$19,$AV365)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V365:$BV365*INDIRECT(\"Months_non_UN_operation\"&$B365),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V365:$BV365))-IF($AV$19=CI$19,$AV365)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B365-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":9.6075766011146946E-5},0,{"$f":"P365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":1.2380460580430236E-6},0,{"$f":"Q365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"R365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":4.0702884100044629E-6},0,{"$f":"S365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":1.7977107144186376E-6},0,{"$f":"T365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":8.8969720828680946E-5},0,{"$f":"U365*(Direct_cost_personnel*$F365-UN_compensation)*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,7.4881074427260067E-5,1.2748733527473895E-5,3.8773010323629677E-6,4.8203478511483773E-5,0,1.005156135593942E-5,0,{"$f":"BW365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"BY365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CA365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CC365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CE365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CG365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,{"$f":"CI365*Direct_cost_personnel*$F365*$G365/CPI_2001*12/1000000/$E365*$CK365","v":0},0,null,null,null,null,null,90]
["Spain",2002,177950,8400,688725,0.69019249999999999,179.9,59.182417000000001,9.0507910000000003,3.1312679999999999,38.882826999999999,0,8.1175309999999996,0,181.333333333333,165.416666666667,0,6.1666666666666696,0,7.5,2.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX366","v":0},{"$f":"Include_Afghanistan*DY366","v":0},{"$f":"Include_Afghanistan*DZ366","v":0},null,null,null,1340,null,{"$f":"IF(NOT(ISBLANK(AV366)),Personnel_plane*AV366,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY366)),Personnel_plane*AY366,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA366)),Personnel_plane*BA366,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV366*Include_Iraq","v":0},0,2540,2540,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":2540},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V366:$BV366))-IF($AV$19=BY$19,$AV366)","v":2540},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V366:$BV366))-IF($AV$19=CA$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V366:$BV366))-IF($AV$19=CC$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V366:$BV366))-IF($AV$19=CE$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V366:$BV366))-IF($AV$19=CG$19,$AV366)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V366:$BV366*INDIRECT(\"Months_non_UN_operation\"&$B366),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V366:$BV366))-IF($AV$19=CI$19,$AV366)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B366-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":3.5346492783067034E-5},2.3192100648394652E-5,{"$f":"P366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":3.2243928388965222E-5},2.1156396960966711E-5,{"$f":"Q366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"R366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":1.2020406553065104E-6},7.8870195219724639E-7,{"$f":"S366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"T366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":1.4619413375349441E-6},9.5923210402367759E-7,{"$f":"U366*(Direct_cost_personnel*$F366-UN_compensation)*$G366/CPI_2001*12/1000000/$E366*$CK366","v":4.3858240126048336E-7},2.8776963120710329E-7,1.6035180247526607E-4,2.452266609315594E-5,8.4840142272851304E-6,1.0535107741179178E-4,0,2.1994044743033202E-5,0,{"$f":"BW366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":5.790005135343087E-4},3.2485993922935216E-4,{"$f":"BY366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":5.790005135343087E-4},3.2485993922935216E-4,{"$f":"CA366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CC366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CE366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CG366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,{"$f":"CI366*Direct_cost_personnel*$F366*$G366/CPI_2001*12/1000000/$E366*$CK366","v":0},0,null,null,null,350]
["Sweden",2002,33900,4500,250960,0.96041639999999995,179.9,24.125229999999998,3.689495,1.2764310000000001,15.850268,0,3.3090359999999999,0,119.416666666667,74.1666666666667,11.0833333333333,14.75,6.75,11.1666666666667,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX367","v":0},{"$f":"Include_Afghanistan*DY367","v":0},{"$f":"Include_Afghanistan*DZ367","v":0},null,null,null,751,null,{"$f":"IF(NOT(ISBLANK(AV367)),Personnel_plane*AV367,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY367)),Personnel_plane*AY367,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA367)),Personnel_plane*BA367,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,{"$f":"DV367*Include_Iraq","v":0},0,793,793,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":793},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V367:$BV367))-IF($AV$19=BY$19,$AV367)","v":793},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V367:$BV367))-IF($AV$19=CA$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V367:$BV367))-IF($AV$19=CC$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V367:$BV367))-IF($AV$19=CE$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V367:$BV367))-IF($AV$19=CG$19,$AV367)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V367:$BV367*INDIRECT(\"Months_non_UN_operation\"&$B367),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V367:$BV367))-IF($AV$19=CI$19,$AV367)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B367-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":9.3130077131189088E-5},1.1786917677465864E-4,{"$f":"P367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":5.7840731784199645E-5},7.3205559894937855E-5,{"$f":"Q367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":8.643614974492725E-6},1.093970726519854E-5,{"$f":"R367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":1.1503156770565542E-5},1.4558858540903367E-5,{"$f":"S367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":5.2641564882249085E-6},6.6625284848201851E-6,{"$f":"T367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":8.7086045607671607E-6},1.1021960703282807E-5,{"$f":"U367*(Direct_cost_personnel*$F367-UN_compensation)*$G367/CPI_2001*12/1000000/$E367*$CK367","v":1.1698125529388685E-6},1.4805618855155966E-6,1.7938823333131599E-4,2.7434017828419613E-5,9.4911717757436937E-6,1.1785800899506001E-4,0,2.4605034732092693E-5,0,{"$f":"BW367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":6.9031783408537832E-4},7.8272371680924535E-4,{"$f":"BY367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":6.9031783408537832E-4},7.8272371680924535E-4,{"$f":"CA367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CC367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CE367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CG367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,{"$f":"CI367*Direct_cost_personnel*$F367*$G367/CPI_2001*12/1000000/$E367*$CK367","v":0},0,null,null,null,45]
["Switzerland",2002,15500,3300,278619,1.136352,179.9,0,0,0,0,0,0,0,36.3333333333333,21,10,5.3333333333333304,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX368","v":0},{"$f":"Include_Afghanistan*DY368","v":0},{"$f":"Include_Afghanistan*DZ368","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV368)),Personnel_plane*AV368,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY368)),Personnel_plane*AY368,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA368)),Personnel_plane*BA368,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV368*Include_Iraq","v":0},0,160,160,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":160},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V368:$BV368))-IF($AV$19=BY$19,$AV368)","v":160},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V368:$BV368))-IF($AV$19=CA$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V368:$BV368))-IF($AV$19=CC$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V368:$BV368))-IF($AV$19=CE$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V368:$BV368))-IF($AV$19=CG$19,$AV368)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V368:$BV368*INDIRECT(\"Months_non_UN_operation\"&$B368),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V368:$BV368))-IF($AV$19=CI$19,$AV368)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B368-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":3.0741329663458006E-5},5.1808826082311323E-5,{"$f":"P368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":1.7767924484384006E-5},2.9944550854913909E-5,{"$f":"Q368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":8.4609164211352414E-6},1.4259309930911387E-5,{"$f":"R368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":4.5124887579387914E-6},7.6049652964860677E-6,{"$f":"S368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"T368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"U368*(Direct_cost_personnel*$F368-UN_compensation)*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,0,0,0,0,0,0,0,{"$f":"BW368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":1.4843727686330319E-4},2.2814895889458218E-4,{"$f":"BY368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":1.4843727686330319E-4},2.2814895889458218E-4,{"$f":"CA368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CC368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CE368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CG368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0,{"$f":"CI368*Direct_cost_personnel*$F368*$G368/CPI_2001*12/1000000/$E368*$CK368","v":0},0]
["Turkey",2002,514800,10387.116032,232280,0.4064624,179.9,4.3496940000000004,0.77521200000000001,0.219031,2.7876400000000001,0,0.56781099999999995,0,184.75,160.25,6.1666666666666696,1.5,0,16.8333333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX369","v":0},{"$f":"Include_Afghanistan*DY369","v":0},{"$f":"Include_Afghanistan*DZ369","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV369)),Personnel_plane*AV369,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY369)),Personnel_plane*AY369,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA369)),Personnel_plane*BA369,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV369*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V369:$BV369))-IF($AV$19=BY$19,$AV369)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V369:$BV369))-IF($AV$19=CA$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V369:$BV369))-IF($AV$19=CC$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V369:$BV369))-IF($AV$19=CE$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V369:$BV369))-IF($AV$19=CG$19,$AV369)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V369:$BV369*INDIRECT(\"Months_non_UN_operation\"&$B369),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V369:$BV369))-IF($AV$19=CI$19,$AV369)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B369-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":5.544605767196752E-5},2.9947189492010001E-5,{"$f":"P369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":4.8093265179609169E-5},2.5975843659510702E-5,{"$f":"Q369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":1.8507028722262511E-6},9.9959044763587769E-7,{"$f":"R369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":4.5017096891989867E-7},2.4314362239791612E-7,{"$f":"S369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"T369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":5.051918651212185E-6},2.7286117624654977E-6,{"$f":"U369*(Direct_cost_personnel*$F369-UN_compensation)*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,3.4944101989751181E-5,6.2278144604376749E-6,1.759627597462532E-6,2.2395041230649782E-5,0,4.5616187012011894E-6,0,{"$f":"BW369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":8.5181086927524309E-4},3.4688490128769361E-4,{"$f":"BY369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":8.5181086927524309E-4},3.4688490128769361E-4,{"$f":"CA369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CC369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CE369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CG369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0,{"$f":"CI369*Direct_cost_personnel*$F369*$G369/CPI_2001*12/1000000/$E369*$CK369","v":0},0]
["United Kingdom",2002,210450,38400,1614405,0.94068859999999999,179.9,160.00200800000002,23.908632000000001,8.5244009999999992,105.447782,0,22.121193000000002,0,697,645.41666666666697,11.3333333333333,27.5833333333333,8.3333333333333301E-2,12.5833333333333,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX370","v":0},{"$f":"Include_Afghanistan*DY370","v":0},{"$f":"Include_Afghanistan*DZ370","v":0},null,null,null,2200,null,{"$f":"IF(NOT(ISBLANK(AV370)),Personnel_plane*AV370,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY370)),Personnel_plane*AY370,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA370)),Personnel_plane*BA370,0)","v":0},null,null,null,null,null,null,null,null,190,null,null,1700,null,null,null,null,null,null,{"$f":"DV370*Include_Iraq","v":0},0,4440,4440,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":4250},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V370:$BV370))-IF($AV$19=BY$19,$AV370)","v":4250},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":190},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V370:$BV370))-IF($AV$19=CA$19,$AV370)","v":190},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V370:$BV370))-IF($AV$19=CC$19,$AV370)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V370:$BV370))-IF($AV$19=CE$19,$AV370)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V370:$BV370))-IF($AV$19=CG$19,$AV370)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V370:$BV370*INDIRECT(\"Months_non_UN_operation\"&$B370),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V370:$BV370))-IF($AV$19=CI$19,$AV370)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B370-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":8.2561255144391886E-5},1.4700414297769127E-4,{"$f":"P370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":7.6451090518091263E-5},1.3612471154498079E-4,{"$f":"Q370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":1.3424594332421404E-6},2.3903112679299322E-6,{"$f":"R370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":3.2673093559055085E-6},5.8175958065059483E-6,{"$f":"S370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":9.8710252444275308E-9},1.7575818146543668E-8,{"$f":"T370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":1.4905248119085534E-6},2.6539485401280875E-6,{"$f":"U370*(Direct_cost_personnel*$F370-UN_compensation)*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,1.849438674634137E-4,2.7635621096952307E-5,9.8532243967150143E-6,1.2188547420304214E-4,0,2.5569547766704247E-5,0,{"$f":"BW370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":5.8848744433725379E-4},9.3643959084784673E-4,{"$f":"BY370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":5.633044230705695E-4},8.9636672547372721E-4,{"$f":"CA370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":2.5183021266684285E-5},4.007286537411957E-5,{"$f":"CC370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,{"$f":"CE370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,{"$f":"CG370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,{"$f":"CI370*Direct_cost_personnel*$F370*$G370/CPI_2001*12/1000000/$E370*$CK370","v":0},0,null,null,null,400]
["United States",2002,1414000,347900,10642300,1,179.9,653.013688,102.86490999999999,35.230941000000001,425.25693000000001,0,89.660906999999995,0,697,601.25,14.1666666666667,13.4166666666667,0,68.1666666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX371","v":0},{"$f":"Include_Afghanistan*DY371","v":0},{"$f":"Include_Afghanistan*DZ371","v":0},null,null,null,5360,null,{"$f":"IF(NOT(ISBLANK(AV371)),Personnel_plane*AV371,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY371)),Personnel_plane*AY371,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA371)),Personnel_plane*BA371,0)","v":0},null,null,null,null,null,null,null,null,1400,null,null,2350,null,null,null,null,null,null,{"$f":"DV371*Include_Iraq","v":0},0,9110,9110,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":7710},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V371:$BV371))-IF($AV$19=BY$19,$AV371)","v":7710},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":1400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V371:$BV371))-IF($AV$19=CA$19,$AV371)","v":1400},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V371:$BV371))-IF($AV$19=CC$19,$AV371)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V371:$BV371))-IF($AV$19=CE$19,$AV371)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V371:$BV371))-IF($AV$19=CG$19,$AV371)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V371:$BV371*INDIRECT(\"Months_non_UN_operation\"&$B371),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V371:$BV371))-IF($AV$19=CI$19,$AV371)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B371-'Humanitarian interventions data'!First_year)","v":1.8660659830736148},{"$f":"O371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.3407896059815337E-5},3.0069713915343607E-5,{"$f":"P371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.1565993552315595E-5},2.5938903144333352E-5,{"$f":"Q371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":2.7251821259787332E-7},6.1117304705983094E-7,{"$f":"R371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":2.5809077781328013E-7},5.7881682692136942E-7,{"$f":"S371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"T371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.3112935170885877E-6},2.9408208970290631E-6,{"$f":"U371*(Direct_cost_personnel*$F371-UN_compensation)*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,1.1450218746495088E-4,1.8036769251282985E-5,6.1775425003780691E-6,7.4566352305358569E-5,0,1.5721523407931269E-5,0,{"$f":"BW371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.9471693464836231E-4},3.9302022061517983E-4,{"$f":"BY371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":1.64793366206243E-4},3.3262194302338482E-4,{"$f":"CA371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":2.9923568442119352E-5},6.0398277591794908E-5,{"$f":"CC371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"CE371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"CG371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0,{"$f":"CI371*Direct_cost_personnel*$F371*$G371/CPI_2001*12/1000000/$E371*$CK371","v":0},0]
["Australia",2003,53650,11758,539114,0.78480170000000005,184,35.940208000000005,6.5151430000000001,2.4078110000000001,23.147514000000001,0,3.8697400000000002,0,800.08333333333303,15,11.0833333333333,1.8333333333333299,0.75,771.41666666666697,0,null,null,null,null,75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX372","v":0},{"$f":"Include_Afghanistan*DY372","v":0},{"$f":"Include_Afghanistan*DZ372","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV372)),Personnel_plane*AV372,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY372)),Personnel_plane*AY372,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA372)),Personnel_plane*BA372,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,1655,null,null,null,null,{"$f":"DV372*Include_Iraq","v":0},0,482.5,1755,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V372:$BV372))-IF($AV$19=BY$19,$AV372)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V372:$BV372))-IF($AV$19=CA$19,$AV372)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V372:$BV372))-IF($AV$19=CC$19,$AV372)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V372:$BV372))-IF($AV$19=CE$19,$AV372)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":457.5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V372:$BV372))-IF($AV$19=CG$19,$AV372)","v":1730},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V372:$BV372*INDIRECT(\"Months_non_UN_operation\"&$B372),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V372:$BV372))-IF($AV$19=CI$19,$AV372)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B372-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":2.5341361660587023E-4},6.5050155474508163E-4,{"$f":"P372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":4.7510104144418969E-6},1.2195633772952266E-5,{"$f":"Q372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":3.5104688062265024E-6},9.01121828779248E-6,{"$f":"R372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":5.8067905065400867E-7},1.4905774611386077E-6,{"$f":"S372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":2.3755052072209489E-7},6.0978168864761337E-7,{"$f":"T372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":2.4433390781382591E-4},6.2719434353455104E-4,{"$f":"U372*(Direct_cost_personnel*$F372-UN_compensation)*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,1.3333064249861814E-4,2.4169815660509653E-5,8.9324743931710187E-6,8.5872427724006435E-5,0,1.435592472093101E-5,0,{"$f":"BW372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":1.7514072629700418E-4},1.4268891514354152E-3,{"$f":"BY372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,{"$f":"CA372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":9.0746490309328608E-6},2.0326056288253777E-5,{"$f":"CC372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,{"$f":"CE372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,{"$f":"CG372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":1.6606607726607137E-4},1.4065630951471616E-3,{"$f":"CI372*Direct_cost_personnel*$F372*$G372/CPI_2001*12/1000000/$E372*$CK372","v":0},0,null,1000]
["Austria",2003,34600,2488,254432,0.99886730000000001,184,20.918840000000003,3.792151,1.4014740000000001,13.472822000000001,0,2.2523930000000001,0,441.91666666666703,51.4166666666667,385.41666666666703,5.0833333333333304,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX373","v":0},{"$f":"Include_Afghanistan*DY373","v":0},{"$f":"Include_Afghanistan*DZ373","v":0},null,null,null,535,null,{"$f":"IF(NOT(ISBLANK(AV373)),Personnel_plane*AV373,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY373)),Personnel_plane*AY373,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA373)),Personnel_plane*BA373,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,{"$f":"DV373*Include_Iraq","v":0},0,537,537,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":537},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V373:$BV373))-IF($AV$19=BY$19,$AV373)","v":537},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V373:$BV373))-IF($AV$19=CA$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V373:$BV373))-IF($AV$19=CC$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V373:$BV373))-IF($AV$19=CE$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V373:$BV373))-IF($AV$19=CG$19,$AV373)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V373:$BV373*INDIRECT(\"Months_non_UN_operation\"&$B373),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V373:$BV373))-IF($AV$19=CI$19,$AV373)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B373-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":3.892913324551191E-4},2.4978877731112717E-4,{"$f":"P373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":4.5293749222102302E-5},2.9062733471801898E-5,{"$f":"Q373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":3.3951959506032934E-4},2.1785274279916342E-4,{"$f":"R373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":4.4779881726875799E-6},2.8733010401619341E-6,{"$f":"S373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"T373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"U373*(Direct_cost_personnel*$F373-UN_compensation)*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,1.6443560558420327E-4,2.9808758332285249E-5,1.1016491636272169E-5,1.0590509055464722E-4,0,1.7705265060998616E-5,0,{"$f":"BW373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":5.2567927265540404E-4},3.0353363775087726E-4,{"$f":"BY373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":5.2567927265540404E-4},3.0353363775087726E-4,{"$f":"CA373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CC373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CE373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CG373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,{"$f":"CI373*Direct_cost_personnel*$F373*$G373/CPI_2001*12/1000000/$E373*$CK373","v":0},0,null,0,null,5]
["Belgium",2003,40800,3923,312285,0.99201289999999998,184,24.939444999999999,4.520956,1.6708149999999999,16.062403,0,2.6852710000000002,0,15,2,6.0833333333333304,4.9166666666666696,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX374","v":0},{"$f":"Include_Afghanistan*DY374","v":0},{"$f":"Include_Afghanistan*DZ374","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV374)),Personnel_plane*AV374,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY374)),Personnel_plane*AY374,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA374)),Personnel_plane*BA374,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV374*Include_Iraq","v":0},0,504,504,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":504},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V374:$BV374))-IF($AV$19=BY$19,$AV374)","v":504},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V374:$BV374))-IF($AV$19=CA$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V374:$BV374))-IF($AV$19=CC$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V374:$BV374))-IF($AV$19=CE$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V374:$BV374))-IF($AV$19=CG$19,$AV374)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V374:$BV374*INDIRECT(\"Months_non_UN_operation\"&$B374),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V374:$BV374))-IF($AV$19=CI$19,$AV374)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B374-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":1.0683702187624565E-5},9.2369432522516656E-6,{"$f":"P374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":1.4244936250166088E-6},1.2315924336335554E-6,{"$f":"Q374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":4.3328347760921828E-6},3.7460936523020632E-6,{"$f":"R374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":3.5018801614991652E-6},3.0276647326824928E-6,{"$f":"S374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":1.4244936250166088E-6},1.2315924336335554E-6,{"$f":"T374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"U374*(Direct_cost_personnel*$F374-UN_compensation)*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,1.5972233696783387E-4,2.8954038778679731E-5,1.0700577997662391E-5,1.0287015386585971E-4,0,1.7197566325632035E-5,0,{"$f":"BW374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":3.9921535338785806E-4},3.1036129327565598E-4,{"$f":"BY374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":3.9921535338785806E-4},3.1036129327565598E-4,{"$f":"CA374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CC374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CE374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CG374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,{"$f":"CI374*Direct_cost_personnel*$F374*$G374/CPI_2001*12/1000000/$E374*$CK374","v":0},0,null,0,null,165]
["Brazil",2003,287600,10304.836608,552239,0.40452549999999998,184,10.530015000000001,1.913502,0.70739700000000005,6.7722170000000004,0,1.1368990000000001,0,80.3333333333333,0.5,0,1.25,0,78.5833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX375","v":0},{"$f":"Include_Afghanistan*DY375","v":0},{"$f":"Include_Afghanistan*DZ375","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV375)),Personnel_plane*AV375,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY375)),Personnel_plane*AY375,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA375)),Personnel_plane*BA375,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV375*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V375:$BV375))-IF($AV$19=BY$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V375:$BV375))-IF($AV$19=CA$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V375:$BV375))-IF($AV$19=CC$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V375:$BV375))-IF($AV$19=CE$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V375:$BV375))-IF($AV$19=CG$19,$AV375)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V375:$BV375*INDIRECT(\"Months_non_UN_operation\"&$B375),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V375:$BV375))-IF($AV$19=CI$19,$AV375)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B375-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":1.1045945150371671E-5},1.042439688802474E-5,{"$f":"P375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":6.8750695956670189E-8},6.4882138307207954E-8,{"$f":"Q375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"R375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":1.7187673989167543E-7},1.6220534576801991E-7,{"$f":"S375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"T375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":1.0805317714523324E-5},1.0197309403949512E-5,{"$f":"U375*(Direct_cost_personnel*$F375-UN_compensation)*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,3.813571660096444E-5,6.9299777813591584E-6,2.5619233701350321E-6,2.4526398896130118E-5,0,4.1174165533401303E-6,0,{"$f":"BW375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"BY375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CA375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CC375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CE375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CG375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0,{"$f":"CI375*Direct_cost_personnel*$F375*$G375/CPI_2001*12/1000000/$E375*$CK375","v":0},0]
["Canada",2003,52300,10118,865903,0.87521470000000001,184,56.506120000000003,10.243237000000001,3.7856040000000002,36.393202000000002,0,6.0840769999999997,0,250.666666666667,15.4166666666667,197,22.9166666666667,1.5,13.8333333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX376","v":0},{"$f":"Include_Afghanistan*DY376","v":0},{"$f":"Include_Afghanistan*DZ376","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV376)),Personnel_plane*AV376,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY376)),Personnel_plane*AY376,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA376)),Personnel_plane*BA376,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,1600,null,null,null,null,null,null,{"$f":"DV376*Include_Iraq","v":0},0,2429,2429,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":2400},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V376:$BV376))-IF($AV$19=BY$19,$AV376)","v":2400},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V376:$BV376))-IF($AV$19=CA$19,$AV376)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V376:$BV376))-IF($AV$19=CC$19,$AV376)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V376:$BV376))-IF($AV$19=CE$19,$AV376)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V376:$BV376))-IF($AV$19=CG$19,$AV376)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V376:$BV376*INDIRECT(\"Months_non_UN_operation\"&$B376),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V376:$BV376))-IF($AV$19=CI$19,$AV376)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B376-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":5.5957698572487982E-5},1.1200833034075318E-4,{"$f":"P376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":3.4415472858744293E-6},6.8888102104519145E-6,{"$f":"Q376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":4.3977393425984515E-5},8.8027823445990759E-5,{"$f":"R376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":5.115813533056581E-6},1.024012328580689E-5,{"$f":"S376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":3.3485324943643028E-7},6.7026261507099553E-7,{"$f":"T376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":3.0880910781359612E-6},6.1813107834325004E-6,{"$f":"U376*(Direct_cost_personnel*$F376-UN_compensation)*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,1.3051374114652565E-4,2.3659086525857979E-5,8.7437137878030228E-6,8.4058380673123897E-5,0,1.4052560159740755E-5,0,{"$f":"BW376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":6.1218597729558832E-4},1.0853785946716324E-3,{"$f":"BY376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":6.0487704631923098E-4},1.0724201841135928E-3,{"$f":"CA376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":7.3089309763573761E-6},1.2958410558039248E-5,{"$f":"CC376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,{"$f":"CE376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,{"$f":"CG376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,{"$f":"CI376*Direct_cost_personnel*$F376*$G376/CPI_2001*12/1000000/$E376*$CK376","v":0},0,null,0]
["China",2003,2250000,33006.559232,1640961,0.39834209999999998,184,41.774551000000002,7.5728429999999998,2.7988179999999998,26.903611000000001,0,4.4992789999999996,0,261.33333333333297,0,6.6666666666666696,210.25,0,44.4166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX377","v":0},{"$f":"Include_Afghanistan*DY377","v":0},{"$f":"Include_Afghanistan*DZ377","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV377)),Personnel_plane*AV377,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY377)),Personnel_plane*AY377,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA377)),Personnel_plane*BA377,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV377*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V377:$BV377))-IF($AV$19=BY$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V377:$BV377))-IF($AV$19=CA$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V377:$BV377))-IF($AV$19=CC$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V377:$BV377))-IF($AV$19=CE$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V377:$BV377))-IF($AV$19=CG$19,$AV377)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V377:$BV377*INDIRECT(\"Months_non_UN_operation\"&$B377),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V377:$BV377))-IF($AV$19=CI$19,$AV377)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B377-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":1.1847360245833757E-5},4.6724458796265821E-6,{"$f":"P377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"Q377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":3.0222857769984133E-7},1.1919504794965791E-7,{"$f":"R377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":9.5315337692087395E-6},3.7591138247123347E-6,{"$f":"S377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"T377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":2.0135978989251932E-6},7.9413700696459618E-7,{"$f":"U377*(Direct_cost_personnel*$F377-UN_compensation)*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,5.0914739594664348E-5,9.2297659725002601E-6,3.4111938065560363E-6,3.2790067527503699E-5,0,5.4837122881043479E-6,0,{"$f":"BW377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"BY377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CA377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CC377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CE377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CG377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0,{"$f":"CI377*Direct_cost_personnel*$F377*$G377/CPI_2001*12/1000000/$E377*$CK377","v":0},0]
["Czech Republic",2003,57000,1266.3137280000001,95293,0.4977336,184,0,0,0,0,0,0,0,33.1666666666667,20.8333333333333,0,12.3333333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX378","v":0},{"$f":"Include_Afghanistan*DY378","v":0},{"$f":"Include_Afghanistan*DZ378","v":0},null,null,null,408,null,{"$f":"IF(NOT(ISBLANK(AV378)),Personnel_plane*AV378,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY378)),Personnel_plane*AY378,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA378)),Personnel_plane*BA378,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,{"$f":"DV378*Include_Iraq","v":0},0,422,422,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":422},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V378:$BV378))-IF($AV$19=BY$19,$AV378)","v":422},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V378:$BV378))-IF($AV$19=CA$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V378:$BV378))-IF($AV$19=CC$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V378:$BV378))-IF($AV$19=CE$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V378:$BV378))-IF($AV$19=CG$19,$AV378)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V378:$BV378*INDIRECT(\"Months_non_UN_operation\"&$B378),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V378:$BV378))-IF($AV$19=CI$19,$AV378)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B378-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":3.4517839985248541E-5},1.5464549801986541E-5,{"$f":"P378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":2.1682060292241492E-5},9.7139131922025763E-6,{"$f":"Q378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"R378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":1.2835779693006947E-5},5.7506366097839186E-6,{"$f":"S378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"T378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"U378*(Direct_cost_personnel*$F378-UN_compensation)*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,0,0,0,0,0,0,0,{"$f":"BW378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":5.4961542679372605E-4},1.9676502562125566E-4,{"$f":"BY378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":5.4961542679372605E-4},1.9676502562125566E-4,{"$f":"CA378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CC378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CE378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CG378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0,{"$f":"CI378*Direct_cost_personnel*$F378*$G378/CPI_2001*12/1000000/$E378*$CK378","v":0},0]
["Denmark",2003,22800,3334,212623,1.296441,184,16.545318000000002,2.9992920000000001,1.108452,10.656114000000001,0,1.78146,0,63.25,34.0833333333333,11.5833333333333,8.3333333333333304,6.75,2.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX379","v":0},{"$f":"Include_Afghanistan*DY379","v":0},{"$f":"Include_Afghanistan*DZ379","v":0},null,null,null,540,null,{"$f":"IF(NOT(ISBLANK(AV379)),Personnel_plane*AV379,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY379)),Personnel_plane*AY379,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA379)),Personnel_plane*BA379,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,365,null,null,null,null,null,null,{"$f":"DV379*Include_Iraq","v":0},0,905,905,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":905},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V379:$BV379))-IF($AV$19=BY$19,$AV379)","v":905},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V379:$BV379))-IF($AV$19=CA$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V379:$BV379))-IF($AV$19=CC$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V379:$BV379))-IF($AV$19=CE$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V379:$BV379))-IF($AV$19=CG$19,$AV379)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V379:$BV379*INDIRECT(\"Months_non_UN_operation\"&$B379),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V379:$BV379))-IF($AV$19=CI$19,$AV379)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B379-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":8.8746672615044344E-5},8.6998353316400303E-5,{"$f":"P379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":4.7822647034984325E-5},4.6880535581564814E-5,{"$f":"Q379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.6252684444652338E-5},1.5932504757548891E-5,{"$f":"R379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.1692578737159989E-5},1.146223363852441E-5,{"$f":"S379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":9.4709887770995949E-6},9.2844092472047768E-6,{"$f":"T379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":3.5077736211479979E-6},3.4386700915573242E-6,{"$f":"U379*(Direct_cost_personnel*$F379-UN_compensation)*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,1.5563055737149791E-4,2.8212300644803242E-5,1.0426454334667463E-5,1.0023481937513816E-4,0,1.6756983016889047E-5,0,{"$f":"BW379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.3759466600569961E-3},1.2447985731437513E-3,{"$f":"BY379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":1.3759466600569961E-3},1.2447985731437513E-3,{"$f":"CA379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CC379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CE379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CG379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,{"$f":"CI379*Direct_cost_personnel*$F379*$G379/CPI_2001*12/1000000/$E379*$CK379","v":0},0,null,409,null,50]
["Finland",2003,27000,2300,164570,1.141049,184,11.530825,2.0902889999999998,0.77251099999999995,7.4264729999999997,0,1.241552,0,173.083333333333,27.4166666666667,15.5,123.25,6.9166666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX380","v":0},{"$f":"Include_Afghanistan*DY380","v":0},{"$f":"Include_Afghanistan*DZ380","v":0},null,null,null,820,null,{"$f":"IF(NOT(ISBLANK(AV380)),Personnel_plane*AV380,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY380)),Personnel_plane*AY380,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA380)),Personnel_plane*BA380,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV380*Include_Iraq","v":0},0,820,820,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":820},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V380:$BV380))-IF($AV$19=BY$19,$AV380)","v":820},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V380:$BV380))-IF($AV$19=CA$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V380:$BV380))-IF($AV$19=CC$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V380:$BV380))-IF($AV$19=CE$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V380:$BV380))-IF($AV$19=CG$19,$AV380)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V380:$BV380*INDIRECT(\"Months_non_UN_operation\"&$B380),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V380:$BV380))-IF($AV$19=CI$19,$AV380)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B380-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":2.7301484125888035E-4},1.7918376134737931E-4,{"$f":"P380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":4.3245971484916672E-5},2.8382983862921513E-5,{"$f":"Q380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":2.4449090261989329E-5},1.6046306986332508E-5,{"$f":"R380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.9440970159936683E-4},1.2759402168164397E-4,{"$f":"S380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.0910077912608147E-5},7.1604488164817137E-6,{"$f":"T380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"U380*(Direct_cost_personnel*$F380-UN_compensation)*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,1.4013277024974176E-4,2.5403038220817886E-5,9.3882360089931329E-6,9.0253059488363608E-5,0,1.5088436531567115E-5,0,{"$f":"BW380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.4176792456373913E-3},8.4890140185759071E-4,{"$f":"BY380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":1.4176792456373913E-3},8.4890140185759071E-4,{"$f":"CA380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CC380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CE380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CG380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,{"$f":"CI380*Direct_cost_personnel*$F380*$G380/CPI_2001*12/1000000/$E380*$CK380","v":0},0,null,0,null,50]
["France",2003,259050,45695,1796684,1.0589489999999999,184,176.31200799999999,31.962084000000001,11.812766,113.54738399999999,0,18.989774000000001,0,326.16666666666703,85,207.666666666667,33.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX381","v":0},{"$f":"Include_Afghanistan*DY381","v":0},{"$f":"Include_Afghanistan*DZ381","v":0},null,null,null,3800,null,{"$f":"IF(NOT(ISBLANK(AV381)),Personnel_plane*AV381,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY381)),Personnel_plane*AY381,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA381)),Personnel_plane*BA381,0)","v":0},null,null,null,null,null,15,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV381*Include_Iraq","v":0},0,5315,5315,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":5300},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V381:$BV381))-IF($AV$19=BY$19,$AV381)","v":5300},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V381:$BV381))-IF($AV$19=CA$19,$AV381)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V381:$BV381))-IF($AV$19=CC$19,$AV381)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V381:$BV381))-IF($AV$19=CE$19,$AV381)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V381:$BV381))-IF($AV$19=CG$19,$AV381)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V381:$BV381*INDIRECT(\"Months_non_UN_operation\"&$B381),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V381:$BV381))-IF($AV$19=CI$19,$AV381)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B381-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":4.3408411067927868E-5},6.4044664610445832E-5,{"$f":"P381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":1.1312360574677153E-5},1.6690229407934257E-5,{"$f":"Q381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":2.7637649560877952E-5},4.0776521259384537E-5,{"$f":"R381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":4.4584009323727614E-6},6.57791394312703E-6,{"$f":"S381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"T381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"U381*(Direct_cost_personnel*$F381-UN_compensation)*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,1.9626379263131411E-4,3.5578971037756223E-5,1.3149519893314572E-5,1.2639661064494368E-4,0,2.1138691055299654E-5,0,{"$f":"BW381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":7.81118846965609E-4},1.0436302270961243E-3,{"$f":"BY381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":7.7891437232694783E-4},1.040684892494724E-3,{"$f":"CA381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":2.2044746386611731E-6},2.945334601400163E-6,{"$f":"CC381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"CE381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"CG381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,{"$f":"CI381*Direct_cost_personnel*$F381*$G381/CPI_2001*12/1000000/$E381*$CK381","v":0},0,null,0,null,500]
["Germany",2003,284500,35145,2428452,1.036003,184,215.79491900000002,39.118867999999999,14.457224999999999,138.98374000000001,0,23.235085999999999,0,382.91666666666703,363.83333333333297,2.3333333333333299,16.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX382","v":0},{"$f":"Include_Afghanistan*DY382","v":0},{"$f":"Include_Afghanistan*DZ382","v":0},null,null,null,3100,null,{"$f":"IF(NOT(ISBLANK(AV382)),Personnel_plane*AV382,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY382)),Personnel_plane*AY382,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA382)),Personnel_plane*BA382,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,{"$f":"DV382*Include_Iraq","v":0},0,4100,4100,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":4100},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V382:$BV382))-IF($AV$19=BY$19,$AV382)","v":4100},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V382:$BV382))-IF($AV$19=CA$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V382:$BV382))-IF($AV$19=CC$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V382:$BV382))-IF($AV$19=CE$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V382:$BV382))-IF($AV$19=CG$19,$AV382)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V382:$BV382*INDIRECT(\"Months_non_UN_operation\"&$B382),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V382:$BV382))-IF($AV$19=CI$19,$AV382)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B382-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":3.6801243209799809E-5},3.8957046029513473E-5,{"$f":"P382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":3.4967187781063261E-5},3.7015552331851043E-5,{"$f":"Q382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":2.242513187974739E-7},2.3738787569670829E-7,{"$f":"R382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":1.609804109939011E-6},1.7041058219656588E-6,{"$f":"S382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"T382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"U382*(Direct_cost_personnel*$F382-UN_compensation)*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,1.7772220245654434E-4,3.2217122677326956E-5,1.1906535521393874E-5,1.1446282652488087E-4,0,1.9135717732942631E-5,0,{"$f":"BW382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":4.3613992996147555E-4},4.1712441015278803E-4,{"$f":"BY382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":4.3613992996147555E-4},4.1712441015278803E-4,{"$f":"CA382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CC382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CE382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CG382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,{"$f":"CI382*Direct_cost_personnel*$F382*$G382/CPI_2001*12/1000000/$E382*$CK382","v":0},0,null,0,null,2463]
["Greece",2003,177600,7169,194990,0.77768079999999995,184,11.906298000000001,2.1583649999999999,0.79767100000000002,7.6682769999999998,0,1.2819849999999999,0,26.5,22.0833333333333,0.58333333333333304,3.8333333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX383","v":0},{"$f":"Include_Afghanistan*DY383","v":0},{"$f":"Include_Afghanistan*DZ383","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV383)),Personnel_plane*AV383,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY383)),Personnel_plane*AY383,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA383)),Personnel_plane*BA383,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV383*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V383:$BV383))-IF($AV$19=BY$19,$AV383)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V383:$BV383))-IF($AV$19=CA$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V383:$BV383))-IF($AV$19=CC$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V383:$BV383))-IF($AV$19=CE$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V383:$BV383))-IF($AV$19=CG$19,$AV383)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V383:$BV383*INDIRECT(\"Months_non_UN_operation\"&$B383),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V383:$BV383))-IF($AV$19=CI$19,$AV383)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B383-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":2.2965146467051593E-5},1.0971832004320849E-5,{"$f":"P383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":1.9137622055876292E-5},9.1431933369340278E-6,{"$f":"Q383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":5.0552209204201575E-7},2.4151831456052176E-7,{"$f":"R383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":3.3220023191332457E-6},1.587120352826285E-6,{"$f":"S383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"T383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"U383*(Direct_cost_personnel*$F383-UN_compensation)*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,1.2212213959690243E-4,2.2138212216011074E-5,8.1816605979793844E-6,7.8653028360428732E-5,0,1.3149238422483204E-5,0,{"$f":"BW383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":1.9392515734739644E-3},8.0736122295945877E-4,{"$f":"BY383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":1.9392515734739644E-3},8.0736122295945877E-4,{"$f":"CA383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CC383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CE383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CG383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,{"$f":"CI383*Direct_cost_personnel*$F383*$G383/CPI_2001*12/1000000/$E383*$CK383","v":0},0,null,0,null,30]
["Hungary",2003,33400,875.97081600000001,83537,0.53752679999999997,184,1.2959320000000001,0.234712,8.6467000000000002E-2,0.83853500000000003,0,0.13621800000000001,0,139.416666666667,130.666666666667,1.5833333333333299,7.1666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX384","v":0},{"$f":"Include_Afghanistan*DY384","v":0},{"$f":"Include_Afghanistan*DZ384","v":0},null,null,null,294,null,{"$f":"IF(NOT(ISBLANK(AV384)),Personnel_plane*AV384,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY384)),Personnel_plane*AY384,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA384)),Personnel_plane*BA384,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV384*Include_Iraq","v":0},0,339,339,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":298},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V384:$BV384))-IF($AV$19=BY$19,$AV384)","v":298},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V384:$BV384))-IF($AV$19=CA$19,$AV384)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V384:$BV384))-IF($AV$19=CC$19,$AV384)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V384:$BV384))-IF($AV$19=CE$19,$AV384)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V384:$BV384))-IF($AV$19=CG$19,$AV384)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V384:$BV384*INDIRECT(\"Months_non_UN_operation\"&$B384),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V384:$BV384))-IF($AV$19=CI$19,$AV384)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B384-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":1.820752789128828E-4},8.7540492662758779E-5,{"$f":"P384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":1.7064796015266008E-4},8.2046319483087738E-5,{"$f":"Q384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":2.0678005375641113E-6},9.9418371822618592E-7,{"$f":"R384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":9.3595182226586327E-6},4.499989461444854E-6,{"$f":"S384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"T384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"U384*(Direct_cost_personnel*$F384-UN_compensation)*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,3.1026539138345883E-5,5.6193542980954546E-6,2.0701485569268707E-6,2.0075774806373225E-5,0,3.2612614769503337E-6,0,{"$f":"BW384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":5.4391551761883566E-4},2.1285996661811232E-4,{"$f":"BY384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":4.7813222492747197E-4},1.8711584086193939E-4,{"$f":"CA384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":6.5783292691363608E-5},2.5744125756172873E-5,{"$f":"CC384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"CE384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"CG384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0,{"$f":"CI384*Direct_cost_personnel*$F384*$G384/CPI_2001*12/1000000/$E384*$CK384","v":0},0]
["India",2003,1325000,15039.968256,590968,0.2995372,184,1.5065560000000002,0.27310099999999998,0.10093000000000001,0.97031400000000001,0,0.16221099999999999,0,2827.4166666666702,425.33333333333297,655.83333333333303,1746.25,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX385","v":0},{"$f":"Include_Afghanistan*DY385","v":0},{"$f":"Include_Afghanistan*DZ385","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV385)),Personnel_plane*AV385,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY385)),Personnel_plane*AY385,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA385)),Personnel_plane*BA385,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV385*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V385:$BV385))-IF($AV$19=BY$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V385:$BV385))-IF($AV$19=CA$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V385:$BV385))-IF($AV$19=CC$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V385:$BV385))-IF($AV$19=CE$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V385:$BV385))-IF($AV$19=CG$19,$AV385)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V385:$BV385*INDIRECT(\"Months_non_UN_operation\"&$B385),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V385:$BV385))-IF($AV$19=CI$19,$AV385)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B385-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":2.3804563690265978E-4},1.0861426947780223E-4,{"$f":"P385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":3.5809629837341897E-5},1.6339038327528109E-5,{"$f":"Q385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":5.5215867323644361E-5},2.5193619051262987E-5,{"$f":"R385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":1.4702013974167319E-4},6.7081612099010953E-5,{"$f":"S385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"T385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"U385*(Direct_cost_personnel*$F385-UN_compensation)*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,5.0986043237535708E-6,9.2424970556781412E-7,3.4157517835145054E-7,3.2838123214793354E-6,0,5.4896711835497012E-7,0,{"$f":"BW385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"BY385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CA385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CC385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CE385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CG385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0,{"$f":"CI385*Direct_cost_personnel*$F385*$G385/CPI_2001*12/1000000/$E385*$CK385","v":0},0]
["Indonesia",2003,302000,2508.6456320000002,234861,0.39274140000000002,184,0.883544,0.16017500000000001,5.9197E-2,0.56903199999999998,0,9.5140000000000002E-2,0,87.25,4,1,82.0833333333333,0.16666666666666699,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX386","v":0},{"$f":"Include_Afghanistan*DY386","v":0},{"$f":"Include_Afghanistan*DZ386","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV386)),Personnel_plane*AV386,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY386)),Personnel_plane*AY386,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA386)),Personnel_plane*BA386,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV386*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V386:$BV386))-IF($AV$19=BY$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V386:$BV386))-IF($AV$19=CA$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V386:$BV386))-IF($AV$19=CC$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V386:$BV386))-IF($AV$19=CE$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V386:$BV386))-IF($AV$19=CG$19,$AV386)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V386:$BV386*INDIRECT(\"Months_non_UN_operation\"&$B386),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V386:$BV386))-IF($AV$19=CI$19,$AV386)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B386-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":2.7117470658660379E-5},6.1718718560063609E-6,{"$f":"P386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":1.2432078238927398E-6},2.8295114526103666E-7,{"$f":"Q386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":3.1080195597318495E-7},7.0737786315259164E-8,{"$f":"R386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":2.5511660552798918E-5},5.8063932933775202E-6,{"$f":"S386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":5.1800325995530927E-8},1.1789631052543217E-8,{"$f":"T386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"U386*(Direct_cost_personnel*$F386-UN_compensation)*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,7.5239737546889433E-6,1.3639982798336039E-6,5.0410242654165659E-7,4.8456917070096779E-6,0,8.1018134130400538E-7,0,{"$f":"BW386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"BY386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CA386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CC386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CE386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CG386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0,{"$f":"CI386*Direct_cost_personnel*$F386*$G386/CPI_2001*12/1000000/$E386*$CK386","v":0},0]
["Ireland",2003,10460,803,159425,1.145113,184,6.4947120000000007,1.1772959999999999,0.43509199999999998,4.1830610000000004,0,0.69926299999999997,0,200.083333333333,29.0833333333333,22.3333333333333,145.5,0,3.1666666666666701,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX387","v":0},{"$f":"Include_Afghanistan*DY387","v":0},{"$f":"Include_Afghanistan*DZ387","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV387)),Personnel_plane*AV387,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY387)),Personnel_plane*AY387,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA387)),Personnel_plane*BA387,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV387*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V387:$BV387))-IF($AV$19=BY$19,$AV387)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V387:$BV387))-IF($AV$19=CA$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V387:$BV387))-IF($AV$19=CC$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V387:$BV387))-IF($AV$19=CE$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V387:$BV387))-IF($AV$19=CG$19,$AV387)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V387:$BV387*INDIRECT(\"Months_non_UN_operation\"&$B387),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V387:$BV387))-IF($AV$19=CI$19,$AV387)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B387-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":3.2706060952000755E-4},1.9269406776044334E-4,{"$f":"P387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":4.7540255194703316E-5},2.8009258495791238E-5,{"$f":"Q387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":3.6506556997651824E-5},2.1508542340607592E-5,{"$f":"R387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":2.3783749446977672E-4},1.4012654823395863E-4,{"$f":"S387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"T387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":5.176302857876018E-6},3.049718690086159E-6,{"$f":"U387*(Direct_cost_personnel*$F387-UN_compensation)*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,8.1476706915477507E-5,1.4769277089540535E-5,5.4582656421514812E-6,5.2476851183942296E-5,0,8.7723129998431867E-6,0,{"$f":"BW387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":2.7581834216716325E-4},1.4831263524418988E-4,{"$f":"BY387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":2.7581834216716325E-4},1.4831263524418988E-4,{"$f":"CA387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CC387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CE387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CG387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,{"$f":"CI387*Direct_cost_personnel*$F387*$G387/CPI_2001*12/1000000/$E387*$CK387","v":0},0,null,0]
["Italy",2003,200000,27751,1517401,0.96412699999999996,184,111.87907100000001,20.281220999999999,7.495368,72.056223000000003,0,12.046258999999999,0,176.083333333333,54.1666666666667,60.75,54.5,6.6666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX388","v":0},{"$f":"Include_Afghanistan*DY388","v":0},{"$f":"Include_Afghanistan*DZ388","v":0},null,null,null,4880,null,{"$f":"IF(NOT(ISBLANK(AV388)),Personnel_plane*AV388,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY388)),Personnel_plane*AY388,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA388)),Personnel_plane*BA388,0)","v":0},null,null,null,null,null,75,null,null,null,null,null,1500,null,null,null,null,null,null,{"$f":"DV388*Include_Iraq","v":0},0,6455,6455,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":6380},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V388:$BV388))-IF($AV$19=BY$19,$AV388)","v":6380},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V388:$BV388))-IF($AV$19=CA$19,$AV388)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V388:$BV388))-IF($AV$19=CC$19,$AV388)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V388:$BV388))-IF($AV$19=CE$19,$AV388)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V388:$BV388))-IF($AV$19=CG$19,$AV388)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V388:$BV388*INDIRECT(\"Months_non_UN_operation\"&$B388),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V388:$BV388))-IF($AV$19=CI$19,$AV388)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B388-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":2.5003796962230582E-5},3.2203014123052008E-5,{"$f":"P388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":7.6916554782063025E-6},9.9062750496847405E-6,{"$f":"Q388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":8.6264874517113737E-6},1.1110268478800263E-5,{"$f":"R388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":7.7389887426875671E-6},9.967236742298179E-6,{"$f":"S388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":9.4666528962539106E-7},1.2192338522688909E-6,{"$f":"T388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"U388*(Direct_cost_personnel*$F388-UN_compensation)*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,1.4746144361312536E-4,2.6731524494843484E-5,9.8792184794922371E-6,9.4973211431915501E-5,0,1.5877489206874121E-5,0,{"$f":"BW388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":1.0226820409268318E-3},1.1805231774593531E-3,{"$f":"BY388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":1.0107996004822908E-3},1.1668067966213282E-3,{"$f":"CA388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":1.1882440444541039E-5},1.3716380838025018E-5,{"$f":"CC388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"CE388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"CG388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,{"$f":"CI388*Direct_cost_personnel*$F388*$G388/CPI_2001*12/1000000/$E388*$CK388","v":0},0,null,2754,null,650]
["Japan",2003,239900,42835,4302940,1.2048890000000001,184,431.09898999999996,78.148649000000006,28.881523999999999,277.651568,0,46.417248999999998,0,524.41666666666697,0,30,0,0,494.41666666666703,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX389","v":0},{"$f":"Include_Afghanistan*DY389","v":0},{"$f":"Include_Afghanistan*DZ389","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV389)),Personnel_plane*AV389,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY389)),Personnel_plane*AY389,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA389)),Personnel_plane*BA389,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV389*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V389:$BV389))-IF($AV$19=BY$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V389:$BV389))-IF($AV$19=CA$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V389:$BV389))-IF($AV$19=CC$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V389:$BV389))-IF($AV$19=CE$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V389:$BV389))-IF($AV$19=CG$19,$AV389)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V389:$BV389*INDIRECT(\"Months_non_UN_operation\"&$B389),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V389:$BV389))-IF($AV$19=CI$19,$AV389)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B389-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":3.3576880788061631E-5},4.3522087152720636E-5,{"$f":"P389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"Q389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":1.920813138996056E-6},2.4897427896042299E-6,{"$f":"R389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"S389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"T389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":3.1656067649065579E-5},4.1032344363116408E-5,{"$f":"U389*(Direct_cost_personnel*$F389-UN_compensation)*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,2.0037415813374109E-4,3.6323373786294957E-5,1.3424088646367367E-5,{"$f":"K389/$E389*$CK389","v":1.2905202861299484E-4},0,2.1574667088083961E-5,0,{"$f":"BW389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"BY389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CA389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CC389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CE389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CG389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,{"$f":"CI389*Direct_cost_personnel*$F389*$G389/CPI_2001*12/1000000/$E389*$CK389","v":0},0,null,0]
["Luxembourg",2003,900,149.65783999999999,29214,1.063518,184,1.7668919999999999,0.32034299999999999,0.118394,1.13788,0,0.190275,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX390","v":0},{"$f":"Include_Afghanistan*DY390","v":0},{"$f":"Include_Afghanistan*DZ390","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV390)),Personnel_plane*AV390,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY390)),Personnel_plane*AY390,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA390)),Personnel_plane*BA390,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV390*Include_Iraq","v":0},0,49,49,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":49},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V390:$BV390))-IF($AV$19=BY$19,$AV390)","v":49},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V390:$BV390))-IF($AV$19=CA$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V390:$BV390))-IF($AV$19=CC$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V390:$BV390))-IF($AV$19=CE$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V390:$BV390))-IF($AV$19=CG$19,$AV390)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V390:$BV390*INDIRECT(\"Months_non_UN_operation\"&$B390),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V390:$BV390))-IF($AV$19=CI$19,$AV390)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B390-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"P390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"Q390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"R390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"S390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"T390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"U390*(Direct_cost_personnel*$F390-UN_compensation)*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"H390/$E390*$CK390","v":1.209620045183816E-4},2.1930786609159992E-5,8.1052919832956801E-6,7.7899637160265623E-5,0,1.3026288765660299E-5,0,{"$f":"BW390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":4.447955189603988E-4},5.5781734480424142E-4,{"$f":"BY390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":4.447955189603988E-4},5.5781734480424142E-4,{"$f":"CA390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CC390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CE390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CG390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0,{"$f":"CI390*Direct_cost_personnel*$F390*$G390/CPI_2001*12/1000000/$E390*$CK390","v":0},0]
["Mexico",2003,192800,2749.0291200000001,700241,0.63164240000000005,184,4.797949,0.86975400000000003,0.321438,3.0901580000000002,0,0.51659900000000003,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX391","v":0},{"$f":"Include_Afghanistan*DY391","v":0},{"$f":"Include_Afghanistan*DZ391","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV391)),Personnel_plane*AV391,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY391)),Personnel_plane*AY391,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA391)),Personnel_plane*BA391,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV391*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V391:BV391,INDIRECT(\"Months_non_UN_operation\"&B391))/12","v":0},{"$f":"SUM(W391:BV391)-AV391","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V391:$BV391))-IF($AV$19=BY$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V391:$BV391))-IF($AV$19=CA$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V391:$BV391))-IF($AV$19=CC$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V391:$BV391))-IF($AV$19=CE$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V391:$BV391))-IF($AV$19=CG$19,$AV391)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V391:$BV391*INDIRECT(\"Months_non_UN_operation\"&$B391),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V391:$BV391))-IF($AV$19=CI$19,$AV391)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B391-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"P391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"Q391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"R391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"S391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"T391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"U391*(Direct_cost_personnel*$F391-UN_compensation)*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,1.3703707723483773E-5,2.484156169090356E-6,9.1807820450387795E-7,8.8259841968693638E-6,0,1.4754891530201747E-6,0,{"$f":"BW391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"BY391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CA391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CC391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CE391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CG391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0,{"$f":"CI391*Direct_cost_personnel*$F391*$G391/CPI_2001*12/1000000/$E391*$CK391","v":0},0]
["Netherlands",2003,53130,8256,539343,1.0466679999999999,184,38.391770000000001,6.9596220000000004,2.5720800000000001,24.726320000000001,0,4.1337479999999998,0,91.8333333333333,34.9166666666667,12.1666666666667,44.75,0,0,0,null,null,null,null,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX392","v":0},{"$f":"Include_Afghanistan*DY392","v":0},{"$f":"Include_Afghanistan*DZ392","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV392)),Personnel_plane*AV392,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY392)),Personnel_plane*AY392,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA392)),Personnel_plane*BA392,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1070,null,null,null,null,null,null,{"$f":"DV392*Include_Iraq","v":0},0,1150,1150,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":1150},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V392:$BV392))-IF($AV$19=BY$19,$AV392)","v":1150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V392:$BV392))-IF($AV$19=CA$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V392:$BV392))-IF($AV$19=CC$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V392:$BV392))-IF($AV$19=CE$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V392:$BV392))-IF($AV$19=CG$19,$AV392)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V392:$BV392*INDIRECT(\"Months_non_UN_operation\"&$B392),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V392:$BV392))-IF($AV$19=CI$19,$AV392)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B392-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":4.0192359520822466E-5},5.29169940359351E-5,{"$f":"P392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":1.5281849944849942E-5},2.0119982305859201E-5,{"$f":"Q392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":5.3249405535754061E-6},7.0107814239986831E-6,{"$f":"R392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":1.958556902239716E-5},2.5786230306077279E-5,{"$f":"S392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"T392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"U392*(Direct_cost_personnel*$F392-UN_compensation)*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,1.4236495143164925E-4,2.580777724008655E-5,9.5378265778919906E-6,9.1690519762006748E-5,0,1.532882785166397E-5,0,{"$f":"BW392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":5.5648343868878851E-4},6.626629017204217E-4,{"$f":"BY392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":5.5648343868878851E-4},6.626629017204217E-4,{"$f":"CA392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CC392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CE392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CG392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,{"$f":"CI392*Direct_cost_personnel*$F392*$G392/CPI_2001*12/1000000/$E392*$CK392","v":0},0,null,1198,null,610]
["New Zealand",2003,8610,1171,80997,0.91488049999999999,184,5.3236920000000003,0.965059,0.356657,3.4287700000000001,0,0.57320599999999999,0,18.75,1.0833333333333299,7.3333333333333304,2,0,8.3333333333333304,0,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX393","v":0},{"$f":"Include_Afghanistan*DY393","v":0},{"$f":"Include_Afghanistan*DZ393","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV393)),Personnel_plane*AV393,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY393)),Personnel_plane*AY393,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA393)),Personnel_plane*BA393,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,26,null,140,null,null,null,null,{"$f":"DV393*Include_Iraq","v":0},0,95.75,207,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V393:$BV393))-IF($AV$19=BY$19,$AV393)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V393:$BV393))-IF($AV$19=CA$19,$AV393)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V393:$BV393))-IF($AV$19=CC$19,$AV393)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V393:$BV393))-IF($AV$19=CE$19,$AV393)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":43.75},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V393:$BV393))-IF($AV$19=CG$19,$AV393)","v":155},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V393:$BV393*INDIRECT(\"Months_non_UN_operation\"&$B393),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V393:$BV393))-IF($AV$19=CI$19,$AV393)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B393-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":4.7036691594638188E-5},6.2967445905748044E-5,{"$f":"P393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":2.7176755143568645E-6},3.6381190967765422E-6,{"$f":"Q393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":1.8396572712569594E-5},2.4627267732025894E-5,{"$f":"R393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":5.0172471034280747E-6},6.7165275632797912E-6,{"$f":"S393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,{"$f":"T393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":2.0905196264283631E-5},2.798553151366579E-5,{"$f":"U393*(Direct_cost_personnel*$F393-UN_compensation)*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,1.3145405385384644E-4,2.3829499858019432E-5,8.8066718520439033E-6,8.4664123362593674E-5,0,1.4153758781189427E-5,0,{"$f":"BW393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":2.6967750628570662E-4},6.9516060279945847E-4,{"$f":"BY393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":7.322835679820754E-5},8.7314858322637287E-5,{"$f":"CA393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":7.322835679820754E-5},8.7314858322637287E-5,{"$f":"CC393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,{"$f":"CE393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,{"$f":"CG393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":1.2322079268929154E-4},5.2053088615418395E-4,{"$f":"CI393*Direct_cost_personnel*$F393*$G393/CPI_2001*12/1000000/$E393*$CK393","v":0},0,null,9,null,111]
["Norway",2003,26600,4387,224887,1.2875639999999999,184,0,0,0,0,0,0,0,52.0833333333333,24.1666666666667,11.3333333333333,14.3333333333333,0,2.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX394","v":0},{"$f":"Include_Afghanistan*DY394","v":0},{"$f":"Include_Afghanistan*DZ394","v":0},null,null,null,980,null,{"$f":"IF(NOT(ISBLANK(AV394)),Personnel_plane*AV394,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY394)),Personnel_plane*AY394,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA394)),Personnel_plane*BA394,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV394*Include_Iraq","v":0},0,1109,1109,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":1105},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V394:$BV394))-IF($AV$19=BY$19,$AV394)","v":1105},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V394:$BV394))-IF($AV$19=CA$19,$AV394)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V394:$BV394))-IF($AV$19=CC$19,$AV394)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V394:$BV394))-IF($AV$19=CE$19,$AV394)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V394:$BV394))-IF($AV$19=CG$19,$AV394)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V394:$BV394*INDIRECT(\"Months_non_UN_operation\"&$B394),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V394:$BV394))-IF($AV$19=CI$19,$AV394)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B394-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":6.8580705380520362E-5},7.6392445627357223E-5,{"$f":"P394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":3.182144729656151E-5},3.5446094771093831E-5,{"$f":"Q394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.4923161490801193E-5},1.6622996168512898E-5,{"$f":"R394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.8873410120719168E-5},2.1023201036648678E-5,{"$f":"S394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"T394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":2.9626864724384815E-6},3.3001536511018348E-6,{"$f":"U394*(Direct_cost_personnel*$F394-UN_compensation)*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,0,0,0,0,0,0,0,{"$f":"BW394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.583239163241522E-3},1.6266090662541935E-3,{"$f":"BY394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":1.5775286522830309E-3},1.6207421264300124E-3,{"$f":"CA394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":5.7105109584906107E-6},5.866939824181039E-6,{"$f":"CC394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"CE394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"CG394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,{"$f":"CI394*Direct_cost_personnel*$F394*$G394/CPI_2001*12/1000000/$E394*$CK394","v":0},0,null,150,null,30]
["Poland",2003,163000,3496.4318720000001,216811,0.4736051,184,2.4964740000000001,0.45392199999999999,0.167822,1.6050120000000001,0,0.26971800000000001,0,736,128.75,596.08333333333303,10.9166666666667,0.25,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX395","v":0},{"$f":"Include_Afghanistan*DY395","v":0},{"$f":"Include_Afghanistan*DZ395","v":0},null,null,null,574,null,{"$f":"IF(NOT(ISBLANK(AV395)),Personnel_plane*AV395,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY395)),Personnel_plane*AY395,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA395)),Personnel_plane*BA395,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV395*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":861},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V395:$BV395))-IF($AV$19=BY$19,$AV395)","v":861},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V395:$BV395))-IF($AV$19=CA$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V395:$BV395))-IF($AV$19=CC$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V395:$BV395))-IF($AV$19=CE$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V395:$BV395))-IF($AV$19=CG$19,$AV395)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V395:$BV395*INDIRECT(\"Months_non_UN_operation\"&$B395),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V395:$BV395))-IF($AV$19=CI$19,$AV395)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B395-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":3.1624218454914978E-4},1.4563439751401471E-4,{"$f":"P395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":5.532089845204218E-5},2.5476125923817111E-5,{"$f":"Q395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":2.5612322759058735E-4},1.1794869173661081E-4,{"$f":"R395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":4.6906392862249483E-6},2.1601116479094185E-6,{"$f":"S395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":1.0741922029522753E-7},4.9468205677314781E-8,{"$f":"T395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"U395*(Direct_cost_personnel*$F395-UN_compensation)*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,2.3029034504706864E-5,4.1872598715009848E-6,1.5480948844846434E-6,1.4805632555543769E-5,0,2.4880471931774679E-6,0,{"$f":"BW395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":4.6897394260019513E-4},1.7036850035267209E-4,{"$f":"BY395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":4.6897394260019513E-4},1.7036850035267209E-4,{"$f":"CA395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CC395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CE395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CG395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0,{"$f":"CI395*Direct_cost_personnel*$F395*$G395/CPI_2001*12/1000000/$E395*$CK395","v":0},0]
["Portugal",2003,44900,3173,162242,0.79720809999999998,184,10.20566,1.850034,0.68371800000000005,6.5730649999999997,0,1.098843,0,695.25,17.75,0,7.9166666666666696,0,669.58333333333303,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX396","v":0},{"$f":"Include_Afghanistan*DY396","v":0},{"$f":"Include_Afghanistan*DZ396","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV396)),Personnel_plane*AV396,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY396)),Personnel_plane*AY396,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA396)),Personnel_plane*BA396,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV396*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V396:$BV396))-IF($AV$19=BY$19,$AV396)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V396:$BV396))-IF($AV$19=CA$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V396:$BV396))-IF($AV$19=CC$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V396:$BV396))-IF($AV$19=CE$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V396:$BV396))-IF($AV$19=CG$19,$AV396)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V396:$BV396*INDIRECT(\"Months_non_UN_operation\"&$B396),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V396:$BV396))-IF($AV$19=CI$19,$AV396)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B396-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.4499032672213086E-4},6.0566354327469627E-4,{"$f":"P396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":1.9019889678990037E-5},1.546282329108358E-5,{"$f":"Q396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"R396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":8.4830493873429768E-6},6.896564378652303E-6,{"$f":"S396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"T396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.174873876557976E-4},5.8330415560496011E-4,{"$f":"U396*(Direct_cost_personnel*$F396-UN_compensation)*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,1.2580786726001898E-4,2.2805857915952712E-5,8.4283724313063211E-6,8.1027908926172007E-5,0,1.3545727986587936E-5,0,{"$f":"BW396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.8782523520340073E-4},5.6014621837559113E-4,{"$f":"BY396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":7.8782523520340073E-4},5.6014621837559113E-4,{"$f":"CA396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CC396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CE396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CG396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,{"$f":"CI396*Direct_cost_personnel*$F396*$G396/CPI_2001*12/1000000/$E396*$CK396","v":0},0,null,0,null,20]
["Russia",2003,960600,13201.636352,430289,0.32218429999999998,184,32.715812,5.9316089999999999,2.192288,21.067677,0,3.524238,0,328.25,123.25,7.0833333333333304,193.75,0,4.1666666666666696,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX397","v":0},{"$f":"Include_Afghanistan*DY397","v":0},{"$f":"Include_Afghanistan*DZ397","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV397)),Personnel_plane*AV397,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY397)),Personnel_plane*AY397,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA397)),Personnel_plane*BA397,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV397*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V397:$BV397))-IF($AV$19=BY$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V397:$BV397))-IF($AV$19=CA$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V397:$BV397))-IF($AV$19=CC$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V397:$BV397))-IF($AV$19=CE$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V397:$BV397))-IF($AV$19=CG$19,$AV397)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V397:$BV397*INDIRECT(\"Months_non_UN_operation\"&$B397),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V397:$BV397))-IF($AV$19=CI$19,$AV397)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B397-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":4.2263782433388986E-5},2.0968128523444576E-5,{"$f":"P397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":1.5869036359223744E-5},7.873029217104475E-6,{"$f":"Q397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":9.1201358386343325E-7},4.5247294351175127E-7,{"$f":"R397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":2.494625391155863E-5},1.2376465807821436E-5,{"$f":"S397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"T397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":5.3647857874319663E-7},2.6616055500691284E-7,{"$f":"U397*(Direct_cost_personnel*$F397-UN_compensation)*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,1.5206436604235757E-4,2.7570349230400961E-5,1.018983985182052E-5,9.7923381727164761E-5,0,1.6380795232971327E-5,0,{"$f":"BW397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"BY397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CA397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CC397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CE397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CG397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0,{"$f":"CI397*Direct_cost_personnel*$F397*$G397/CPI_2001*12/1000000/$E397*$CK397","v":0},0]
["Saudi Arabia",2003,199500,17845.254143999999,214859,0.51643620000000001,184,3.6714140000000004,0.66552999999999995,0.24595900000000001,2.3646250000000002,0,0.39529999999999998,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX398","v":0},{"$f":"Include_Afghanistan*DY398","v":0},{"$f":"Include_Afghanistan*DZ398","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV398)),Personnel_plane*AV398,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY398)),Personnel_plane*AY398,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA398)),Personnel_plane*BA398,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV398*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V398:$BV398))-IF($AV$19=BY$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V398:$BV398))-IF($AV$19=CA$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V398:$BV398))-IF($AV$19=CC$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V398:$BV398))-IF($AV$19=CE$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V398:$BV398))-IF($AV$19=CG$19,$AV398)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V398:$BV398*INDIRECT(\"Months_non_UN_operation\"&$B398),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V398:$BV398))-IF($AV$19=CI$19,$AV398)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B398-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"P398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"Q398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"R398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"S398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"T398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"U398*(Direct_cost_personnel*$F398-UN_compensation)*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,3.4175100880112075E-5,6.1950395375571882E-6,2.2894921785915416E-6,2.2010946713891439E-5,0,3.6796224500719074E-6,0,{"$f":"BW398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"BY398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CA398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CC398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CE398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CG398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0,{"$f":"CI398*Direct_cost_personnel*$F398*$G398/CPI_2001*12/1000000/$E398*$CK398","v":0},0]
["Slovakia",2003,22000,611.12473599999998,33342,0.6266256,184,0.28491,5.1655E-2,1.9088999999999998E-2,0.18348400000000001,0,3.0682000000000001E-2,0,590.66666666666697,276.75,85,195.166666666667,0,33.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX399","v":0},{"$f":"Include_Afghanistan*DY399","v":0},{"$f":"Include_Afghanistan*DZ399","v":0},null,null,null,100,null,{"$f":"IF(NOT(ISBLANK(AV399)),Personnel_plane*AV399,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY399)),Personnel_plane*AY399,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA399)),Personnel_plane*BA399,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"DV399*Include_Iraq","v":0},0,129,129,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":129},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V399:$BV399))-IF($AV$19=BY$19,$AV399)","v":129},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V399:$BV399))-IF($AV$19=CA$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V399:$BV399))-IF($AV$19=CC$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V399:$BV399))-IF($AV$19=CE$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V399:$BV399))-IF($AV$19=CG$19,$AV399)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V399:$BV399*INDIRECT(\"Months_non_UN_operation\"&$B399),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V399:$BV399))-IF($AV$19=CI$19,$AV399)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B399-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":2.3262869593438191E-3},9.842104981722939E-4,{"$f":"P399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":1.0899547110582418E-3},4.6114038719387502E-4,{"$f":"Q399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":3.3476477123740037E-4},1.4163300058348465E-4,{"$f":"R399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":7.6864617082156176E-4},3.2520047781031528E-4,{"$f":"S399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"T399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":1.3292130622661485E-4},5.6236632584618898E-5,{"$f":"U399*(Direct_cost_personnel*$F399-UN_compensation)*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,1.7090156559294582E-5,3.0984943914582208E-6,1.1450422890048586E-6,1.100617839361766E-5,0,1.8404414852138445E-6,0,{"$f":"BW399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":6.0452838862415262E-4},2.149489067678767E-4,{"$f":"BY399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":6.0452838862415262E-4},2.149489067678767E-4,{"$f":"CA399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CC399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CE399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CG399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0,{"$f":"CI399*Direct_cost_personnel*$F399*$G399/CPI_2001*12/1000000/$E399*$CK399","v":0},0]
["South Korea",2003,687700,14600,643760,0.66652730000000004,184,27.667448,5.0374299999999996,1.8627309999999999,17.773579999999999,0,2.9937070000000001,0,273.66666666666703,8,0,18.5833333333333,9.5,237.583333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX400","v":0},{"$f":"Include_Afghanistan*DY400","v":0},{"$f":"Include_Afghanistan*DZ400","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV400)),Personnel_plane*AV400,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY400)),Personnel_plane*AY400,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA400)),Personnel_plane*BA400,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV400*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V400:$BV400))-IF($AV$19=BY$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V400:$BV400))-IF($AV$19=CA$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V400:$BV400))-IF($AV$19=CC$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V400:$BV400))-IF($AV$19=CE$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V400:$BV400))-IF($AV$19=CG$19,$AV400)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V400:$BV400*INDIRECT(\"Months_non_UN_operation\"&$B400),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V400:$BV400))-IF($AV$19=CI$19,$AV400)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B400-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":6.005224672581062E-5},1.8050188480855406E-5,{"$f":"P400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":1.7554858969786274E-6},5.2765471807616214E-7,{"$f":"Q400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"R400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":4.0778474481899288E-6},1.2256979388644163E-6,{"$f":"S400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":2.08463950266212E-6},6.265899777154427E-7,{"$f":"T400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":5.213427387797979E-5},1.5670245846199336E-5,{"$f":"U400*(Direct_cost_personnel*$F400-UN_compensation)*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,8.5955784764508517E-5,1.5650024853982849E-5,5.7870355411954765E-6,5.5218031564558217E-5,0,9.300692804771965E-6,0,{"$f":"BW400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"BY400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CA400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CC400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CE400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CG400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,{"$f":"CI400*Direct_cost_personnel*$F400*$G400/CPI_2001*12/1000000/$E400*$CK400","v":0},0,null,null,null,null,null,205]
["Spain",2003,150700,9944,885531,0.85005439999999999,184,55.638896999999993,10.08606,3.727519,35.834595999999998,0,5.9907219999999999,0,66.25,53.75,0,7.9166666666666696,0,4.5833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX401","v":0},{"$f":"Include_Afghanistan*DY401","v":0},{"$f":"Include_Afghanistan*DZ401","v":0},null,null,null,1300,null,{"$f":"IF(NOT(ISBLANK(AV401)),Personnel_plane*AV401,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY401)),Personnel_plane*AY401,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA401)),Personnel_plane*BA401,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV401*Include_Iraq","v":0},0,2500,2500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":2500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V401:$BV401))-IF($AV$19=BY$19,$AV401)","v":2500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V401:$BV401))-IF($AV$19=CA$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V401:$BV401))-IF($AV$19=CC$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V401:$BV401))-IF($AV$19=CE$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V401:$BV401))-IF($AV$19=CG$19,$AV401)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V401:$BV401*INDIRECT(\"Months_non_UN_operation\"&$B401),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V401:$BV401))-IF($AV$19=CI$19,$AV401)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B401-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":1.399217988907294E-5},9.8732463272665289E-6,{"$f":"P401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":1.1352145947738423E-5},8.0103696617445432E-6,{"$f":"Q401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"R401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":1.6720214961785277E-6},1.1798218881639253E-6,{"$f":"S401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"T401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":9.6801244515598877E-7},6.830547773580614E-7,{"$f":"U401*(Direct_cost_personnel*$F401-UN_compensation)*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,1.2566222300517993E-4,2.2779688119331789E-5,8.4187205191009697E-6,8.0933577706483446E-5,0,1.3530236660263729E-5,0,{"$f":"BW401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":5.9840258732719864E-4},3.725753331043973E-4,{"$f":"BY401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":5.9840258732719864E-4},3.725753331043973E-4,{"$f":"CA401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CC401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CE401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CG401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,{"$f":"CI401*Direct_cost_personnel*$F401*$G401/CPI_2001*12/1000000/$E401*$CK401","v":0},0,null,1300,null,350]
["Sweden",2003,27600,5532,314713,1.154976,184,22.680790999999999,4.1115079999999997,1.5194970000000001,14.607711999999999,0,2.4420739999999999,0,141.5,44.5,8.1666666666666696,75.25,6.75,6.8333333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX402","v":0},{"$f":"Include_Afghanistan*DY402","v":0},{"$f":"Include_Afghanistan*DZ402","v":0},null,null,null,703,null,{"$f":"IF(NOT(ISBLANK(AV402)),Personnel_plane*AV402,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY402)),Personnel_plane*AY402,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA402)),Personnel_plane*BA402,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,{"$f":"DV402*Include_Iraq","v":0},0,710,710,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":710},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V402:$BV402))-IF($AV$19=BY$19,$AV402)","v":710},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V402:$BV402))-IF($AV$19=CA$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V402:$BV402))-IF($AV$19=CC$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V402:$BV402))-IF($AV$19=CE$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V402:$BV402))-IF($AV$19=CG$19,$AV402)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V402:$BV402*INDIRECT(\"Months_non_UN_operation\"&$B402),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V402:$BV402))-IF($AV$19=CI$19,$AV402)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B402-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":1.1827551298129763E-4},1.8023737016984007E-4,{"$f":"P402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":3.7196186061256138E-5},5.6682423834331323E-5,{"$f":"Q402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.8262663558110546E-6},1.0402392389072043E-5,{"$f":"R402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.2899168564258982E-5},9.5850615585020958E-5,{"$f":"S402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":5.6421181104152575E-6},8.5978957501513812E-6,{"$f":"T402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":5.7117738895561844E-6},8.704042611264357E-6,{"$f":"U402*(Direct_cost_personnel*$F402-UN_compensation)*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,1.4413634644898685E-4,2.6128618773295031E-5,9.6563980515580865E-6,9.2831958006183408E-5,0,1.5519371617950322E-5,0,{"$f":"BW402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.4972133678918575E-4},9.0437125668258952E-4,{"$f":"BY402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":6.4972133678918575E-4},9.0437125668258952E-4,{"$f":"CA402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CC402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CE402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CG402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,{"$f":"CI402*Direct_cost_personnel*$F402*$G402/CPI_2001*12/1000000/$E402*$CK402","v":0},0,null,0,null,34]
["Switzerland",2003,18300,3486,325052,1.319483,184,27.554580000000001,5.0894690000000002,1.885405,17.549561000000001,0,3.0301450000000001,0,30.8333333333333,14.8333333333333,9.8333333333333304,6.1666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX403","v":0},{"$f":"Include_Afghanistan*DY403","v":0},{"$f":"Include_Afghanistan*DZ403","v":0},null,null,null,220,null,{"$f":"IF(NOT(ISBLANK(AV403)),Personnel_plane*AV403,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY403)),Personnel_plane*AY403,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA403)),Personnel_plane*BA403,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV403*Include_Iraq","v":0},0,220,220,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":220},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V403:$BV403))-IF($AV$19=BY$19,$AV403)","v":220},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V403:$BV403))-IF($AV$19=CA$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V403:$BV403))-IF($AV$19=CC$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V403:$BV403))-IF($AV$19=CE$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V403:$BV403))-IF($AV$19=CG$19,$AV403)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V403:$BV403*INDIRECT(\"Months_non_UN_operation\"&$B403),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V403:$BV403))-IF($AV$19=CI$19,$AV403)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B403-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":2.884389390804361E-5},3.6138816360210408E-5,{"$f":"P403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":1.3876251663869615E-5},1.7385700843560663E-5,{"$f":"Q403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":9.1988634625652665E-6},1.1525352244607654E-5,{"$f":"R403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":5.7687787816087318E-6},7.2277632720420919E-6,{"$f":"S403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"T403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"U403*(Direct_cost_personnel*$F403-UN_compensation)*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,1.6953951983067326E-4,3.1314798862951158E-5,1.1600636205899363E-5,1.0798002165807317E-4,0,1.8644063103749554E-5,0,{"$f":"BW403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":2.226815015092091E-4},2.5785533835393399E-4,{"$f":"BY403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":2.226815015092091E-4},2.5785533835393399E-4,{"$f":"CA403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CC403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CE403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CG403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,{"$f":"CI403*Direct_cost_personnel*$F403*$G403/CPI_2001*12/1000000/$E403*$CK403","v":0},0,null,0,null,2]
["Turkey",2003,514850,9528.9190400000007,303262,0.51547790000000004,184,3.8879040000000002,0.70477500000000004,0.26046399999999997,2.5040580000000001,0,0.41860700000000001,0,185.666666666667,161,1,13.1666666666667,0.5,10,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX404","v":0},{"$f":"Include_Afghanistan*DY404","v":0},{"$f":"Include_Afghanistan*DZ404","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV404)),Personnel_plane*AV404,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY404)),Personnel_plane*AY404,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA404)),Personnel_plane*BA404,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV404*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V404:$BV404))-IF($AV$19=BY$19,$AV404)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V404:$BV404))-IF($AV$19=CA$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V404:$BV404))-IF($AV$19=CC$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V404:$BV404))-IF($AV$19=CE$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V404:$BV404))-IF($AV$19=CG$19,$AV404)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V404:$BV404*INDIRECT(\"Months_non_UN_operation\"&$B404),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V404:$BV404))-IF($AV$19=CI$19,$AV404)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B404-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":6.3427030175014032E-5},2.2662554490366665E-5,{"$f":"P404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":5.5000458841170058E-5},1.9651730374949877E-5,{"$f":"Q404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":3.4161775677745371E-7},1.2206043711148991E-7,{"$f":"R404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":4.4979671309031522E-6},1.6071290886346211E-6,{"$f":"S404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":1.7080887838872686E-7},6.1030218555744955E-8,{"$f":"T404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":3.4161775677745371E-6},1.2206043711148993E-6,{"$f":"U404*(Direct_cost_personnel*$F404-UN_compensation)*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,2.5640561626580317E-5,4.6479611688902672E-6,1.7177490091076362E-6,1.651415607626409E-5,0,2.7606953723183254E-6,0,{"$f":"BW404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":9.0701889143560859E-4},2.612093354185884E-4,{"$f":"BY404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":9.0701889143560859E-4},2.612093354185884E-4,{"$f":"CA404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CC404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CE404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CG404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0,{"$f":"CI404*Direct_cost_personnel*$F404*$G404/CPI_2001*12/1000000/$E404*$CK404","v":0},0]
["United Kingdom",2003,212600,42782,1862272,1.046751,184,65.973228000000006,15.235063,5.5430020000000004,37.508937000000003,0,7.6862259999999996,0,593.66666666666697,543.91666666666697,2.4166666666666701,37.1666666666667,1,9.1666666666666696,0,null,null,null,null,null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX405","v":0},{"$f":"Include_Afghanistan*DY405","v":0},{"$f":"Include_Afghanistan*DZ405","v":0},null,null,null,1400,null,{"$f":"IF(NOT(ISBLANK(AV405)),Personnel_plane*AV405,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY405)),Personnel_plane*AY405,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA405)),Personnel_plane*BA405,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1400,null,null,null,null,null,null,{"$f":"DV405*Include_Iraq","v":0},0,3150,3150,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":3150},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V405:$BV405))-IF($AV$19=BY$19,$AV405)","v":3150},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V405:$BV405))-IF($AV$19=CA$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V405:$BV405))-IF($AV$19=CC$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V405:$BV405))-IF($AV$19=CE$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V405:$BV405))-IF($AV$19=CG$19,$AV405)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V405:$BV405*INDIRECT(\"Months_non_UN_operation\"&$B405),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V405:$BV405))-IF($AV$19=CI$19,$AV405)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B405-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":7.5256813785568377E-5},1.2830021084338201E-4,{"$f":"P405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":6.8950199828523976E-5},1.175484946904484E-4,{"$f":"Q405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":3.0635143174922588E-7},5.2227766907047743E-7,{"$f":"R405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":4.7114737434536089E-6},8.0322703588080275E-6,{"$f":"S405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":1.2676610968933464E-7},2.1611489754640414E-7,{"$f":"T405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":1.1620226721522346E-6},1.9810532275087054E-6,{"$f":"U405*(Direct_cost_personnel*$F405-UN_compensation)*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,7.0852408241116238E-5,1.6361802142758952E-5,5.9529456491855113E-6,4.028298444051138E-5,0,8.2546760086603885E-6,0,{"$f":"BW405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":4.414904648241991E-4},6.8076192727117304E-4,{"$f":"BY405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":4.414904648241991E-4},6.8076192727117304E-4,{"$f":"CA405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CC405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CE405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CG405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,{"$f":"CI405*Direct_cost_personnel*$F405*$G405/CPI_2001*12/1000000/$E405*$CK405","v":0},0,null,11000,null,300]
["United States",2003,1427000,404920,11142230,1,184,271.78306500000002,65.270754999999994,22.990089999999999,151.92604700000001,0,31.596173,0,525.08333333333303,472.33333333333297,5.1666666666666696,9.5,0,38.0833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX406","v":0},{"$f":"Include_Afghanistan*DY406","v":0},{"$f":"Include_Afghanistan*DZ406","v":0},null,null,null,2510,null,{"$f":"IF(NOT(ISBLANK(AV406)),Personnel_plane*AV406,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY406)),Personnel_plane*AY406,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA406)),Personnel_plane*BA406,0)","v":0},null,null,null,null,null,750,null,null,null,null,null,2150,null,null,null,null,null,null,{"$f":"DV406*Include_Iraq","v":0},0,5410,5410,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":4660},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V406:$BV406))-IF($AV$19=BY$19,$AV406)","v":4660},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V406:$BV406))-IF($AV$19=CA$19,$AV406)","v":750},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V406:$BV406))-IF($AV$19=CC$19,$AV406)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V406:$BV406))-IF($AV$19=CE$19,$AV406)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V406:$BV406))-IF($AV$19=CG$19,$AV406)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V406:$BV406*INDIRECT(\"Months_non_UN_operation\"&$B406),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V406:$BV406))-IF($AV$19=CI$19,$AV406)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B406-'Humanitarian interventions data'!First_year)","v":2},{"$f":"O406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.0575700117201228E-5},{"$f":"O406/$C406*$D406/$E406*$CK406","v":2.6744308008431829E-5},{"$f":"P406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":9.5132626986663346E-6},{"$f":"P406/$C406*$D406/$E406*$CK406","v":2.4057568289444782E-5},{"$f":"Q406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.0406180086755707E-7},{"$f":"Q406/$C406*$D406/$E406*$CK406","v":2.6315618100662994E-7},{"$f":"R406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.9133944030486285E-7},{"$f":"R406/$C406*$D406/$E406*$CK406","v":4.8386781668960962E-7},{"$f":"S406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"S406/$C406*$D406/$E406*$CK406","v":0},{"$f":"T406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":7.6703617736247586E-7},{"$f":"T406/$C406*$D406/$E406*$CK406","v":1.9397157212908017E-6},{"$f":"U406*(Direct_cost_personnel*$F406-UN_compensation)*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"U406/$C406*$D406/$E406*$CK406","v":0},4.878432145091243E-5,1.1715923114134243E-5,4.1266586670711337E-6,2.7270312495793034E-5,0,5.6714271739140187E-6,0,{"$f":"BW406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.2106975111687812E-4},{"$f":"BX406/$C406*$D406/$E406*$CK406","v":2.7554998824113556E-4},{"$f":"BY406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.0428558968662701E-4},{"$f":"BZ406/$C406*$D406/$E406*$CK406","v":2.3734989744985058E-4},{"$f":"CA406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":1.6784161430251129E-5},{"$f":"CB406/$C406*$D406/$E406*$CK406","v":3.8200090791284972E-5},{"$f":"CC406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},0,{"$f":"CE406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"CF406/$C406*$D406/$E406*$CK406","v":0},{"$f":"CG406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"CH406/$C406*$D406/$E406*$CK406","v":0},{"$f":"CI406*Direct_cost_personnel*$F406*$G406/CPI_2001*12/1000000/$E406*$CK406","v":0},{"$f":"CJ406/$C406*$D406/$E406*$CK406","v":0},null,127000]
["Australia",2004,52872,14300,654981,0.9710223,188.9,85.067941090909073,10.511026909090909,1.4551843636363637,66.777131999999995,0,2.5130312727272726,3.8115665454545455,227.333333333333,15,11,2,0.5,198.833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX407","v":0},{"$f":"Include_Afghanistan*DY407","v":0},{"$f":"Include_Afghanistan*DZ407","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV407)),Personnel_plane*AV407,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY407)),Personnel_plane*AY407,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA407)),Personnel_plane*BA407,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,530,null,null,null,null,{"$f":"DV407*Include_Iraq","v":0},0,555,555,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V407:$BV407))-IF($AV$19=BY$19,$AV407)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V407:$BV407))-IF($AV$19=CA$19,$AV407)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V407:$BV407))-IF($AV$19=CC$19,$AV407)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V407:$BV407))-IF($AV$19=CE$19,$AV407)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":530},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V407:$BV407))-IF($AV$19=CG$19,$AV407)","v":530},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V407:$BV407*INDIRECT(\"Months_non_UN_operation\"&$B407),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V407:$BV407))-IF($AV$19=CI$19,$AV407)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B407-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":8.2945213622212394E-5},2.0122304275640515E-4,{"$f":"P407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":5.4729246524920294E-6},1.3277180240525287E-5,{"$f":"Q407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":4.0134780784941549E-6},9.7365988430518776E-6,{"$f":"R407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":7.2972328699893725E-7},1.7702906987367049E-6,{"$f":"S407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":1.8243082174973431E-7},4.4257267468417624E-7,{"$f":"T407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":7.2546656782477572E-5},1.7599640029940716E-4,{"$f":"U407*(Direct_cost_personnel*$F407-UN_compensation)*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,2.7840063077810519E-4,3.4399287018000574E-5,4.7623609968631705E-6,2.1854056218999671E-4,0,8.2243614047824193E-6,1.2474059168462342E-5,{"$f":"BW407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":2.2574655057650288E-4},4.9125566889943553E-4,{"$f":"BY407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,{"$f":"CA407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":1.0168763539482117E-5},2.2128633734208813E-5,{"$f":"CC407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,{"$f":"CE407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,{"$f":"CG407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":2.1557778703702084E-4},4.6912703516522686E-4,{"$f":"CI407*Direct_cost_personnel*$F407*$G407/CPI_2001*12/1000000/$E407*$CK407","v":0},0,null,850]
["Austria",2004,39900,2140,291813,1.085356,188.9,30.555676363636355,5.6585552727272717,0.99350509090909078,20.482349454545449,0,1.3646476363636362,2.0566189090909091,423.16666666666703,39.4166666666667,376.16666666666703,5.1666666666666696,0.66666666666666696,1.75,0,null,1.0909090909090908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX408","v":0},{"$f":"Include_Afghanistan*DY408","v":0},{"$f":"Include_Afghanistan*DZ408","v":0},null,null,null,532,null,{"$f":"IF(NOT(ISBLANK(AV408)),Personnel_plane*AV408,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY408)),Personnel_plane*AY408,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA408)),Personnel_plane*BA408,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,291,null,null,null,null,null,null,{"$f":"DV408*Include_Iraq","v":0},0,823,824.09090909090912,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":823},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V408:$BV408))-IF($AV$19=BY$19,$AV408)","v":824.09090909090912},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V408:$BV408))-IF($AV$19=CA$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V408:$BV408))-IF($AV$19=CC$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V408:$BV408))-IF($AV$19=CE$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V408:$BV408))-IF($AV$19=CG$19,$AV408)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V408:$BV408*INDIRECT(\"Months_non_UN_operation\"&$B408),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V408:$BV408))-IF($AV$19=CI$19,$AV408)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B408-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":3.920375067301332E-4},1.6671730757525914E-4,{"$f":"P408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":3.6517081662731979E-5},1.5529201749329967E-5,{"$f":"Q408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":3.4849494001178047E-4},1.4820045813208343E-4,{"$f":"R408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":4.7865942137196232E-6},2.0355401870157667E-6,{"$f":"S408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":6.1762505983479012E-7},2.6265034671171178E-7,{"$f":"T408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":1.6212657820663231E-6},6.89457160118243E-7,{"$f":"U408*(Direct_cost_personnel*$F408-UN_compensation)*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,2.2445033673203671E-4,4.1565587397435392E-5,7.2979092181024912E-6,1.5045552182922991E-4,0,1.0024180707284617E-5,1.5107137579984292E-5,{"$f":"BW408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":8.3983708736102343E-4},3.2467164449204546E-4,{"$f":"BY408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":8.3983708736102343E-4},3.2467164449204546E-4,{"$f":"CA408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CC408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CE408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CG408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,{"$f":"CI408*Direct_cost_personnel*$F408*$G408/CPI_2001*12/1000000/$E408*$CK408","v":0},0,null,0,null,3]
["Belgium",2004,36900,4360,362165,1.1127959999999999,188.9,44.023702909090908,6.5544141818181805,0.97635272727272715,34.800893454545452,0,1.6920425454545454,0,15.1666666666667,1.0833333333333299,6,6.0833333333333304,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX409","v":0},{"$f":"Include_Afghanistan*DY409","v":0},{"$f":"Include_Afghanistan*DZ409","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV409)),Personnel_plane*AV409,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY409)),Personnel_plane*AY409,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA409)),Personnel_plane*BA409,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV409*Include_Iraq","v":0},0,504,504,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":504},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V409:$BV409))-IF($AV$19=BY$19,$AV409)","v":504},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V409:$BV409))-IF($AV$19=CA$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V409:$BV409))-IF($AV$19=CC$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V409:$BV409))-IF($AV$19=CE$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V409:$BV409))-IF($AV$19=CG$19,$AV409)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V409:$BV409*INDIRECT(\"Months_non_UN_operation\"&$B409),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V409:$BV409))-IF($AV$19=CI$19,$AV409)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B409-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":1.1636792224935703E-5},1.060661445945419E-5,{"$f":"P409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":8.3119944463825995E-7},7.5761531853243796E-7,{"$f":"Q409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.6035661549196094E-6},4.1960233026412092E-6,{"$f":"R409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.6675045737379353E-6},4.2543014040667789E-6,{"$f":"S409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":1.5345220516398696E-6},1.3986744342137363E-6,{"$f":"T409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"U409*(Direct_cost_personnel*$F409-UN_compensation)*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,2.605632046196924E-4,3.8793628222187439E-5,5.7787414198823414E-6,2.0597613837413777E-4,0,1.001469660348483E-5,0,{"$f":"BW409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.2488094369064791E-4},3.5246595742186151E-4,{"$f":"BY409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":4.2488094369064791E-4},3.5246595742186151E-4,{"$f":"CA409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"CC409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},{"$f":"CD409/$C409*$D409/$E409*$CK409","v":0},{"$f":"CE409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"CG409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,{"$f":"CI409*Direct_cost_personnel*$F409*$G409/CPI_2001*12/1000000/$E409*$CK409","v":0},0,null,0,null,250]
["Brazil",2004,302909,10564.409344,663552,0.4470827,188.9,3.5518658181818177,1.4466763636363635,0,1.8192196363636364,0,0.28596981818181816,0,842,3,0,5.75,0,113.666666666667,719.58333333333303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX410","v":0},{"$f":"Include_Afghanistan*DY410","v":0},{"$f":"Include_Afghanistan*DZ410","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV410)),Personnel_plane*AV410,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY410)),Personnel_plane*AY410,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA410)),Personnel_plane*BA410,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV410*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V410:$BV410))-IF($AV$19=BY$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V410:$BV410))-IF($AV$19=CA$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V410:$BV410))-IF($AV$19=CC$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V410:$BV410))-IF($AV$19=CE$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V410:$BV410))-IF($AV$19=CG$19,$AV410)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V410:$BV410*INDIRECT(\"Months_non_UN_operation\"&$B410),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V410:$BV410))-IF($AV$19=CI$19,$AV410)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B410-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":1.2083638778026643E-4},9.4864378904688392E-5,{"$f":"P410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":4.3053344814821752E-7},3.3799659942288023E-7,{"$f":"Q410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"R410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":8.2518910895075037E-7},6.4782681556052049E-7,{"$f":"S410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"T410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":1.6312433979838068E-5},1.2806315600355837E-5,{"$f":"U410*(Direct_cost_personnel*$F410-UN_compensation)*$G410/CPI_2001*12/1000000/$E410*$CK410","v":1.0326823124332938E-4},8.1072239889349161E-5,1.1473993074897013E-5,4.6733619533177783E-6,0,5.8768305386148212E-6,0,9.2380058296441418E-7,0,{"$f":"BW410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"BY410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CA410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CC410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CE410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CG410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0,{"$f":"CI410*Direct_cost_personnel*$F410*$G410/CPI_2001*12/1000000/$E410*$CK410","v":0},0]
["Canada",2004,62000,11400,992227,0.94577829999999996,188.9,150.78703636363633,18.631721454545453,2.5780156363636362,118.44180327272726,0,4.4006127272727271,6.7348832727272727,331.16666666666703,2.5,198,24.9166666666667,1.75,2.3333333333333299,101.666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX411","v":0},{"$f":"Include_Afghanistan*DY411","v":0},{"$f":"Include_Afghanistan*DZ411","v":0},null,null,null,32,null,{"$f":"IF(NOT(ISBLANK(AV411)),Personnel_plane*AV411,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY411)),Personnel_plane*AY411,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA411)),Personnel_plane*BA411,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,800,null,null,null,null,null,null,{"$f":"DV411*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":832},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V411:$BV411))-IF($AV$19=BY$19,$AV411)","v":832},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V411:$BV411))-IF($AV$19=CA$19,$AV411)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V411:$BV411))-IF($AV$19=CC$19,$AV411)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V411:$BV411))-IF($AV$19=CE$19,$AV411)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V411:$BV411))-IF($AV$19=CG$19,$AV411)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V411:$BV411*INDIRECT(\"Months_non_UN_operation\"&$B411),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V411:$BV411))-IF($AV$19=CI$19,$AV411)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B411-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":7.7449702233892357E-5},1.3154723774717891E-4,{"$f":"P411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":5.8467314217835144E-7},9.9305916769385071E-7,{"$f":"Q411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":4.630611286052543E-5},7.8650286081352984E-5,{"$f":"R411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":5.827242317044243E-6},9.8974897046820585E-6,{"$f":"S411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":4.0927119952484599E-7},6.9514141738569563E-7,{"$f":"T411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":5.456949326997937E-7},9.268552231809262E-7,{"$f":"U411*(Direct_cost_personnel*$F411-UN_compensation)*$G411/CPI_2001*12/1000000/$E411*$CK411","v":2.37767077819197E-5},4.0384406152883391E-5,3.2575115184134374E-4,4.0250839004280116E-5,5.5693883457276614E-6,2.5587447550339464E-4,0,9.5068163635748105E-6,1.4549632624366547E-5,{"$f":"BW411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":2.2516925665766111E-4},3.4200957735376224E-4,{"$f":"BY411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":2.1758515858208359E-4},3.3049009100851357E-4,{"$f":"CA411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":7.5840980755774341E-6},1.151948634524867E-5,{"$f":"CC411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,{"$f":"CE411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,{"$f":"CG411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,{"$f":"CI411*Direct_cost_personnel*$F411*$G411/CPI_2001*12/1000000/$E411*$CK411","v":0},0,null,0,null,1576]
["China",2004,2255000,35541.655551999997,1931646,0.41415489999999999,188.9,76.891878545454546,18.242191636363636,3.5445010909090904,49.440213818181817,0,5.6649719999999997,0,824.41666666666697,12.5833333333333,4.5,754.83333333333303,1,16,35.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX412","v":0},{"$f":"Include_Afghanistan*DY412","v":0},{"$f":"Include_Afghanistan*DZ412","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV412)),Personnel_plane*AV412,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY412)),Personnel_plane*AY412,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA412)),Personnel_plane*BA412,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV412*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V412:$BV412))-IF($AV$19=BY$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V412:$BV412))-IF($AV$19=CA$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V412:$BV412))-IF($AV$19=CC$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V412:$BV412))-IF($AV$19=CE$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V412:$BV412))-IF($AV$19=CG$19,$AV412)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V412:$BV412*INDIRECT(\"Months_non_UN_operation\"&$B412),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V412:$BV412))-IF($AV$19=CI$19,$AV412)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B412-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":3.6786688929609368E-5},1.4419271744813572E-5,{"$f":"P412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":5.6148691280410363E-7},2.2008592271978603E-7,{"$f":"Q412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":2.0079664431405086E-7},7.8706224018996522E-8,{"$f":"R412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":3.3681777855493922E-5},1.3202240317853154E-5,{"$f":"S412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":4.4621476514233529E-8},1.7490272004221454E-8,{"$f":"T412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":7.1394362422773647E-7},2.7984435206754326E-7,{"$f":"U412*(Direct_cost_personnel*$F412-UN_compensation)*$G412/CPI_2001*12/1000000/$E412*$CK412","v":1.5840624162552901E-6},6.2090465614986163E-7,8.5326892100914912E-5,2.024335400415611E-5,3.9333316841360219E-6,5.4863788864468357E-5,0,6.2864175481544245E-6,0,{"$f":"BW412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"BY412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CA412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CC412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CE412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CG412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0,{"$f":"CI412*Direct_cost_personnel*$F412*$G412/CPI_2001*12/1000000/$E412*$CK412","v":0},0]
["Czech Republic",2004,22272,1195.1558399999999,113977,0.5558689,188.9,2.8755283636363629,0.46962545454545451,5.0080363636363638E-2,2.1371181818181815,0,8.726399999999998E-2,0.13144036363636363,32.9166666666667,17.3333333333333,0,15.5833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX413","v":0},{"$f":"Include_Afghanistan*DY413","v":0},{"$f":"Include_Afghanistan*DZ413","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV413)),Personnel_plane*AV413,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY413)),Personnel_plane*AY413,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA413)),Personnel_plane*BA413,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,{"$f":"DV413*Include_Iraq","v":0},0,84,84,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":84},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V413:$BV413))-IF($AV$19=BY$19,$AV413)","v":84},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V413:$BV413))-IF($AV$19=CA$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V413:$BV413))-IF($AV$19=CC$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V413:$BV413))-IF($AV$19=CE$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V413:$BV413))-IF($AV$19=CG$19,$AV413)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V413:$BV413*INDIRECT(\"Months_non_UN_operation\"&$B413),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V413:$BV413))-IF($AV$19=CI$19,$AV413)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B413-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":3.6121537777578384E-5},3.3219794622746273E-5,{"$f":"P413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.9020961665155146E-5},1.7492955143116974E-5,{"$f":"Q413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"R413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.7100576112423134E-5},1.5726839479629198E-5,{"$f":"S413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"T413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"U413*(Direct_cost_personnel*$F413-UN_compensation)*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,5.4079594846607059E-5,8.8321696397231446E-6,9.4185326407296439E-7,4.0192434501286049E-5,0,1.6411598732159486E-6,2.4719775683089563E-6,{"$f":"BW413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.1239890466119917E-4},8.4773551847413181E-5,{"$f":"BY413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":1.1239890466119917E-4},8.4773551847413181E-5,{"$f":"CA413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CC413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CE413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CG413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0,{"$f":"CI413*Direct_cost_personnel*$F413*$G413/CPI_2001*12/1000000/$E413*$CK413","v":0},0]
["Denmark",2004,21180,3550,244728,1.4022589999999999,188.9,38.14868509090909,4.7376807272727275,0.65597127272727274,29.900694545454542,0,1.1353036363636362,1.7190349090909089,57.0833333333333,27.0833333333333,10.6666666666667,9.5833333333333304,7.75,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX414","v":0},{"$f":"Include_Afghanistan*DY414","v":0},{"$f":"Include_Afghanistan*DZ414","v":0},null,null,null,370,null,{"$f":"IF(NOT(ISBLANK(AV414)),Personnel_plane*AV414,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY414)),Personnel_plane*AY414,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA414)),Personnel_plane*BA414,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"DV414*Include_Iraq","v":0},0,374,374,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":374},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V414:$BV414))-IF($AV$19=BY$19,$AV414)","v":374},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V414:$BV414))-IF($AV$19=CA$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V414:$BV414))-IF($AV$19=CC$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V414:$BV414))-IF($AV$19=CE$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V414:$BV414))-IF($AV$19=CG$19,$AV414)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V414:$BV414*INDIRECT(\"Months_non_UN_operation\"&$B414),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V414:$BV414))-IF($AV$19=CI$19,$AV414)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B414-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":8.3339457675148942E-5},8.3803287720194807E-5,{"$f":"P414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":3.9540618604997634E-5},3.9760683954836925E-5,{"$f":"Q414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":1.5572920558276061E-5},1.565959244990507E-5,{"$f":"R414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":1.3991295814076099E-5},1.406916509171154E-5,{"$f":"S414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":1.1314700093122416E-5},1.1377672639384117E-5,{"$f":"T414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":2.9199226046767514E-6},2.9361735843571919E-6,{"$f":"U414*(Direct_cost_personnel*$F414-UN_compensation)*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,3.3414033793509779E-4,4.149684937939717E-5,5.745583687156748E-6,2.6189705244370794E-4,0,9.9440056664991269E-6,1.5056846758336814E-5,{"$f":"BW414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":5.8795463081463459E-4},5.4906446027479477E-4,{"$f":"BY414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":5.8795463081463459E-4},5.4906446027479477E-4,{"$f":"CA414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CC414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CE414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CG414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,{"$f":"CI414*Direct_cost_personnel*$F414*$G414/CPI_2001*12/1000000/$E414*$CK414","v":0},0,null,470,null,185]
["Finland",2004,28300,2500,189313,1.2105239999999999,188.9,28.274372727272727,3.5233243636363634,0.48767999999999995,22.148755636363635,0,0.8385043636363636,1.2761083636363637,211.916666666667,13.75,13.5833333333333,179.166666666667,5.4166666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX415","v":0},{"$f":"Include_Afghanistan*DY415","v":0},{"$f":"Include_Afghanistan*DZ415","v":0},null,null,null,510,null,{"$f":"IF(NOT(ISBLANK(AV415)),Personnel_plane*AV415,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY415)),Personnel_plane*AY415,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA415)),Personnel_plane*BA415,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,null,null,{"$f":"DV415*Include_Iraq","v":0},0,710,710,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":710},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V415:$BV415))-IF($AV$19=BY$19,$AV415)","v":710},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V415:$BV415))-IF($AV$19=CA$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V415:$BV415))-IF($AV$19=CC$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V415:$BV415))-IF($AV$19=CE$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V415:$BV415))-IF($AV$19=CG$19,$AV415)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V415:$BV415*INDIRECT(\"Months_non_UN_operation\"&$B415),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V415:$BV415))-IF($AV$19=CI$19,$AV415)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B415-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":3.4106744131178612E-4},2.1196846010986014E-4,{"$f":"P415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":2.2129818252632569E-5},1.3753360565523738E-5,{"$f":"Q415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":2.1861578031388484E-5},1.3586653164729475E-5,{"$f":"R415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":2.8835823783733398E-4},1.792104558537945E-4,{"$f":"S415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":8.7178071904310185E-6},5.4179905258123841E-6,{"$f":"T415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"U415*(Direct_cost_personnel*$F415-UN_compensation)*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,3.2014412490373966E-4,3.9893779643796543E-5,5.5218868456968032E-6,2.5078519192296033E-4,0,9.4941892544763085E-6,1.4449077236809611E-5,{"$f":"BW415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":1.245601014454395E-3},7.1017352738340749E-4,{"$f":"BY415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":1.245601014454395E-3},7.1017352738340749E-4,{"$f":"CA415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CC415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CE415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CG415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,{"$f":"CI415*Direct_cost_personnel*$F415*$G415/CPI_2001*12/1000000/$E415*$CK415","v":0},0,null,0,null,83]
["France",2004,254895,51600,2055357,1.166717,188.9,300.22230327272729,47.033409818181816,6.6747141818181817,217.39983927272726,0,11.607137454545454,17.507202545454547,506.41666666666703,76.4166666666667,206.333333333333,190.333333333333,0,0,33.3333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX416","v":0},{"$f":"Include_Afghanistan*DY416","v":0},{"$f":"Include_Afghanistan*DZ416","v":0},null,null,null,2400,null,{"$f":"IF(NOT(ISBLANK(AV416)),Personnel_plane*AV416,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY416)),Personnel_plane*AY416,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA416)),Personnel_plane*BA416,0)","v":0},null,null,null,null,null,15,null,null,null,null,null,500,null,null,null,null,null,null,{"$f":"DV416*Include_Iraq","v":0},0,2915,2915,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":2900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V416:$BV416))-IF($AV$19=BY$19,$AV416)","v":2900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V416:$BV416))-IF($AV$19=CA$19,$AV416)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V416:$BV416))-IF($AV$19=CC$19,$AV416)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V416:$BV416))-IF($AV$19=CE$19,$AV416)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V416:$BV416))-IF($AV$19=CG$19,$AV416)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V416:$BV416*INDIRECT(\"Months_non_UN_operation\"&$B416),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V416:$BV416))-IF($AV$19=CI$19,$AV416)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B416-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":7.2110345810793926E-5},1.0691585276461794E-4,{"$f":"P416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":1.0881222166940601E-5},1.6133262627144088E-5,{"$f":"Q416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":2.9380486461662886E-5},4.3561568445810983E-5,{"$f":"R416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":2.7102193488868346E-5},4.018361160348638E-5,{"$f":"S416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"T416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"U416*(Direct_cost_personnel*$F416-UN_compensation)*$G416/CPI_2001*12/1000000/$E416*$CK416","v":4.7464436933219555E-6},7.0374100881762548E-6,3.1310404714045504E-4,4.9051488861274434E-5,6.961108488780659E-6,2.267278905729414E-4,0,1.2105168980175101E-5,1.8258390237283379E-5,{"$f":"BW416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":4.5398808680751843E-4},6.1542151221101395E-4,{"$f":"BY416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":4.5165195600061869E-4},6.1225467767133475E-4,{"$f":"CA416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":2.3361308068997515E-6},3.1668345396793174E-6,{"$f":"CC416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"CE416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"CG416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,{"$f":"CI416*Direct_cost_personnel*$F416*$G416/CPI_2001*12/1000000/$E416*$CK416","v":0},0,null,0,null,565]
["Germany",2004,284500,37700,2729923,1.1128499999999999,188.9,382.51463127272717,44.836532727272726,7.8980312727272715,295.25304327272721,0,13.788466909090909,20.73855709090909,297.5,280.08333333333297,0,17.0833333333333,0.33333333333333298,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX417","v":0},{"$f":"Include_Afghanistan*DY417","v":0},{"$f":"Include_Afghanistan*DZ417","v":0},null,null,null,4100,null,{"$f":"IF(NOT(ISBLANK(AV417)),Personnel_plane*AV417,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY417)),Personnel_plane*AY417,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA417)),Personnel_plane*BA417,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,{"$f":"DV417*Include_Iraq","v":0},0,5100,5100,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":5100},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V417:$BV417))-IF($AV$19=BY$19,$AV417)","v":5100},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V417:$BV417))-IF($AV$19=CA$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V417:$BV417))-IF($AV$19=CC$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V417:$BV417))-IF($AV$19=CE$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V417:$BV417))-IF($AV$19=CG$19,$AV417)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V417:$BV417*INDIRECT(\"Months_non_UN_operation\"&$B417),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V417:$BV417))-IF($AV$19=CI$19,$AV417)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B417-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":3.0283728429021753E-5},3.0954845963570769E-5,{"$f":"P417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":2.8510815476174228E-5},2.9142643496795864E-5,{"$f":"Q417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"R417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":1.7389816044676322E-6},1.7775191659753492E-6,{"$f":"S417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":3.3931348379856273E-8},3.4683300799519034E-8,{"$f":"T417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"U417*(Direct_cost_personnel*$F417-UN_compensation)*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,3.0035208379867442E-4,3.5205832493613141E-5,6.2015670950358937E-6,2.3183392096611435E-4,0,1.0826761723479722E-5,1.6284001520431335E-5,{"$f":"BW417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":5.7040594952974602E-4},5.3065450223264185E-4,{"$f":"BY417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":5.7040594952974602E-4},5.3065450223264185E-4,{"$f":"CA417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CC417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CE417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CG417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,{"$f":"CI417*Direct_cost_personnel*$F417*$G417/CPI_2001*12/1000000/$E417*$CK417","v":0},0,null,0,null,2072]
["Greece",2004,163850,5860,230342,0.8633246,188.9,17.797405090909088,2.5223225454545455,0.33582436363636359,12.305422909090908,0,1.3649094545454543,1.2689258181818179,26.6666666666667,22.8333333333333,0,3.8333333333333299,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX418","v":0},{"$f":"Include_Afghanistan*DY418","v":0},{"$f":"Include_Afghanistan*DZ418","v":0},null,null,null,1700,null,{"$f":"IF(NOT(ISBLANK(AV418)),Personnel_plane*AV418,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY418)),Personnel_plane*AY418,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA418)),Personnel_plane*BA418,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,250,null,null,null,null,null,null,{"$f":"DV418*Include_Iraq","v":0},0,1950,1950,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":1950},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V418:$BV418))-IF($AV$19=BY$19,$AV418)","v":1950},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V418:$BV418))-IF($AV$19=CA$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V418:$BV418))-IF($AV$19=CC$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V418:$BV418))-IF($AV$19=CE$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V418:$BV418))-IF($AV$19=CG$19,$AV418)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V418:$BV418*INDIRECT(\"Months_non_UN_operation\"&$B418),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V418:$BV418))-IF($AV$19=CI$19,$AV418)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B418-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.4245575421411785E-5},8.875233022100995E-6,{"$f":"P418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.0760273954583785E-5},7.5994182751739576E-6,{"$f":"Q418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"R418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":3.4853014668279365E-6},1.2758147469270154E-6,{"$f":"S418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"T418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"U418*(Direct_cost_personnel*$F418-UN_compensation)*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,1.6562143663287362E-4,2.3472561392843469E-5,3.1251585991142969E-6,1.1451342542176233E-4,0,1.2701754192867173E-5,1.1808537026286356E-5,{"$f":"BW418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.0052255613043227E-3},6.4900141474113441E-4,{"$f":"BY418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":2.0052255613043227E-3},6.4900141474113441E-4,{"$f":"CA418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CC418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CE418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CG418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,{"$f":"CI418*Direct_cost_personnel*$F418*$G418/CPI_2001*12/1000000/$E418*$CK418","v":0},0,null,0,null,127]
["Hungary",2004,32300,822.73753599999998,101927,0.62274879999999999,188.9,3.4381243636363634,0.63724799999999993,0.10129418181818181,2.3452003636363639,0,0.12648327272727272,0.22789854545454544,146,138.25,0,7.75,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX419","v":0},{"$f":"Include_Afghanistan*DY419","v":0},{"$f":"Include_Afghanistan*DZ419","v":0},null,null,null,294,null,{"$f":"IF(NOT(ISBLANK(AV419)),Personnel_plane*AV419,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY419)),Personnel_plane*AY419,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA419)),Personnel_plane*BA419,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,154,null,null,null,null,null,null,{"$f":"DV419*Include_Iraq","v":0},0,489,489,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":448},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V419:$BV419))-IF($AV$19=BY$19,$AV419)","v":448},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V419:$BV419))-IF($AV$19=CA$19,$AV419)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V419:$BV419))-IF($AV$19=CC$19,$AV419)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V419:$BV419))-IF($AV$19=CE$19,$AV419)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V419:$BV419))-IF($AV$19=CG$19,$AV419)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V419:$BV419*INDIRECT(\"Months_non_UN_operation\"&$B419),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V419:$BV419))-IF($AV$19=CI$19,$AV419)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B419-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":2.0543966416975096E-4},7.8208759694024655E-5,{"$f":"P419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":1.9453447651690461E-4},7.4057267313006216E-5,{"$f":"Q419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"R419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":1.0905187652846371E-5},4.1514923810184316E-6,{"$f":"S419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"T419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"U419*(Direct_cost_personnel*$F419-UN_compensation)*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,7.2304501336151078E-5,1.3401463703519731E-5,2.1302386214065671E-6,4.9320072484737514E-5,0,2.6599706684947344E-6,4.7927558579925434E-6,{"$f":"BW419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":8.1970985151691737E-4},2.6194577733135659E-4,{"$f":"BY419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":7.5098162265762583E-4},2.3998304344467842E-4,{"$f":"CA419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":6.8728228859291662E-5},2.1962733886678158E-5,{"$f":"CC419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"CE419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"CG419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0,{"$f":"CI419*Direct_cost_personnel*$F419*$G419/CPI_2001*12/1000000/$E419*$CK419","v":0},0]
["India",2004,1325000,16661.606400000001,688740,0.3238125,188.9,3.6880701818181811,0.84414218181818168,7.7346545454545459E-2,2.434318909090909,0,0.1306701818181818,0.20159236363636363,3075.1666666666702,336.33333333333297,647.66666666666697,2091.1666666666702,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX420","v":0},{"$f":"Include_Afghanistan*DY420","v":0},{"$f":"Include_Afghanistan*DZ420","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV420)),Personnel_plane*AV420,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY420)),Personnel_plane*AY420,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA420)),Personnel_plane*BA420,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV420*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V420:$BV420))-IF($AV$19=BY$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V420:$BV420))-IF($AV$19=CA$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V420:$BV420))-IF($AV$19=CC$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V420:$BV420))-IF($AV$19=CE$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V420:$BV420))-IF($AV$19=CG$19,$AV420)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V420:$BV420*INDIRECT(\"Months_non_UN_operation\"&$B420),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V420:$BV420))-IF($AV$19=CI$19,$AV420)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B420-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":2.7417340684369291E-4},1.2035034511812962E-4,{"$f":"P420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":2.9986555471821094E-5},1.3162809411326487E-5,{"$f":"Q420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":5.774417966476559E-5},2.5347213762346297E-5,{"$f":"R420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":1.8644267170710621E-4},8.1840321944456855E-5,{"$f":"S420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"T420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"U420*(Direct_cost_personnel*$F420-UN_compensation)*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,1.1478281351000753E-5,2.6272009439852888E-6,2.4072356720108893E-7,7.5762650814935556E-6,0,4.0668128239254204E-7,6.2741047592827771E-7,{"$f":"BW420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"BY420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CA420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CC420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CE420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CG420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0,{"$f":"CI420*Direct_cost_personnel*$F420*$G420/CPI_2001*12/1000000/$E420*$CK420","v":0},0]
["Indonesia",2004,302000,2524.5196799999999,256841,0.39779969999999998,188.9,0.13240036363636362,0,0,0.13240036363636362,0,0,0,204.083333333333,4.0833333333333304,0,200,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX421","v":0},{"$f":"Include_Afghanistan*DY421","v":0},{"$f":"Include_Afghanistan*DZ421","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV421)),Personnel_plane*AV421,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY421)),Personnel_plane*AY421,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA421)),Personnel_plane*BA421,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV421*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V421:$BV421))-IF($AV$19=BY$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V421:$BV421))-IF($AV$19=CA$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V421:$BV421))-IF($AV$19=CC$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V421:$BV421))-IF($AV$19=CE$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V421:$BV421))-IF($AV$19=CG$19,$AV421)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V421:$BV421*INDIRECT(\"Months_non_UN_operation\"&$B421),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V421:$BV421))-IF($AV$19=CI$19,$AV421)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B421-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":6.4922476947891879E-5},1.4237967582993023E-5,{"$f":"P421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":1.2989797347679482E-6},2.8487562742615706E-7,{"$f":"Q421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"R421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":6.3623497213124037E-5},1.395309195556689E-5,{"$f":"S421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"T421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"U421*(Direct_cost_personnel*$F421-UN_compensation)*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,1.1049886597202921E-6,0,0,1.1049886597202921E-6,0,0,0,{"$f":"BW421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"BY421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CA421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CC421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CE421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CG421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0,{"$f":"CI421*Direct_cost_personnel*$F421*$G421/CPI_2001*12/1000000/$E421*$CK421","v":0},0]
["Ireland",2004,10460,907,187192,1.2486950000000001,188.9,17.903015999999997,2.3227298181818181,0.35855563636363635,13.802819999999999,0,0.58094072727272728,0.83796981818181815,489.08333333333297,26.1666666666667,19.3333333333333,443.25,0,0.33333333333333298,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX422","v":0},{"$f":"Include_Afghanistan*DY422","v":0},{"$f":"Include_Afghanistan*DZ422","v":0},null,null,null,104,null,{"$f":"IF(NOT(ISBLANK(AV422)),Personnel_plane*AV422,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY422)),Personnel_plane*AY422,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA422)),Personnel_plane*BA422,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,{"$f":"DV422*Include_Iraq","v":0},0,154,154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":154},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V422:$BV422))-IF($AV$19=BY$19,$AV422)","v":154},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V422:$BV422))-IF($AV$19=CA$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V422:$BV422))-IF($AV$19=CC$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V422:$BV422))-IF($AV$19=CE$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V422:$BV422))-IF($AV$19=CG$19,$AV422)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V422:$BV422*INDIRECT(\"Months_non_UN_operation\"&$B422),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V422:$BV422))-IF($AV$19=CI$19,$AV422)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B422-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":8.2343239309169637E-4},4.8562851188522208E-4,{"$f":"P422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":4.4054825597340813E-5},2.5981828715617665E-5,{"$f":"Q422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":3.2550062224786743E-5},1.9196765165679234E-5,{"$f":"R422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":7.4626629730017654E-4},4.4011893929417253E-4,{"$f":"S422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"T422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":5.6120796939287529E-7},3.3097870975309047E-7,{"$f":"U422*(Direct_cost_personnel*$F422-UN_compensation)*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,2.0500852010943478E-4,2.6597719771881514E-5,4.1058422998563892E-6,1.5805692747729815E-4,0,6.6523874396068567E-6,9.5956431207918646E-6,{"$f":"BW422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":2.8184961580537846E-4},1.5291216390592795E-4,{"$f":"BY422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":2.8184961580537846E-4},1.5291216390592795E-4,{"$f":"CA422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CC422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CE422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CG422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,{"$f":"CI422*Direct_cost_personnel*$F422*$G422/CPI_2001*12/1000000/$E422*$CK422","v":0},0,null,0,null,11]
["Italy",2004,191875,30500,1737801,1.0833170000000001,188.9,181.01288618181815,19.204675636363632,4.6197894545454545,137.77250945454543,0,7.7202469090909087,11.695664727272726,175.166666666667,56.5833333333333,59.3333333333333,52.3333333333333,6.9166666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX423","v":0},{"$f":"Include_Afghanistan*DY423","v":0},{"$f":"Include_Afghanistan*DZ423","v":0},null,null,null,2627,null,{"$f":"IF(NOT(ISBLANK(AV423)),Personnel_plane*AV423,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY423)),Personnel_plane*AY423,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA423)),Personnel_plane*BA423,0)","v":0},null,null,null,null,null,76,null,null,null,null,null,1126,null,null,null,null,null,null,{"$f":"DV423*Include_Iraq","v":0},0,3829,3829,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":3753},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V423:$BV423))-IF($AV$19=BY$19,$AV423)","v":3753},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":76},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V423:$BV423))-IF($AV$19=CA$19,$AV423)","v":76},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V423:$BV423))-IF($AV$19=CC$19,$AV423)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V423:$BV423))-IF($AV$19=CE$19,$AV423)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V423:$BV423))-IF($AV$19=CG$19,$AV423)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V423:$BV423*INDIRECT(\"Months_non_UN_operation\"&$B423),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V423:$BV423))-IF($AV$19=CI$19,$AV423)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B423-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":2.7193969639631641E-5},3.4345185360735926E-5,{"$f":"P423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":8.7843508017649096E-6},1.1094377193120663E-5,{"$f":"Q423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":9.2112780130436171E-6},1.1633573728279695E-5,{"$f":"R423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":8.124554202515997E-6},1.0261073456965798E-5,{"$f":"S423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":1.0737866223070519E-6},1.3561609823696849E-6,{"$f":"T423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"U423*(Direct_cost_personnel*$F423-UN_compensation)*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,2.2327620686922749E-4,2.368862913955262E-5,5.6984289223988653E-6,1.6993996378228849E-4,0,9.5227885832629625E-6,1.4426396441724552E-5,{"$f":"BW423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":6.5489024282341609E-4},7.5075764840870185E-4,{"$f":"BY423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":6.4189163784703096E-4},7.3585621689157958E-4,{"$f":"CA423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":1.2998604976385387E-5},1.4901431517122316E-5,{"$f":"CC423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"CE423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"CG423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,{"$f":"CI423*Direct_cost_personnel*$F423*$G423/CPI_2001*12/1000000/$E423*$CK423","v":0},0,null,3100,null,990]
["Japan",2004,239900,45100,4655823,1.2419929999999999,188.9,497.66005090909084,99.494440363636357,13.126038545454545,364.45109454545451,0,20.588477454545455,0,187.166666666667,0,30,0,0,157.166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX424","v":0},{"$f":"Include_Afghanistan*DY424","v":0},{"$f":"Include_Afghanistan*DZ424","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV424)),Personnel_plane*AV424,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY424)),Personnel_plane*AY424,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA424)),Personnel_plane*BA424,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV424*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V424:$BV424))-IF($AV$19=BY$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V424:$BV424))-IF($AV$19=CA$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V424:$BV424))-IF($AV$19=CC$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V424:$BV424))-IF($AV$19=CE$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V424:$BV424))-IF($AV$19=CG$19,$AV424)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V424:$BV424*INDIRECT(\"Months_non_UN_operation\"&$B424),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V424:$BV424))-IF($AV$19=CI$19,$AV424)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B424-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":1.25957236692291E-5},1.6199862694377349E-5,{"$f":"P424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"Q424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":2.0189049514347588E-6},2.5965941985644858E-6,{"$f":"R424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"S424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"T424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":1.0576818717794342E-5},1.3603268495812863E-5,{"$f":"U424*(Direct_cost_personnel*$F424-UN_compensation)*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,2.2912333047404263E-4,4.5807368901972985E-5,6.0432451067176181E-6,1.6779375484253753E-4,0,9.4789616228145239E-6,0,{"$f":"BW424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"BY424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CA424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CC424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CE424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CG424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,{"$f":"CI424*Direct_cost_personnel*$F424*$G424/CPI_2001*12/1000000/$E424*$CK424","v":0},0,null,1060]
["Luxembourg",2004,900,157.87128000000001,34136,1.145273,188.9,2.5718629090909086,0.2910545454545454,5.9713090909090903E-2,2.0994261818181816,0,0.12166909090909091,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX425","v":0},{"$f":"Include_Afghanistan*DY425","v":0},{"$f":"Include_Afghanistan*DZ425","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV425)),Personnel_plane*AV425,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY425)),Personnel_plane*AY425,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA425)),Personnel_plane*BA425,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,{"$f":"DV425*Include_Iraq","v":0},0,49,49,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":49},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V425:$BV425))-IF($AV$19=BY$19,$AV425)","v":49},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V425:$BV425))-IF($AV$19=CA$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V425:$BV425))-IF($AV$19=CC$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V425:$BV425))-IF($AV$19=CE$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V425:$BV425))-IF($AV$19=CG$19,$AV425)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V425:$BV425*INDIRECT(\"Months_non_UN_operation\"&$B425),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V425:$BV425))-IF($AV$19=CI$19,$AV425)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B425-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"P425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"Q425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"R425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"S425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"T425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"U425*(Direct_cost_personnel*$F425-UN_compensation)*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,1.6149838383202643E-4,1.8276572414386282E-5,3.7496429694387635E-6,1.3183204055698515E-4,0,7.6401278912162767E-6,0,{"$f":"BW425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":4.5104524675790032E-4},5.3973063117667872E-4,{"$f":"BY425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":4.5104524675790032E-4},5.3973063117667872E-4,{"$f":"CA425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CC425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CE425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CG425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0,{"$f":"CI425*Direct_cost_personnel*$F425*$G425/CPI_2001*12/1000000/$E425*$CK425","v":0},0]
["Mexico",2004,192770,2542.1219839999999,759561,0.63930799999999999,188.9,7.4988403636363632,1.6426887272727271,0.44926909090909084,5.0442076363636357,0,0.3626749090909091,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX426","v":0},{"$f":"Include_Afghanistan*DY426","v":0},{"$f":"Include_Afghanistan*DZ426","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV426)),Personnel_plane*AV426,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY426)),Personnel_plane*AY426,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA426)),Personnel_plane*BA426,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV426*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V426:$BV426))-IF($AV$19=BY$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V426:$BV426))-IF($AV$19=CA$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V426:$BV426))-IF($AV$19=CC$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V426:$BV426))-IF($AV$19=CE$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V426:$BV426))-IF($AV$19=CG$19,$AV426)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V426:$BV426*INDIRECT(\"Months_non_UN_operation\"&$B426),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V426:$BV426))-IF($AV$19=CI$19,$AV426)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B426-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"P426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"Q426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"R426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"S426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"T426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"U426*(Direct_cost_personnel*$F426-UN_compensation)*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,2.11623769560087E-5,4.6358098562154385E-6,1.267876284259379E-6,1.4235190812001843E-5,0,1.0235000035320376E-6,0,{"$f":"BW426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"BY426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CA426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CC426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CE426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CG426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0,{"$f":"CI426*Direct_cost_personnel*$F426*$G426/CPI_2001*12/1000000/$E426*$CK426","v":0},0]
["Netherlands",2004,53130,9600,610691,1.128366,188.9,90.702724363636349,11.156036727272726,1.5445298181818179,71.231322545454532,0,2.7246381818181815,4.0461970909090903,39.5833333333333,4.5833333333333304,12.5,22.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX427","v":0},{"$f":"Include_Afghanistan*DY427","v":0},{"$f":"Include_Afghanistan*DZ427","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV427)),Personnel_plane*AV427,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY427)),Personnel_plane*AY427,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA427)),Personnel_plane*BA427,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1080,null,null,null,null,null,null,{"$f":"DV427*Include_Iraq","v":0},0,1080,1080,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":1080},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V427:$BV427))-IF($AV$19=BY$19,$AV427)","v":1080},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V427:$BV427))-IF($AV$19=CA$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V427:$BV427))-IF($AV$19=CC$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V427:$BV427))-IF($AV$19=CE$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V427:$BV427))-IF($AV$19=CG$19,$AV427)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V427:$BV427*INDIRECT(\"Months_non_UN_operation\"&$B427),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V427:$BV427))-IF($AV$19=CI$19,$AV427)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B427-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":1.8287999088791674E-5},2.5104712736057384E-5,{"$f":"P427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":2.1175577892285095E-6},2.9068614747013821E-6,{"$f":"Q427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":5.7751576069868492E-6},7.9278040219128641E-6,{"$f":"R427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":1.0395283692576327E-5},1.4270047239443157E-5,{"$f":"S427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"T427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"U427*(Direct_cost_personnel*$F427-UN_compensation)*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,3.1836975803700902E-4,3.9158081947731824E-5,5.4213540766878129E-6,2.5002445166403745E-4,0,9.5635760090974443E-6,1.420229433945453E-5,{"$f":"BW427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":5.4749463186721842E-4},6.8496226749327146E-4,{"$f":"BY427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":5.4749463186721842E-4},6.8496226749327146E-4,{"$f":"CA427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CC427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CE427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CG427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,{"$f":"CI427*Direct_cost_personnel*$F427*$G427/CPI_2001*12/1000000/$E427*$CK427","v":0},0,null,1100,null,153]
["New Zealand",2004,8660,1120,99864,1.017617,188.9,11.875445454545455,1.4563003636363636,0.20168618181818179,9.3375839999999997,0,0.35075672727272728,0.52911818181818171,15.8333333333333,1.1666666666666701,8.1666666666666696,1.9166666666666701,0,4.5833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX428","v":0},{"$f":"Include_Afghanistan*DY428","v":0},{"$f":"Include_Afghanistan*DZ428","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV428)),Personnel_plane*AV428,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY428)),Personnel_plane*AY428,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA428)),Personnel_plane*BA428,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,12,null,null,null,null,null,null,{"$f":"DV428*Include_Iraq","v":0},0,38,38,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":12},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V428:$BV428))-IF($AV$19=BY$19,$AV428)","v":12},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V428:$BV428))-IF($AV$19=CA$19,$AV428)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V428:$BV428))-IF($AV$19=CC$19,$AV428)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V428:$BV428))-IF($AV$19=CE$19,$AV428)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V428:$BV428))-IF($AV$19=CG$19,$AV428)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V428:$BV428*INDIRECT(\"Months_non_UN_operation\"&$B428),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V428:$BV428))-IF($AV$19=CI$19,$AV428)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B428-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":3.99165029595714E-5},4.3953809673018801E-5,{"$f":"P428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":2.9412160075473815E-6},3.2387017653803495E-6,{"$f":"Q428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":2.0588512052831617E-5},2.2670912357662386E-5,{"$f":"R428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":4.8319977266849787E-6},5.3207243288391393E-6,{"$f":"S428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"T428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":1.1554777172507532E-5},1.272347122113704E-5,{"$f":"U428*(Direct_cost_personnel*$F428-UN_compensation)*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,2.5490241316148099E-4,3.1258993896247067E-5,4.3291255594207541E-6,2.0042807689264384E-4,0,7.5288743110027483E-6,1.135734250216656E-5,{"$f":"BW428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":1.0623964985533686E-4},1.0548914321524536E-4,{"$f":"BY428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":3.3549363112211638E-5},3.3312361015340637E-5,{"$f":"CA428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":7.2690286743125213E-5},7.2176782199904723E-5,{"$f":"CC428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"CE428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"CG428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,{"$f":"CI428*Direct_cost_personnel*$F428*$G428/CPI_2001*12/1000000/$E428*$CK428","v":0},0,null,61,null,181]
["Norway",2004,25800,4430,260013,1.3328530000000001,188.9,35.557509818181813,4.4919818181818183,0.62166981818181821,27.752392363636361,0,1.065804,1.6256618181818179,49.1666666666667,20.8333333333333,12,13.9166666666667,0.5,1.9166666666666701,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX429","v":0},{"$f":"Include_Afghanistan*DY429","v":0},{"$f":"Include_Afghanistan*DZ429","v":0},null,null,null,60,null,{"$f":"IF(NOT(ISBLANK(AV429)),Personnel_plane*AV429,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY429)),Personnel_plane*AY429,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA429)),Personnel_plane*BA429,0)","v":0},null,null,null,null,null,4,null,null,null,null,null,125,null,null,null,null,null,null,{"$f":"DV429*Include_Iraq","v":0},0,189,189,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":185},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V429:$BV429))-IF($AV$19=BY$19,$AV429)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V429:$BV429))-IF($AV$19=CA$19,$AV429)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V429:$BV429))-IF($AV$19=CC$19,$AV429)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V429:$BV429))-IF($AV$19=CE$19,$AV429)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V429:$BV429))-IF($AV$19=CG$19,$AV429)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V429:$BV429*INDIRECT(\"Months_non_UN_operation\"&$B429),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V429:$BV429))-IF($AV$19=CI$19,$AV429)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B429-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":6.3960910551318607E-5},6.9597352447799791E-5,{"$f":"P429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.7102080742084096E-5},2.9490403579576114E-5,{"$f":"Q429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":1.5610798507440465E-5},1.6986472461835869E-5,{"$f":"R429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":1.8104189935712247E-5},1.9699589591156925E-5,{"$f":"S429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":6.5044993781001945E-7},7.0776968590982791E-7,{"$f":"T429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.4933914282717451E-6},2.7131171293210112E-6,{"$f":"U429*(Direct_cost_personnel*$F429-UN_compensation)*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,2.9313607717307191E-4,3.7031893843175547E-5,5.1250453907076594E-6,2.2879069629011111E-4,0,8.7864871638343586E-6,1.3401954485243224E-5,{"$f":"BW429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.6581325515924551E-4},2.6753694127391495E-4,{"$f":"BY429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":2.6018757780137786E-4},2.6187478378663634E-4,{"$f":"CA429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":5.6256773578676304E-6},5.6621574872786233E-6,{"$f":"CC429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,{"$f":"CE429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,{"$f":"CG429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,{"$f":"CI429*Direct_cost_personnel*$F429*$G429/CPI_2001*12/1000000/$E429*$CK429","v":0},0,null,12,null,147]
["Poland",2004,141500,3637.53728,253021,0.50869450000000005,188.9,16.654952727272725,2.8568050909090905,0.64882472727272722,11.491435636363635,0,1.3267690909090908,0.33111818181818176,732.25,124.666666666667,590.16666666666697,16.4166666666667,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX430","v":0},{"$f":"Include_Afghanistan*DY430","v":0},{"$f":"Include_Afghanistan*DZ430","v":0},null,null,null,574,null,{"$f":"IF(NOT(ISBLANK(AV430)),Personnel_plane*AV430,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY430)),Personnel_plane*AY430,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA430)),Personnel_plane*BA430,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,287,null,null,null,null,null,null,{"$f":"DV430*Include_Iraq","v":0},0,861,861,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":861},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V430:$BV430))-IF($AV$19=BY$19,$AV430)","v":861},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V430:$BV430))-IF($AV$19=CA$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V430:$BV430))-IF($AV$19=CC$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V430:$BV430))-IF($AV$19=CE$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V430:$BV430))-IF($AV$19=CG$19,$AV430)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V430:$BV430*INDIRECT(\"Months_non_UN_operation\"&$B430),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V430:$BV430))-IF($AV$19=CI$19,$AV430)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B430-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":3.2451086627172381E-4},1.594728739096591E-4,{"$f":"P430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":5.5248464315750565E-5},2.7150497253767007E-5,{"$f":"Q430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":2.615438665000967E-4},1.2852929248073365E-4,{"$f":"R430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":7.2753659560179508E-6},3.5752994378289419E-6,{"$f":"S430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":4.4316949985896055E-7},2.177847373296813E-7,{"$f":"T430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"U430*(Direct_cost_personnel*$F430-UN_compensation)*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,1.4109766661966693E-4,2.4202322211001823E-5,5.4967226003237445E-6,9.7353308709541154E-5,0,1.1240141352296974E-5,2.8051717465032117E-6,{"$f":"BW430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":4.7493181540908785E-4},1.875126588408556E-4,{"$f":"BY430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":4.7493181540908785E-4},1.875126588408556E-4,{"$f":"CA430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CC430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CE430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CG430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0,{"$f":"CI430*Direct_cost_personnel*$F430*$G430/CPI_2001*12/1000000/$E430*$CK430","v":0},0]
["Portugal",2004,44900,2830,185641,0.88886469999999995,188.9,6.5508239999999995,1.7718959999999999,0.43000036363636357,3.4802945454545453,0,0.61804909090909077,0.25058399999999997,265.58333333333297,12.3333333333333,0,10.3333333333333,0,240.333333333333,2.5833333333333299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX431","v":0},{"$f":"Include_Afghanistan*DY431","v":0},{"$f":"Include_Afghanistan*DZ431","v":0},null,null,null,313,null,{"$f":"IF(NOT(ISBLANK(AV431)),Personnel_plane*AV431,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY431)),Personnel_plane*AY431,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA431)),Personnel_plane*BA431,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,330,null,null,null,null,null,null,{"$f":"DV431*Include_Iraq","v":0},0,643,643,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":643},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V431:$BV431))-IF($AV$19=BY$19,$AV431)","v":643},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V431:$BV431))-IF($AV$19=CA$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V431:$BV431))-IF($AV$19=CC$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V431:$BV431))-IF($AV$19=CE$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V431:$BV431))-IF($AV$19=CG$19,$AV431)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V431:$BV431*INDIRECT(\"Months_non_UN_operation\"&$B431),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V431:$BV431))-IF($AV$19=CI$19,$AV431)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B431-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":3.0964001441375976E-4},1.932858261769748E-4,{"$f":"P431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":1.4379266436534794E-5},8.9759341933455392E-6,{"$f":"Q431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"R431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":1.2047493500880498E-5},7.5203772971273405E-6,{"$f":"S431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"T431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":2.8020138110112434E-4},1.7490942036222011E-4,{"$f":"U431*(Direct_cost_personnel*$F431-UN_compensation)*$G431/CPI_2001*12/1000000/$E431*$CK431","v":3.0118733752201303E-6},1.8800943242818387E-6,7.5640610866628061E-5,2.0459608719778585E-5,4.9650990743037434E-6,4.0186029332184086E-5,0,7.1364473815702842E-6,2.8934263587913717E-6,{"$f":"BW431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":8.4469587024275537E-4},4.6796154213415113E-4,{"$f":"BY431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":8.4469587024275537E-4},4.6796154213415113E-4,{"$f":"CA431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CC431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CE431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CG431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,{"$f":"CI431*Direct_cost_personnel*$F431*$G431/CPI_2001*12/1000000/$E431*$CK431","v":0},0,null,128,null,8]
["Russia",2004,1037000,12658.404352,591177,0.40098840000000002,188.9,131.30595709090909,20.520659999999996,1.2170661818181818,104.25399054545454,0,2.120554909090909,3.193685454545454,339.58333333333297,114.25,4.5,217.666666666667,0,3.1666666666666701,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX432","v":0},{"$f":"Include_Afghanistan*DY432","v":0},{"$f":"Include_Afghanistan*DZ432","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV432)),Personnel_plane*AV432,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY432)),Personnel_plane*AY432,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA432)),Personnel_plane*BA432,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV432*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V432:$BV432))-IF($AV$19=BY$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V432:$BV432))-IF($AV$19=CA$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V432:$BV432))-IF($AV$19=CC$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V432:$BV432))-IF($AV$19=CE$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V432:$BV432))-IF($AV$19=CG$19,$AV432)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V432:$BV432*INDIRECT(\"Months_non_UN_operation\"&$B432),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V432:$BV432))-IF($AV$19=CI$19,$AV432)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B432-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":4.7435800520950088E-5},1.5030105913229135E-5,{"$f":"P432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":1.595938221207917E-5},5.0567546520336601E-6,{"$f":"Q432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":6.2859711119786669E-7},1.9917195565996908E-7,{"$f":"R432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":3.0405475082385755E-5},9.6340212626637061E-6,{"$f":"S432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"T432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":4.4234611528738814E-7},1.4015804287183026E-7,{"$f":"U432*(Direct_cost_personnel*$F432-UN_compensation)*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,4.7610187907501676E-4,7.4405800028519401E-5,4.4129566469030383E-6,3.7801423407922771E-4,0,7.6889137345150378E-6,1.1579974585851537E-5,{"$f":"BW432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"BY432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CA432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CC432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CE432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CG432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0,{"$f":"CI432*Direct_cost_personnel*$F432*$G432/CPI_2001*12/1000000/$E432*$CK432","v":0},0]
["Saudi Arabia",2004,199500,17958.938623999999,250673,0.55659970000000003,188.9,6.2325294545454542,1.4005821818181818,0.20222290909090909,4.5239836363636359,0,0.10574072727272726,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX433","v":0},{"$f":"Include_Afghanistan*DY433","v":0},{"$f":"Include_Afghanistan*DZ433","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV433)),Personnel_plane*AV433,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY433)),Personnel_plane*AY433,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA433)),Personnel_plane*BA433,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV433*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V433:$BV433))-IF($AV$19=BY$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V433:$BV433))-IF($AV$19=CA$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V433:$BV433))-IF($AV$19=CC$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V433:$BV433))-IF($AV$19=CE$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V433:$BV433))-IF($AV$19=CG$19,$AV433)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V433:$BV433*INDIRECT(\"Months_non_UN_operation\"&$B433),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V433:$BV433))-IF($AV$19=CI$19,$AV433)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B433-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"P433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"Q433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"R433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"S433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"T433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"U433*(Direct_cost_personnel*$F433-UN_compensation)*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,5.3295406157484988E-5,1.197661347312163E-5,1.7292420602180987E-6,3.8685343905430466E-5,0,9.0420671871479393E-7,0,{"$f":"BW433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"BY433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CA433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CC433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CE433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CG433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0,{"$f":"CI433*Direct_cost_personnel*$F433*$G433/CPI_2001*12/1000000/$E433*$CK433","v":0},0]
["Slovakia",2004,12860,577.35763199999997,42242,0.71068019999999998,188.9,0.39050399999999996,8.7950181818181816E-2,1.0849090909090909E-2,0.27263672727272725,0,1.9068000000000002E-2,0,428.5,276.16666666666703,94.0833333333333,58.25,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX434","v":0},{"$f":"Include_Afghanistan*DY434","v":0},{"$f":"Include_Afghanistan*DZ434","v":0},null,null,null,100,null,{"$f":"IF(NOT(ISBLANK(AV434)),Personnel_plane*AV434,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY434)),Personnel_plane*AY434,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA434)),Personnel_plane*BA434,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,{"$f":"DV434*Include_Iraq","v":0},0,129,129,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":129},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V434:$BV434))-IF($AV$19=BY$19,$AV434)","v":129},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V434:$BV434))-IF($AV$19=CA$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V434:$BV434))-IF($AV$19=CC$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V434:$BV434))-IF($AV$19=CE$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V434:$BV434))-IF($AV$19=CG$19,$AV434)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V434:$BV434*INDIRECT(\"Months_non_UN_operation\"&$B434),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V434:$BV434))-IF($AV$19=CI$19,$AV434)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B434-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":1.6996043391900655E-3},9.7621008903786555E-4,{"$f":"P434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":1.0953887164675002E-3},6.2916379522977262E-4,{"$f":"Q434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":3.7317255911038186E-4},2.1434095498322638E-4,{"$f":"R434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":2.3104306361218513E-4},1.3270533882486738E-4,{"$f":"S434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"T434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"U434*(Direct_cost_personnel*$F434-UN_compensation)*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,1.9815909484128246E-5,4.4629833292916659E-6,5.5053111732434E-7,1.3834799924419013E-5,0,9.6759511309322679E-7,0,{"$f":"BW434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":5.9545245749183858E-4},2.9388821817009263E-4,{"$f":"BY434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":5.9545245749183858E-4},2.9388821817009263E-4,{"$f":"CA434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CC434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CE434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CG434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0,{"$f":"CI434*Direct_cost_personnel*$F434*$G434/CPI_2001*12/1000000/$E434*$CK434","v":0},0]
["South Korea",2004,687700,16300,721976,0.69480810000000004,188.9,26.060536363636363,2.787405818181818,0,23.063182909090909,0,0.20994763636363636,0,41.4166666666667,7,0,22.8333333333333,10.3333333333333,1.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX435","v":0},{"$f":"Include_Afghanistan*DY435","v":0},{"$f":"Include_Afghanistan*DZ435","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV435)),Personnel_plane*AV435,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY435)),Personnel_plane*AY435,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA435)),Personnel_plane*BA435,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV435*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V435:$BV435))-IF($AV$19=BY$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V435:$BV435))-IF($AV$19=CA$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V435:$BV435))-IF($AV$19=CC$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V435:$BV435))-IF($AV$19=CE$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V435:$BV435))-IF($AV$19=CG$19,$AV435)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V435:$BV435*INDIRECT(\"Months_non_UN_operation\"&$B435),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V435:$BV435))-IF($AV$19=CI$19,$AV435)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B435-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":9.3617468618544429E-6},2.9145664208917632E-6,{"$f":"P435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":1.5822670752430031E-6},4.9260277536198775E-7,{"$f":"Q435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"R435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":5.1612045073402643E-6},1.6068233386807671E-6,{"$f":"S435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":2.3357275872634731E-6},7.2717552553436053E-7,{"$f":"T435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":2.8254769200767909E-7},8.7964781314640665E-8,{"$f":"U435*(Direct_cost_personnel*$F435-UN_compensation)*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,7.7373738999655191E-5,8.2758085732670806E-6,0,6.8474595841369322E-5,0,6.233345850187961E-7,0,{"$f":"BW435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"BY435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CA435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CC435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CE435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CG435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,{"$f":"CI435*Direct_cost_personnel*$F435*$G435/CPI_2001*12/1000000/$E435*$CK435","v":0},0,null,null,null,null,null,205]
["Spain",2004,147255,12500,1045984,0.94233979999999995,188.9,94.34729672727272,16.648634181818181,1.2302301818181816,66.464252727272722,0,3.9707967272727269,6.0333829090909088,87.9166666666667,14.75,0,8.1666666666666696,0,5,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX436","v":0},{"$f":"Include_Afghanistan*DY436","v":0},{"$f":"Include_Afghanistan*DZ436","v":0},null,null,null,800,null,{"$f":"IF(NOT(ISBLANK(AV436)),Personnel_plane*AV436,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY436)),Personnel_plane*AY436,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA436)),Personnel_plane*BA436,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,935,null,null,null,null,null,null,{"$f":"DV436*Include_Iraq","v":0},0,1735,1735,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":1735},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V436:$BV436))-IF($AV$19=BY$19,$AV436)","v":1735},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V436:$BV436))-IF($AV$19=CA$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V436:$BV436))-IF($AV$19=CC$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V436:$BV436))-IF($AV$19=CE$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V436:$BV436))-IF($AV$19=CG$19,$AV436)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V436:$BV436*INDIRECT(\"Months_non_UN_operation\"&$B436),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V436:$BV436))-IF($AV$19=CI$19,$AV436)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B436-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.9425004655013142E-5},1.5293931138202845E-5,{"$f":"P436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":3.2589818236372744E-6},2.5659012430918508E-6,{"$f":"Q436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"R436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.8044080153471922E-6},1.4206684848757144E-6,{"$f":"S436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"T436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.1047396012329743E-6},8.6979703155655935E-7,{"$f":"U436*(Direct_cost_personnel*$F436-UN_compensation)*$G436/CPI_2001*12/1000000/$E436*$CK436","v":1.3256875214795694E-5},1.0437564378678713E-5,1.9334698980926705E-4,3.4118235658571E-5,2.5211247240568234E-6,1.3620595014913491E-4,0,8.1373989610106313E-6,1.2364280316493671E-5,{"$f":"BW436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":4.2885414285618749E-4},3.0181956995012609E-4,{"$f":"BY436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":4.2885414285618749E-4},3.0181956995012609E-4,{"$f":"CA436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CC436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CE436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CG436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,{"$f":"CI436*Direct_cost_personnel*$F436*$G436/CPI_2001*12/1000000/$E436*$CK436","v":0},0,null,0,null,125]
["Sweden",2004,27600,5300,362090,1.238524,188.9,53.699182909090908,6.5879236363636355,0.48721090909090908,42.658400727272728,0,1.5762359999999997,2.3894116363636364,313.58333333333297,33.75,6.9166666666666696,262.33333333333297,7.5,3.0833333333333299,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX437","v":0},{"$f":"Include_Afghanistan*DY437","v":0},{"$f":"Include_Afghanistan*DZ437","v":0},null,null,null,650,null,{"$f":"IF(NOT(ISBLANK(AV437)),Personnel_plane*AV437,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY437)),Personnel_plane*AY437,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA437)),Personnel_plane*BA437,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,{"$f":"DV437*Include_Iraq","v":0},0,657,657,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":657},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V437:$BV437))-IF($AV$19=BY$19,$AV437)","v":657},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V437:$BV437))-IF($AV$19=CA$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V437:$BV437))-IF($AV$19=CC$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V437:$BV437))-IF($AV$19=CE$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V437:$BV437))-IF($AV$19=CG$19,$AV437)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V437:$BV437*INDIRECT(\"Months_non_UN_operation\"&$B437),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V437:$BV437))-IF($AV$19=CI$19,$AV437)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B437-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.7052429215143007E-4},3.5648086597290775E-4,{"$f":"P437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.9115689163255185E-5},3.8366928174070641E-5,{"$f":"Q437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":5.9669190137041519E-6},7.8628519467848511E-6,{"$f":"R437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.26311578977598E-4},2.9821997504191164E-4,{"$f":"S437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":6.4701531473900425E-6},8.5259840386823639E-6,{"$f":"T437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":2.65995184948257E-6},3.5051267714583015E-6,{"$f":"U437*(Direct_cost_personnel*$F437-UN_compensation)*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,3.1789532548176481E-4,3.9000037154686086E-5,2.8842537657588932E-6,2.525346839389645E-4,0,9.3312044822798576E-6,1.414514614007548E-5,{"$f":"BW437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":6.165678898367588E-4},7.4687620178857505E-4,{"$f":"BY437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":6.165678898367588E-4},7.4687620178857505E-4,{"$f":"CA437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CC437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CE437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CG437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,{"$f":"CI437*Direct_cost_personnel*$F437*$G437/CPI_2001*12/1000000/$E437*$CK437","v":0},0,null,0,null,19]
["Switzerland",2004,4300,3950,362992,1.4099919999999999,188.9,42.362992363636359,7.893608727272726,1.0597298181818182,28.647916363636362,0,1.8958789090909089,2.8658585454545453,31.75,15,9.8333333333333304,6.8333333333333304,8.3333333333333301E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX438","v":0},{"$f":"Include_Afghanistan*DY438","v":0},{"$f":"Include_Afghanistan*DZ438","v":0},null,null,null,220,null,{"$f":"IF(NOT(ISBLANK(AV438)),Personnel_plane*AV438,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY438)),Personnel_plane*AY438,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA438)),Personnel_plane*BA438,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV438*Include_Iraq","v":0},0,220,220,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":220},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V438:$BV438))-IF($AV$19=BY$19,$AV438)","v":220},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V438:$BV438))-IF($AV$19=CA$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V438:$BV438))-IF($AV$19=CC$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V438:$BV438))-IF($AV$19=CE$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V438:$BV438))-IF($AV$19=CG$19,$AV438)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V438:$BV438*INDIRECT(\"Months_non_UN_operation\"&$B438),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V438:$BV438))-IF($AV$19=CI$19,$AV438)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B438-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":3.1437134807304714E-5},1.7222980552628349E-4,{"$f":"P438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":1.4852189672742389E-5},8.1368412059661482E-5,{"$f":"Q438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":9.7364354521311164E-6},5.3341514572444736E-5,{"$f":"R438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":6.7659975175826395E-6},3.7067832160512444E-5,{"$f":"S438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":8.2512164848568794E-8},4.5204673366478585E-7,{"$f":"T438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"U438*(Direct_cost_personnel*$F438-UN_compensation)*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,2.5016270886946872E-4,4.6613481054876105E-5,6.2579356932697356E-6,1.6917219396297815E-4,0,1.1195578431182474E-5,1.6923519727162268E-5,{"$f":"BW438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":2.3446062248883273E-4},1.1934033768750351E-3,{"$f":"BY438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":2.3446062248883273E-4},1.1934033768750351E-3,{"$f":"CA438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CC438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CE438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CG438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,{"$f":"CI438*Direct_cost_personnel*$F438*$G438/CPI_2001*12/1000000/$E438*$CK438","v":0},0,null,0,null,4]
["Turkey",2004,514850,8555.7340160000003,392206,0.56952040000000004,188.9,3.050638909090909,0.68600836363636353,0.12282109090909091,1.9071632727272725,0,0.15651818181818181,0.17812800000000001,264.75,201.666666666667,0,55.6666666666667,0,3.75,3.6666666666666701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX439","v":0},{"$f":"Include_Afghanistan*DY439","v":0},{"$f":"Include_Afghanistan*DZ439","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV439)),Personnel_plane*AV439,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY439)),Personnel_plane*AY439,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA439)),Personnel_plane*BA439,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1200,null,null,null,null,null,null,{"$f":"DV439*Include_Iraq","v":0},0,2140,2140,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":2140},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V439:$BV439))-IF($AV$19=BY$19,$AV439)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V439:$BV439))-IF($AV$19=CA$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V439:$BV439))-IF($AV$19=CC$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V439:$BV439))-IF($AV$19=CE$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V439:$BV439))-IF($AV$19=CG$19,$AV439)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V439:$BV439*INDIRECT(\"Months_non_UN_operation\"&$B439),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V439:$BV439))-IF($AV$19=CI$19,$AV439)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B439-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":8.6956858194068434E-5},2.4045360259260484E-5,{"$f":"P439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":6.6237203912384614E-5},1.8315949583698606E-5,{"$f":"Q439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"R439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":1.8283657939451602E-5},5.0558075710374613E-6,{"$f":"S439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"T439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":1.2316835438253321E-6},3.4058583936629585E-7,{"$f":"U439*(Direct_cost_personnel*$F439-UN_compensation)*$G439/CPI_2001*12/1000000/$E439*$CK439","v":1.2043127984069924E-6},3.3301726515815622E-7,1.6672839408598052E-5,3.7492825669337131E-6,6.7126145890741717E-7,1.0423333576910899E-5,0,8.554281866017237E-7,9.735336192442995E-7,{"$f":"BW439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":8.5258259605221882E-4},1.9436098566503283E-4,{"$f":"BY439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":8.5258259605221882E-4},1.9436098566503283E-4,{"$f":"CA439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CC439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CE439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CG439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0,{"$f":"CI439*Direct_cost_personnel*$F439*$G439/CPI_2001*12/1000000/$E439*$CK439","v":0},0]
["United Kingdom",2004,205890,49600,2202501,1.157643,188.9,310.3759189090909,15.693742909090908,6.8093890909090904,258.45003163636363,0,11.633927999999999,17.788827272727271,556.33333333333303,515.08333333333303,0,39.8333333333333,8.3333333333333301E-2,1.3333333333333299,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX440","v":0},{"$f":"Include_Afghanistan*DY440","v":0},{"$f":"Include_Afghanistan*DZ440","v":0},null,null,null,1400,null,{"$f":"IF(NOT(ISBLANK(AV440)),Personnel_plane*AV440,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY440)),Personnel_plane*AY440,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA440)),Personnel_plane*BA440,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,1450,null,null,null,null,null,null,{"$f":"DV440*Include_Iraq","v":0},0,2850,2850,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":2850},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V440:$BV440))-IF($AV$19=BY$19,$AV440)","v":2850},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V440:$BV440))-IF($AV$19=CA$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V440:$BV440))-IF($AV$19=CC$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V440:$BV440))-IF($AV$19=CE$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V440:$BV440))-IF($AV$19=CG$19,$AV440)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V440:$BV440*INDIRECT(\"Months_non_UN_operation\"&$B440),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V440:$BV440))-IF($AV$19=CI$19,$AV440)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B440-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":7.3296916536208973E-5},1.3043627442242543E-4,{"$f":"P440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":6.786222904588192E-5},1.2076492094143372E-4,{"$f":"Q440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"R440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":5.2480416573259266E-6},9.3392059877051118E-6,{"$f":"S440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":1.0979166647125375E-8},1.9538087840387273E-8,{"$f":"T440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":1.756666663540056E-7},3.1260940544619573E-7,{"$f":"U440*(Direct_cost_personnel*$F440-UN_compensation)*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,3.0206812464292197E-4,1.5273670411800734E-5,6.6271230058197466E-6,2.5153213124490752E-4,0,1.1322524071914548E-5,1.7312675908479458E-5,{"$f":"BW440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":4.1098979068441161E-4},6.6820260414124507E-4,{"$f":"BY440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":4.1098979068441161E-4},6.6820260414124507E-4,{"$f":"CA440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CC440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CE440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CG440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,{"$f":"CI440*Direct_cost_personnel*$F440*$G440/CPI_2001*12/1000000/$E440*$CK440","v":0},0,null,9200,null,315]
["United States",2004,1473960,455900,11853250,1,188.9,1349.1589745454544,188.59858145454544,25.485874909090906,1031.5181138181817,0,39.021477818181815,64.534926545454539,450.83333333333297,345,3.0833333333333299,84.25,0,12.0833333333333,6.4166666666666696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX441","v":0},{"$f":"Include_Afghanistan*DY441","v":0},{"$f":"Include_Afghanistan*DZ441","v":0},null,null,null,2060,null,{"$f":"IF(NOT(ISBLANK(AV441)),Personnel_plane*AV441,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY441)),Personnel_plane*AY441,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA441)),Personnel_plane*BA441,0)","v":0},null,null,null,null,null,750,null,null,null,null,null,839,null,null,null,null,null,null,{"$f":"DV441*Include_Iraq","v":0},0,3649,3649,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":2899},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V441:$BV441))-IF($AV$19=BY$19,$AV441)","v":2899},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":750},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V441:$BV441))-IF($AV$19=CA$19,$AV441)","v":750},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V441:$BV441))-IF($AV$19=CC$19,$AV441)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V441:$BV441))-IF($AV$19=CE$19,$AV441)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V441:$BV441))-IF($AV$19=CG$19,$AV441)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V441:$BV441*INDIRECT(\"Months_non_UN_operation\"&$B441),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V441:$BV441))-IF($AV$19=CI$19,$AV441)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B441-'Humanitarian interventions data'!First_year)","v":2.1435469250725867},{"$f":"O441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":9.3917975469321511E-6},2.5217118790446493E-5,{"$f":"P441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":7.187068732772482E-6},1.9297388501376809E-5,{"$f":"Q441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":6.4232256790478653E-8},1.7246458322486501E-7,{"$f":"R441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":1.7551030166263238E-6},4.7124782064956423E-6,{"$f":"S441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"T441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":2.5172100634106457E-7},6.7587471804338899E-7,{"$f":"U441*(Direct_cost_personnel*$F441-UN_compensation)*$G441/CPI_2001*12/1000000/$E441*$CK441","v":1.3367253440180716E-7},3.5891278130580076E-7,2.4398250026963012E-4,3.4106250129706425E-5,4.6088767885741385E-6,1.86540187799265E-4,0,7.0566611510726406E-6,1.1670524401011901E-5,{"$f":"BW441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":8.4462524334579043E-5},2.0410484243919995E-4,{"$f":"BY441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":6.7102454931746959E-5},1.6215399787098948E-4,{"$f":"CA441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":1.7360069402832087E-5},4.1950844568210455E-5,{"$f":"CC441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"CE441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"CG441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,{"$f":"CI441*Direct_cost_personnel*$F441*$G441/CPI_2001*12/1000000/$E441*$CK441","v":0},0,null,121600,null,67]
["Australia",2005,52872,15500,732095,1.04372,195.3,75.721775999999991,7.9031639999999994,2.1830978181818179,56.927608363636359,0,0.63271527272727268,8.0751905454545447,76.5833333333333,14.9166666666667,12.4166666666667,6.9166666666666696,0.5,41.8333333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX442","v":0},{"$f":"Include_Afghanistan*DY442","v":0},{"$f":"Include_Afghanistan*DZ442","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV442)),Personnel_plane*AV442,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY442)),Personnel_plane*AY442,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA442)),Personnel_plane*BA442,0)","v":0},null,38,null,null,127,25,null,null,null,null,null,null,null,50,null,null,null,null,{"$f":"DV442*Include_Iraq","v":0},0,75,240,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V442:$BV442))-IF($AV$19=BY$19,$AV442)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V442:$BV442))-IF($AV$19=CA$19,$AV442)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V442:$BV442))-IF($AV$19=CC$19,$AV442)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V442:$BV442))-IF($AV$19=CE$19,$AV442)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":50},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V442:$BV442))-IF($AV$19=CG$19,$AV442)","v":215},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V442:$BV442*INDIRECT(\"Months_non_UN_operation\"&$B442),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V442:$BV442))-IF($AV$19=CI$19,$AV442)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B442-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":3.001310354553813E-5},7.0454506737150762E-5,{"$f":"P442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":5.8458602118077704E-6},1.3722912628890118E-5,{"$f":"Q442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":4.8661071036835648E-6},1.1422983138014687E-5,{"$f":"R442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":2.7106502658103014E-6},6.3631382580887028E-6,{"$f":"S442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":1.9595062162484102E-7},4.5998589817508687E-7,{"$f":"T442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":1.6394535342611681E-5},3.8485486813982234E-5,{"$f":"U442*(Direct_cost_personnel*$F442-UN_compensation)*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,2.3762347653966757E-4,2.4801020321329301E-5,6.8508072655681856E-6,1.786452580094784E-4,0,1.985531913107776E-6,2.5340859030183915E-5,{"$f":"BW442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":3.2507139215383652E-5},2.2079323112404164E-4,{"$f":"BY442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,{"$f":"CA442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":1.0835713071794551E-5},2.299929490875434E-5,{"$f":"CC442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,{"$f":"CE442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,{"$f":"CG442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":2.1671426143589101E-5},1.977939362152873E-4,{"$f":"CI442*Direct_cost_personnel*$F442*$G442/CPI_2001*12/1000000/$E442*$CK442","v":0},0,null,850,1350,400]
["Austria",2005,39900,2260,305513,1.102328,195.3,49.61951236363636,4.3883138181818175,1.1668636363636364,39.139711636363636,0,0.33062618181818182,4.5939970909090908,421.91666666666703,32.1666666666667,379.91666666666703,7.6666666666666696,2.1666666666666701,0,0,null,null,null,null,null,null,null,null,null,null,287,null,null,null,6,null,null,null,null,{"$f":"Include_Afghanistan*DX443","v":0},{"$f":"Include_Afghanistan*DY443","v":0},{"$f":"Include_Afghanistan*DZ443","v":0},null,null,null,529,null,{"$f":"IF(NOT(ISBLANK(AV443)),Personnel_plane*AV443,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY443)),Personnel_plane*AY443,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA443)),Personnel_plane*BA443,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV443*Include_Iraq","v":0},0,822,822,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":822},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V443:$BV443))-IF($AV$19=BY$19,$AV443)","v":822},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V443:$BV443))-IF($AV$19=CA$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V443:$BV443))-IF($AV$19=CC$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V443:$BV443))-IF($AV$19=CE$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V443:$BV443))-IF($AV$19=CG$19,$AV443)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V443:$BV443*INDIRECT(\"Months_non_UN_operation\"&$B443),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V443:$BV443))-IF($AV$19=CI$19,$AV443)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B443-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":4.2083104642887554E-4},1.7970846093109036E-4,{"$f":"P443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":3.2083899648735138E-5},1.3700862318665E-5,{"$f":"Q443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":3.7893911528130432E-4},1.6181925210050188E-4,{"$f":"R443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":7.6469398126518931E-6},3.2654905008217077E-6,{"$f":"S443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":2.161091686184234E-6},9.2285601110178803E-7,{"$f":"T443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"U443*(Direct_cost_personnel*$F443-UN_compensation)*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,3.7312881761407293E-4,3.2999243005411963E-5,8.7745813736028756E-6,2.9432281030102953E-4,0,2.4862428189536686E-6,3.4545940115074888E-5,{"$f":"BW443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":9.0168300608917693E-4},3.5011737282723159E-4,{"$f":"BY443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":9.0168300608917693E-4},3.5011737282723159E-4,{"$f":"CA443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CC443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CE443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CG443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,{"$f":"CI443*Direct_cost_personnel*$F443*$G443/CPI_2001*12/1000000/$E443*$CK443","v":0},0,null,0,0,4]
["Belgium",2005,36950,4620,377908,1.1187389999999999,195.3,55.039190181818171,4.0930069090909091,0.69188290909090899,45.202679999999994,0,0.4191850909090909,4.6324352727272728,16.0833333333333,0.33333333333333298,3.5,10.9166666666667,1.3333333333333299,0,0,null,null,null,null,null,null,null,null,null,null,52,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX444","v":0},{"$f":"Include_Afghanistan*DY444","v":0},{"$f":"Include_Afghanistan*DZ444","v":0},null,null,null,420,null,{"$f":"IF(NOT(ISBLANK(AV444)),Personnel_plane*AV444,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY444)),Personnel_plane*AY444,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA444)),Personnel_plane*BA444,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV444*Include_Iraq","v":0},0,472,472,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":472},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V444:$BV444))-IF($AV$19=BY$19,$AV444)","v":472},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V444:$BV444))-IF($AV$19=CA$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V444:$BV444))-IF($AV$19=CC$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V444:$BV444))-IF($AV$19=CE$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V444:$BV444))-IF($AV$19=CG$19,$AV444)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V444:$BV444*INDIRECT(\"Months_non_UN_operation\"&$B444),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V444:$BV444))-IF($AV$19=CI$19,$AV444)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B444-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":1.3181166096805268E-5},1.2225130531379987E-5,{"$f":"P444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":2.7318478957109388E-7},2.5337058096124347E-7,{"$f":"Q444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":2.868440290496489E-6},2.6603911000930596E-6,{"$f":"R444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":8.9468018584533602E-6},8.2978865264807575E-6,{"$f":"S444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":1.0927391582843738E-6},1.0134823238449724E-6,{"$f":"T444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"U444*(Direct_cost_personnel*$F444-UN_compensation)*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,3.3459692423671108E-4,2.4882406847509055E-5,4.206128261499044E-6,2.7479833270244278E-4,0,2.54833041039912E-6,2.8161726014861077E-5,{"$f":"BW444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":4.2480108180089948E-4},3.5877274264112111E-4,{"$f":"BY444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":4.2480108180089948E-4},3.5877274264112111E-4,{"$f":"CA444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CC444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CE444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CG444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,{"$f":"CI444*Direct_cost_personnel*$F444*$G444/CPI_2001*12/1000000/$E444*$CK444","v":0},0,null,0,0,301]
["Brazil",2005,287000,11394.3552,881754,0.55741289999999999,195.3,24.497754545454544,5.780761090909091,1.649818909090909,12.927642545454544,0,1.7812385454545454,2.3582934545454544,1287.5833333333301,3,0,14.9166666666667,0,51.5833333333333,1218.0833333333301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX445","v":0},{"$f":"Include_Afghanistan*DY445","v":0},{"$f":"Include_Afghanistan*DZ445","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV445)),Personnel_plane*AV445,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY445)),Personnel_plane*AY445,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA445)),Personnel_plane*BA445,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV445*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V445:$BV445))-IF($AV$19=BY$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V445:$BV445))-IF($AV$19=CA$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V445:$BV445))-IF($AV$19=CC$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V445:$BV445))-IF($AV$19=CE$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V445:$BV445))-IF($AV$19=CG$19,$AV445)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V445:$BV445*INDIRECT(\"Months_non_UN_operation\"&$B445),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V445:$BV445))-IF($AV$19=CI$19,$AV445)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B445-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":2.03066011800663E-4},1.331900432040973E-4,{"$f":"P445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":4.7313289915370428E-7},3.1032564593537735E-7,{"$f":"Q445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"R445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":2.3525219152364792E-6},1.5430080728453519E-6,{"$f":"S445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"T445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":8.1352573493372962E-6},5.3358770787221795E-6,{"$f":"U445*(Direct_cost_personnel*$F445-UN_compensation)*$G445/CPI_2001*12/1000000/$E445*$CK445","v":1.9210509963693545E-4},1.2600083240659439E-4,6.3828528926400724E-5,1.5061685585227034E-5,4.2985782132334646E-6,3.3682777114599579E-5,0,4.6409900879858729E-6,6.1444979253547783E-6,{"$f":"BW445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"BY445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CA445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CC445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CE445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CG445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0,{"$f":"CI445*Direct_cost_personnel*$F445*$G445/CPI_2001*12/1000000/$E445*$CK445","v":0},0]
["Canada",2005,62100,12800,1133757,1.001555,195.3,135.24776290909091,13.964575636363636,3.8574490909090908,101.98996909090907,0,1.1672312727272727,14.268537818181816,334.66666666666703,1,197.25,29.5833333333333,1.5,0,105.333333333333,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX446","v":0},{"$f":"Include_Afghanistan*DY446","v":0},{"$f":"Include_Afghanistan*DZ446","v":0},null,null,null,3,null,{"$f":"IF(NOT(ISBLANK(AV446)),Personnel_plane*AV446,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY446)),Personnel_plane*AY446,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA446)),Personnel_plane*BA446,0)","v":0},null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV446*Include_Iraq","v":0},0,35,35,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V446:$BV446))-IF($AV$19=BY$19,$AV446)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":29},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V446:$BV446))-IF($AV$19=CA$19,$AV446)","v":29},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V446:$BV446))-IF($AV$19=CC$19,$AV446)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V446:$BV446))-IF($AV$19=CE$19,$AV446)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V446:$BV446))-IF($AV$19=CG$19,$AV446)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V446:$BV446*INDIRECT(\"Months_non_UN_operation\"&$B446),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V446:$BV446))-IF($AV$19=CI$19,$AV446)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B446-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":8.0906912042176876E-5},1.3978058086592122E-4,{"$f":"P446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":2.4175372124156411E-7},4.1767105836430583E-7,{"$f":"Q446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":4.7685921514898509E-5},8.2385616262359345E-5,{"$f":"R446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":7.1518809200629306E-6},1.235610214327737E-5,{"$f":"S446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":3.6263058186234614E-7},6.2650658754645878E-7,{"$f":"T446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"U446*(Direct_cost_personnel*$F446-UN_compensation)*$G446/CPI_2001*12/1000000/$E446*$CK446","v":2.5464725304111342E-5},4.3994684814373421E-5,2.7406028411855758E-4,2.8297219001466068E-5,7.8165699090935377E-6,2.0666811269244771E-4,0,2.36522754502581E-6,2.8913154970524436E-5,{"$f":"BW446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":9.399912029474977E-6},1.4618487042750707E-5,{"$f":"BY446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":1.6114134907671395E-6},2.5060263501858351E-6,{"$f":"CA446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":7.7884985387078413E-6},1.2112460692564872E-5,{"$f":"CC446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"CE446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"CG446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,{"$f":"CI446*Direct_cost_personnel*$F446*$G446/CPI_2001*12/1000000/$E446*$CK446","v":0},0,null,0,0,2300]
["China",2005,2255000,39165.382656000002,2256919,0.4207302,195.3,139.52802981818181,13.255899272727273,2.8517596363636364,110.50637018181817,0,2.1489959999999999,10.765004727272727,1013.25,18.9166666666667,4.75,846.5,0.75,8.8333333333333304,133.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX447","v":0},{"$f":"Include_Afghanistan*DY447","v":0},{"$f":"Include_Afghanistan*DZ447","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV447)),Personnel_plane*AV447,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY447)),Personnel_plane*AY447,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA447)),Personnel_plane*BA447,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV447*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V447:$BV447))-IF($AV$19=BY$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V447:$BV447))-IF($AV$19=CA$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V447:$BV447))-IF($AV$19=CC$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V447:$BV447))-IF($AV$19=CE$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V447:$BV447))-IF($AV$19=CG$19,$AV447)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V447:$BV447*INDIRECT(\"Months_non_UN_operation\"&$B447),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V447:$BV447))-IF($AV$19=CI$19,$AV447)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B447-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":4.3776538470815695E-5},1.7913995565823279E-5,{"$f":"P447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":8.1727726234683574E-7},3.3444172986609854E-7,{"$f":"Q447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":2.0521940067739898E-7},8.3978760362852785E-8,{"$f":"R447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":3.6572257404930156E-5},1.4965899083611551E-5,{"$f":"S447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":3.2403063264852471E-8},1.3259804267818859E-8,{"$f":"T447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":3.8163607845270664E-7},1.5617102804319984E-7,{"$f":"U447*(Direct_cost_personnel*$F447-UN_compensation)*$G447/CPI_2001*12/1000000/$E447*$CK447","v":5.7677452611437411E-6},2.3602451596717567E-6,1.4203045685567156E-4,1.349364304929704E-5,2.9029057783091482E-6,1.12488295454598E-4,0,2.1875381173140979E-6,1.0958074456153268E-5,{"$f":"BW447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"BY447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CA447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CC447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CE447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CG447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0,{"$f":"CI447*Direct_cost_personnel*$F447*$G447/CPI_2001*12/1000000/$E447*$CK447","v":0},0]
["Czech Republic",2005,22000,1334.850944,130066,0.59757009999999999,195.3,2.5481312727272725,0.38615236363636357,5.2202181818181814E-2,1.8102305454545453,0,2.1074181818181815E-2,0.278472,29.5833333333333,17.5,0,12.0833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,91,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX448","v":0},{"$f":"Include_Afghanistan*DY448","v":0},{"$f":"Include_Afghanistan*DZ448","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV448)),Personnel_plane*AV448,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY448)),Personnel_plane*AY448,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA448)),Personnel_plane*BA448,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV448*Include_Iraq","v":0},0,591,591,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":591},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V448:$BV448))-IF($AV$19=BY$19,$AV448)","v":591},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V448:$BV448))-IF($AV$19=CA$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V448:$BV448))-IF($AV$19=CC$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V448:$BV448))-IF($AV$19=CE$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V448:$BV448))-IF($AV$19=CG$19,$AV448)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V448:$BV448*INDIRECT(\"Months_non_UN_operation\"&$B448),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V448:$BV448))-IF($AV$19=CI$19,$AV448)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B448-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":3.4406343467944863E-5},3.1705120608718835E-5,{"$f":"P448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":2.0353048248643463E-5},1.8755141768537924E-5,{"$f":"Q448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"R448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":1.4053295219301398E-5},1.2949978840180911E-5,{"$f":"S448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"T448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"U448*(Direct_cost_personnel*$F448-UN_compensation)*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,4.5008444963300465E-5,6.8207307811004839E-6,9.2206357359804383E-7,3.1974672085387752E-5,0,3.7223990877637318E-7,4.9187386144378141E-6,{"$f":"BW448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":8.2549315892836565E-4},6.3338793058319493E-4,{"$f":"BY448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":8.2549315892836565E-4},6.3338793058319493E-4,{"$f":"CA448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CC448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CE448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CG448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0,{"$f":"CI448*Direct_cost_personnel*$F448*$G448/CPI_2001*12/1000000/$E448*$CK448","v":0},0]
["Denmark",2005,21180,3550,257676,1.432418,195.3,36.033768000000002,3.6679963636363633,0.8128439999999999,27.430018909090908,0,0.28299272727272723,3.8399159999999997,75.75,28.3333333333333,11.0833333333333,28.25,7.0833333333333304,1,0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX449","v":0},{"$f":"Include_Afghanistan*DY449","v":0},{"$f":"Include_Afghanistan*DZ449","v":0},null,null,75,365,null,{"$f":"IF(NOT(ISBLANK(AV449)),Personnel_plane*AV449,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY449)),Personnel_plane*AY449,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA449)),Personnel_plane*BA449,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV449*Include_Iraq","v":0},0,368,443,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":368},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V449:$BV449))-IF($AV$19=BY$19,$AV449)","v":443},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V449:$BV449))-IF($AV$19=CA$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V449:$BV449))-IF($AV$19=CC$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V449:$BV449))-IF($AV$19=CE$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V449:$BV449))-IF($AV$19=CG$19,$AV449)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V449:$BV449*INDIRECT(\"Months_non_UN_operation\"&$B449),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V449:$BV449))-IF($AV$19=CI$19,$AV449)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B449-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.1908308608386561E-4},1.1320016479843864E-4,{"$f":"P449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":4.454152834820049E-5},4.2341095744190415E-5,{"$f":"Q449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.7423597853854868E-5},1.6562840394050928E-5,{"$f":"R449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":4.4410523853058774E-5},4.2216563109648731E-5,{"$f":"S449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.1135382087050133E-5},1.0585273936047614E-5,{"$f":"T449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":1.5720539417011962E-6},1.4943916145008401E-6,{"$f":"U449*(Direct_cost_personnel*$F449-UN_compensation)*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,3.2127113138937896E-4,3.2703250508733428E-5,7.2471830179699302E-6,2.4456152376170303E-4,0,2.5231164741326808E-6,3.4236057626839866E-5,{"$f":"BW449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":6.2193434613421427E-4},6.6201548522387211E-4,{"$f":"BY449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":6.2193434613421427E-4},6.6201548522387211E-4,{"$f":"CA449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CC449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CE449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CG449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,{"$f":"CI449*Direct_cost_personnel*$F449*$G449/CPI_2001*12/1000000/$E449*$CK449","v":0},0,null,470,520,106]
["Finland",2005,28300,2510,196118,1.2152810000000001,195.3,25.110675272727271,2.645973818181818,0.55578763636363637,18.990016363636361,0,0.21533127272727273,2.7035661818181818,42.5,9.4166666666666696,13.75,14.3333333333333,5,0,0,null,null,null,null,null,null,null,null,null,null,180,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX450","v":0},{"$f":"Include_Afghanistan*DY450","v":0},{"$f":"Include_Afghanistan*DZ450","v":0},null,null,null,450,null,{"$f":"IF(NOT(ISBLANK(AV450)),Personnel_plane*AV450,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY450)),Personnel_plane*AY450,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA450)),Personnel_plane*BA450,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV450*Include_Iraq","v":0},0,630,630,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":630},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V450:$BV450))-IF($AV$19=BY$19,$AV450)","v":630},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V450:$BV450))-IF($AV$19=CA$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V450:$BV450))-IF($AV$19=CC$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V450:$BV450))-IF($AV$19=CE$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V450:$BV450))-IF($AV$19=CG$19,$AV450)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V450:$BV450*INDIRECT(\"Months_non_UN_operation\"&$B450),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V450:$BV450))-IF($AV$19=CI$19,$AV450)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B450-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":7.3477894118096647E-5},4.4156511463228732E-5,{"$f":"P450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":1.6280396147735146E-5},9.7836976379310762E-6,{"$f":"Q450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":2.3772259861737152E-5},1.4285930179279884E-5,{"$f":"R450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":2.478077997708352E-5},1.4891999944461421E-5,{"$f":"S450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":8.6444581315407829E-6},5.194883701556322E-6,{"$f":"T450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"U450*(Direct_cost_personnel*$F450-UN_compensation)*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,2.9415547148804846E-4,3.0995887907389205E-5,6.5106960464475405E-6,2.2245587409902063E-4,0,2.5224678893445386E-6,3.1670545545846487E-5,{"$f":"BW450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":1.1868633654139038E-3},6.5455534639609651E-4,{"$f":"BY450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":1.1868633654139038E-3},6.5455534639609651E-4,{"$f":"CA450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CC450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CE450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CG450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,{"$f":"CI450*Direct_cost_personnel*$F450*$G450/CPI_2001*12/1000000/$E450*$CK450","v":0},0,null,0,0,100]
["France",2005,254895,53100,2137945,1.1482540000000001,195.3,301.2050334545454,21.602302909090909,3.8384192727272723,251.39037490909089,0,2.8033385454545452,21.570597818181817,597.91666666666697,61.6666666666667,213.5,243.75,0,0,79,null,null,null,null,null,null,null,null,null,null,463,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX451","v":0},{"$f":"Include_Afghanistan*DY451","v":0},{"$f":"Include_Afghanistan*DZ451","v":0},null,null,null,2455,null,{"$f":"IF(NOT(ISBLANK(AV451)),Personnel_plane*AV451,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY451)),Personnel_plane*AY451,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA451)),Personnel_plane*BA451,0)","v":0},null,null,83,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV451*Include_Iraq","v":0},0,2933,3016,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":2918},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V451:$BV451))-IF($AV$19=BY$19,$AV451)","v":3001},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V451:$BV451))-IF($AV$19=CA$19,$AV451)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V451:$BV451))-IF($AV$19=CC$19,$AV451)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V451:$BV451))-IF($AV$19=CE$19,$AV451)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V451:$BV451))-IF($AV$19=CG$19,$AV451)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V451:$BV451*INDIRECT(\"Months_non_UN_operation\"&$B451),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V451:$BV451))-IF($AV$19=CI$19,$AV451)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B451-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":8.9127470696959344E-5},1.3384844505266968E-4,{"$f":"P451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":9.1922408802438886E-6},1.3804578305083703E-5,{"$f":"Q451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":3.1825028561060588E-5},4.7793688672465444E-5,{"$f":"R451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":3.6334195371234268E-5},5.4565393976175418E-5,{"$f":"S451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"T451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"U451*(Direct_cost_personnel*$F451-UN_compensation)*$G451/CPI_2001*12/1000000/$E451*$CK451","v":1.1776005884420542E-5},1.7684784098945059E-5,3.2366943625403198E-4,2.3213440772162421E-5,4.1246953540626478E-6,2.7013951258817289E-4,0,3.0124164799968353E-6,2.3179371059637256E-5,{"$f":"BW451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":4.7891057215930402E-4},6.7515580813187726E-4,{"$f":"BY451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":4.7646131931839385E-4},6.7179793773334336E-4,{"$f":"CA451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":2.4492528409101805E-6},3.3578703985338718E-6,{"$f":"CC451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"CE451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"CG451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,{"$f":"CI451*Direct_cost_personnel*$F451*$G451/CPI_2001*12/1000000/$E451*$CK451","v":0},0,null,0,0,742,null,700]
["Germany",2005,284500,38000,2771057,1.0780419999999999,195.3,495.0047214545454,43.000763999999997,11.878139999999998,392.8889498181818,0,3.3001200000000002,43.936747636363634,287.5,256.41666666666703,0,30.1666666666667,0.91666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,985,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX452","v":0},{"$f":"Include_Afghanistan*DY452","v":0},{"$f":"Include_Afghanistan*DZ452","v":0},null,null,null,3150,null,{"$f":"IF(NOT(ISBLANK(AV452)),Personnel_plane*AV452,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY452)),Personnel_plane*AY452,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA452)),Personnel_plane*BA452,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV452*Include_Iraq","v":0},0,4135,4135,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":4135},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V452:$BV452))-IF($AV$19=BY$19,$AV452)","v":4135},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V452:$BV452))-IF($AV$19=CA$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V452:$BV452))-IF($AV$19=CC$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V452:$BV452))-IF($AV$19=CE$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V452:$BV452))-IF($AV$19=CG$19,$AV452)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V452:$BV452*INDIRECT(\"Months_non_UN_operation\"&$B452),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V452:$BV452))-IF($AV$19=CI$19,$AV452)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B452-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":3.0849690961889093E-5},3.183682208824871E-5,{"$f":"P452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":2.7514347562241416E-5},2.8394754076968524E-5,{"$f":"Q452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"R452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":3.236982066146048E-6},3.3405593031727665E-6,{"$f":"S452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":9.8361333501675426E-8},1.0150870810745967E-7,{"$f":"T452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"U452*(Direct_cost_personnel*$F452-UN_compensation)*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,4.1039293616161766E-4,3.565058883336988E-5,9.8477944541916526E-6,3.2573194297530375E-4,0,2.7360262999229647E-6,{"$f":"N452/$E452*$CK452","v":3.6426583598829452E-5},{"$f":"BW452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":4.8906508458533831E-4},4.5789655420837706E-4,{"$f":"BY452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":4.8906508458533831E-4},4.5789655420837706E-4,{"$f":"CA452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CC452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CE452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CG452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,{"$f":"CI452*Direct_cost_personnel*$F452*$G452/CPI_2001*12/1000000/$E452*$CK452","v":0},0,null,0,0,2800,163]
["Greece",2005,163850,6860,242696,0.88797269999999995,195.3,29.013331636363635,3.2134996363636366,1.0575709090909089,23.503417090909089,0,0.21105272727272725,1.0277912727272727,26.4166666666667,20.6666666666667,0,5.75,0,0,0,null,null,null,null,null,null,null,null,null,null,155,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX453","v":0},{"$f":"Include_Afghanistan*DY453","v":0},{"$f":"Include_Afghanistan*DZ453","v":0},null,null,null,1262,null,{"$f":"IF(NOT(ISBLANK(AV453)),Personnel_plane*AV453,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY453)),Personnel_plane*AY453,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA453)),Personnel_plane*BA453,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV453*Include_Iraq","v":0},0,1417,1417,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":1417},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V453:$BV453))-IF($AV$19=BY$19,$AV453)","v":1417},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V453:$BV453))-IF($AV$19=CA$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V453:$BV453))-IF($AV$19=CC$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V453:$BV453))-IF($AV$19=CE$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V453:$BV453))-IF($AV$19=CG$19,$AV453)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V453:$BV453*INDIRECT(\"Months_non_UN_operation\"&$B453),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V453:$BV453))-IF($AV$19=CI$19,$AV453)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B453-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":2.6075190609250687E-5},1.0469575241864966E-5,{"$f":"P453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":2.0399518205344394E-5},8.1907087065694393E-6,{"$f":"Q453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"R453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":5.6756724039062927E-6},2.2788665352955261E-6,{"$f":"S453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"T453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"U453*(Direct_cost_personnel*$F453-UN_compensation)*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,2.7464454563465692E-4,3.0419469180163495E-5,1.0011124728594175E-5,2.2248686875050658E-4,0,1.9978567478311937E-6,9.7292262275614519E-6,{"$f":"BW453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":1.5761870992797935E-3},5.6159197921978442E-4,{"$f":"BY453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":1.5761870992797935E-3},5.6159197921978442E-4,{"$f":"CA453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CC453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CE453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CG453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,{"$f":"CI453*Direct_cost_personnel*$F453*$G453/CPI_2001*12/1000000/$E453*$CK453","v":0},0,null,0,0,157]
["Hungary",2005,32000,822.98937599999999,110323,0.6443141,195.3,2.6626167272727277,0.24119345454545454,6.5214545454545456E-2,2.1121778181818183,0,4.8558545454545451E-2,0.19547236363636364,108,100.75,0,7.25,0,0,0,null,null,null,null,null,null,null,null,null,null,121,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX454","v":0},{"$f":"Include_Afghanistan*DY454","v":0},{"$f":"Include_Afghanistan*DZ454","v":0},null,null,null,484,null,{"$f":"IF(NOT(ISBLANK(AV454)),Personnel_plane*AV454,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY454)),Personnel_plane*AY454,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA454)),Personnel_plane*BA454,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV454*Include_Iraq","v":0},0,646,646,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":605},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V454:$BV454))-IF($AV$19=BY$19,$AV454)","v":605},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V454:$BV454))-IF($AV$19=CA$19,$AV454)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V454:$BV454))-IF($AV$19=CC$19,$AV454)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V454:$BV454))-IF($AV$19=CE$19,$AV454)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V454:$BV454))-IF($AV$19=CG$19,$AV454)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V454:$BV454*INDIRECT(\"Months_non_UN_operation\"&$B454),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V454:$BV454))-IF($AV$19=CI$19,$AV454)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B454-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.6199745802289239E-4},5.7841285689664394E-5,{"$f":"P454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.5112262866487415E-4},5.3958421604015643E-5,{"$f":"Q454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"R454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.0874829358018239E-5},3.8828640856487677E-6,{"$f":"S454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"T454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"U454*(Direct_cost_personnel*$F454-UN_compensation)*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"H454/$E454*$CK454","v":5.5447068237915426E-5},5.0226793048125194E-6,1.3580457581014973E-6,4.3984575930797408E-5,0,1.0111966006124765E-6,4.0705706435915119E-6,{"$f":"BW454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.147004213633383E-3},3.4597657921780746E-4,{"$f":"BY454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":1.0742067325823482E-3},3.2401831335413851E-4,{"$f":"CA454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":7.2797481051035148E-5},2.1958265863668895E-5,{"$f":"CC454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"CE454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"CG454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0,{"$f":"CI454*Direct_cost_personnel*$F454*$G454/CPI_2001*12/1000000/$E454*$CK454","v":0},0]
["India",2005,1325000,17620.453376000001,808668,0.33132400000000001,195.3,3.9925952727272724,0.71249454545454549,7.2352363636363617E-2,2.7559494545454544,0,1.4934545454545454E-3,0.45030545454545451,6309,203,654.75,5451.25,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX455","v":0},{"$f":"Include_Afghanistan*DY455","v":0},{"$f":"Include_Afghanistan*DZ455","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV455)),Personnel_plane*AV455,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY455)),Personnel_plane*AY455,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA455)),Personnel_plane*BA455,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV455*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V455:BV455,INDIRECT(\"Months_non_UN_operation\"&B455))/12","v":0},{"$f":"SUM(W455:BV455)-AV455","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V455:$BV455))-IF($AV$19=BY$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V455:$BV455))-IF($AV$19=CA$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V455:$BV455))-IF($AV$19=CC$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V455:$BV455))-IF($AV$19=CE$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V455:$BV455))-IF($AV$19=CG$19,$AV455)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V455:$BV455*INDIRECT(\"Months_non_UN_operation\"&$B455),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V455:$BV455))-IF($AV$19=CI$19,$AV455)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B455-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":5.4867084803390451E-4},2.3835675523315949E-4,{"$f":"P455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":1.7654173743997875E-5},7.6694280095627476E-6,{"$f":"Q455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":5.6941232802377408E-5},2.473673886335571E-5,{"$f":"R455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":4.7407544148752928E-4},2.05950588360241E-4,{"$f":"S455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"T455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"U455*(Direct_cost_personnel*$F455-UN_compensation)*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,1.134281960446254E-5,2.0241713838262341E-6,2.0555046345159741E-7,7.8295533021990229E-6,0,4.2428506621418954E-9,1.2793016043235438E-6,{"$f":"BW455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"BY455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CA455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CC455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CE455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CG455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0,{"$f":"CI455*Direct_cost_personnel*$F455*$G455/CPI_2001*12/1000000/$E455*$CK455","v":0},0]
["Indonesia",2005,302000,2383.9979520000002,285739,0.40539599999999998,195.3,4.7085709090909083,0.83620254545454531,0.35357345454545452,3.111610909090909,0,0.2064370909090909,0.20074690909090906,201.833333333333,4,0,197.833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX456","v":0},{"$f":"Include_Afghanistan*DY456","v":0},{"$f":"Include_Afghanistan*DZ456","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV456)),Personnel_plane*AV456,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY456)),Personnel_plane*AY456,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA456)),Personnel_plane*BA456,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV456*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V456:$BV456))-IF($AV$19=BY$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V456:$BV456))-IF($AV$19=CA$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V456:$BV456))-IF($AV$19=CC$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V456:$BV456))-IF($AV$19=CE$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V456:$BV456))-IF($AV$19=CG$19,$AV456)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V456:$BV456*INDIRECT(\"Months_non_UN_operation\"&$B456),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V456:$BV456))-IF($AV$19=CI$19,$AV456)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B456-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":6.5582450432654036E-5},1.2810270551236395E-5,{"$f":"P456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":1.2997347732317911E-6},2.5387819424415688E-7,{"$f":"Q456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"R456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":6.4282715659422246E-5},1.2556392356992238E-5,{"$f":"S456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"T456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"U456*(Direct_cost_personnel*$F456-UN_compensation)*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,3.7857818902282295E-5,6.7232298594729437E-6,2.8427988171511945E-6,2.5017952275773038E-5,0,1.6597940549777672E-6,1.6140438949073566E-6,{"$f":"BW456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"BY456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CA456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CC456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CE456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CG456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0,{"$f":"CI456*Direct_cost_personnel*$F456*$G456/CPI_2001*12/1000000/$E456*$CK456","v":0},0]
["Ireland",2005,10460,947,203634,1.2563219999999999,195.3,16.961842909090908,1.7880196363636363,0.47543999999999997,12.677555999999999,0,0.1490029090909091,1.8718243636363634,473.91666666666703,22.5833333333333,18.5833333333333,432.75,0,0,0,null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX457","v":0},{"$f":"Include_Afghanistan*DY457","v":0},{"$f":"Include_Afghanistan*DZ457","v":0},null,null,null,211,null,{"$f":"IF(NOT(ISBLANK(AV457)),Personnel_plane*AV457,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY457)),Personnel_plane*AY457,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA457)),Personnel_plane*BA457,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV457*Include_Iraq","v":0},0,262,262,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":262},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V457:$BV457))-IF($AV$19=BY$19,$AV457)","v":262},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V457:$BV457))-IF($AV$19=CA$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V457:$BV457))-IF($AV$19=CC$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V457:$BV457))-IF($AV$19=CE$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V457:$BV457))-IF($AV$19=CG$19,$AV457)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V457:$BV457*INDIRECT(\"Months_non_UN_operation\"&$B457),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V457:$BV457))-IF($AV$19=CI$19,$AV457)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B457-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":8.18147111548845E-4},4.8406756007134084E-4,{"$f":"P457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":3.8986788681156396E-5},2.3067049196295605E-5,{"$f":"Q457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":3.2081379615859316E-5},1.8981372585881611E-5,{"$f":"R457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":7.4707894325182851E-4},4.4201913828916325E-4,{"$f":"S457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"T457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"U457*(Direct_cost_personnel*$F457-UN_compensation)*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,1.9136333861134044E-4,2.0172419291408172E-5,5.3639092283193412E-6,1.4302805742246179E-4,0,1.6810492998467844E-6,2.1117903369304367E-5,{"$f":"BW457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":4.9142006721869579E-4},2.6761181798211619E-4,{"$f":"BY457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":4.9142006721869579E-4},2.6761181798211619E-4,{"$f":"CA457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CC457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CE457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CG457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,{"$f":"CI457*Direct_cost_personnel*$F457*$G457/CPI_2001*12/1000000/$E457*$CK457","v":0},0,null,0,0,7]
["Italy",2005,191152,31300,1789376,1.077758,195.3,254.62683927272727,33.05554363636363,4.1977112727272727,194.68479818181817,0,1.9302239999999997,20.758562181818181,244.333333333333,50.3333333333333,59.3333333333333,127.666666666667,7,0,0,null,null,null,null,null,null,null,null,2,null,810,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX458","v":0},{"$f":"Include_Afghanistan*DY458","v":0},{"$f":"Include_Afghanistan*DZ458","v":0},null,null,null,2280,null,{"$f":"IF(NOT(ISBLANK(AV458)),Personnel_plane*AV458,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY458)),Personnel_plane*AY458,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA458)),Personnel_plane*BA458,0)","v":0},null,null,null,null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV458*Include_Iraq","v":0},0,3167.3333333333335,3168,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":3090},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V458:$BV458))-IF($AV$19=BY$19,$AV458)","v":3090},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":76},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V458:$BV458))-IF($AV$19=CA$19,$AV458)","v":76},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":1.3333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V458:$BV458))-IF($AV$19=CC$19,$AV458)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V458:$BV458))-IF($AV$19=CE$19,$AV458)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V458:$BV458))-IF($AV$19=CG$19,$AV458)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V458:$BV458*INDIRECT(\"Months_non_UN_operation\"&$B458),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V458:$BV458))-IF($AV$19=CI$19,$AV458)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B458-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":4.0589473018565052E-5},5.1366810235638344E-5,{"$f":"P458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":8.3615421907275939E-6},1.0581703063548968E-5,{"$f":"Q458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":9.8566523837716027E-6},1.2473795664316003E-5,{"$f":"R458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":2.1208414960587279E-5},2.6839683929399126E-5,{"$f":"S458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":1.1628634834786726E-6},1.4716275783743609E-6,{"$f":"T458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,{"$f":"U458*(Direct_cost_personnel*$F458-UN_compensation)*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,3.269177986188216E-4,4.2440323999677667E-5,5.389481063492893E-6,2.4995764715116814E-4,0,2.4782327845861313E-6,2.6652113619896777E-5,{"$f":"BW458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":5.7998176791048523E-4},6.6601659546999641E-4,{"$f":"BY458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":5.6582098384868414E-4},6.4961845959668224E-4,{"$f":"CA458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":1.3916632612459548E-5},1.5977670850921631E-5,{"$f":"CC458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":2.4415144934139556E-7},4.2046502239267447E-7,{"$f":"CE458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,{"$f":"CG458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,{"$f":"CI458*Direct_cost_personnel*$F458*$G458/CPI_2001*12/1000000/$E458*$CK458","v":0},0,null,3100,0,1868]
["Japan",2005,260250,43900,4571867,1.175416,195.3,945.63481418181811,85.906506545454533,22.145657454545454,747.4262236363636,0,16.707570545454544,73.448855999999992,30,0,30,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX459","v":0},{"$f":"Include_Afghanistan*DY459","v":0},{"$f":"Include_Afghanistan*DZ459","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV459)),Personnel_plane*AV459,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY459)),Personnel_plane*AY459,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA459)),Personnel_plane*BA459,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV459*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V459:$BV459))-IF($AV$19=BY$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V459:$BV459))-IF($AV$19=CA$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V459:$BV459))-IF($AV$19=CC$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V459:$BV459))-IF($AV$19=CE$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V459:$BV459))-IF($AV$19=CG$19,$AV459)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V459:$BV459*INDIRECT(\"Months_non_UN_operation\"&$B459),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V459:$BV459))-IF($AV$19=CI$19,$AV459)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B459-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":2.145384227331565E-6},2.5429477904177183E-6,{"$f":"P459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"Q459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":2.145384227331565E-6},2.5429477904177183E-6,{"$f":"R459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"S459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"T459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"U459*(Direct_cost_personnel*$F459-UN_compensation)*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,4.7518843198132466E-4,4.3168649810812801E-5,1.1128355347329304E-5,3.7558716103190968E-4,0,8.3956767778067699E-6,3.69085890134661E-5,{"$f":"BW459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"BY459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CA459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CC459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CE459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CG459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,{"$f":"CI459*Direct_cost_personnel*$F459*$G459/CPI_2001*12/1000000/$E459*$CK459","v":0},0,null,1060,0]
["Luxembourg",2005,900,156.49655999999999,37724,1.1850179999999999,195.3,2.6086767272727269,0.19666690909090906,8.8266545454545445E-2,2.1440039999999998,0,3.0418909090909087E-2,0.14932036363636361,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX460","v":0},{"$f":"Include_Afghanistan*DY460","v":0},{"$f":"Include_Afghanistan*DZ460","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV460)),Personnel_plane*AV460,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY460)),Personnel_plane*AY460,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA460)),Personnel_plane*BA460,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV460*Include_Iraq","v":0},0,46,46,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":46},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V460:$BV460))-IF($AV$19=BY$19,$AV460)","v":46},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V460:$BV460))-IF($AV$19=CA$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V460:$BV460))-IF($AV$19=CC$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V460:$BV460))-IF($AV$19=CE$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V460:$BV460))-IF($AV$19=CG$19,$AV460)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V460:$BV460*INDIRECT(\"Months_non_UN_operation\"&$B460),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V460:$BV460))-IF($AV$19=CI$19,$AV460)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B460-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"P460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"Q460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"R460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"S460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"T460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"U460*(Direct_cost_personnel*$F460-UN_compensation)*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,1.5886876605541463E-4,1.1977041403619908E-5,5.3754445745364958E-6,1.3057013402115698E-4,0,1.8525156841019842E-6,9.0936303719992564E-6,{"$f":"BW460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":4.393048172666354E-4},4.8712270924468717E-4,{"$f":"BY460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":4.393048172666354E-4},4.8712270924468717E-4,{"$f":"CA460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CC460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CE460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CG460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0,{"$f":"CI460*Direct_cost_personnel*$F460*$G460/CPI_2001*12/1000000/$E460*$CK460","v":0},0]
["Mexico",2005,193000,2717.6158719999999,848546,0.65396699999999996,195.3,27.693043636363637,5.0806309090909085,0.15869563636363634,20.072607272727272,0,0.74914254545454551,1.6319672727272727,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX461","v":0},{"$f":"Include_Afghanistan*DY461","v":0},{"$f":"Include_Afghanistan*DZ461","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV461)),Personnel_plane*AV461,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY461)),Personnel_plane*AY461,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA461)),Personnel_plane*BA461,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV461*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V461:$BV461))-IF($AV$19=BY$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V461:$BV461))-IF($AV$19=CA$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V461:$BV461))-IF($AV$19=CC$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V461:$BV461))-IF($AV$19=CE$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V461:$BV461))-IF($AV$19=CG$19,$AV461)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V461:$BV461*INDIRECT(\"Months_non_UN_operation\"&$B461),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V461:$BV461))-IF($AV$19=CI$19,$AV461)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B461-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"P461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"Q461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"R461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"S461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"T461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"U461*(Direct_cost_personnel*$F461-UN_compensation)*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,7.4977558482279151E-5,1.3755559198015941E-5,4.2966065819912347E-7,5.4345600485261466E-5,0,2.028266728313911E-6,4.418471412488695E-6,{"$f":"BW461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"BY461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CA461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CC461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CE461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CG461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0,{"$f":"CI461*Direct_cost_personnel*$F461*$G461/CPI_2001*12/1000000/$E461*$CK461","v":0},0]
["Netherlands",2005,53130,9940,639579,1.1144529999999999,195.3,80.285730545454541,8.3896701818181807,2.2956905454545451,60.358110545454544,0,0.66997854545454538,8.5722807272727266,21.9166666666667,7,13.1666666666667,1.75,0,0,0,null,null,null,null,null,null,null,null,null,null,384,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX462","v":0},{"$f":"Include_Afghanistan*DY462","v":0},{"$f":"Include_Afghanistan*DZ462","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV462)),Personnel_plane*AV462,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY462)),Personnel_plane*AY462,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA462)),Personnel_plane*BA462,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV462*Include_Iraq","v":0},0,384,384,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":384},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V462:$BV462))-IF($AV$19=BY$19,$AV462)","v":384},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V462:$BV462))-IF($AV$19=CA$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V462:$BV462))-IF($AV$19=CC$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V462:$BV462))-IF($AV$19=CE$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V462:$BV462))-IF($AV$19=CG$19,$AV462)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V462:$BV462*INDIRECT(\"Months_non_UN_operation\"&$B462),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V462:$BV462))-IF($AV$19=CI$19,$AV462)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B462-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":1.0568495347374521E-5},1.472864755901182E-5,{"$f":"P462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":3.3754890082869147E-6},4.7042068249315245E-6,{"$f":"Q462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":6.3491340870158781E-6},8.8483890278474141E-6,{"$f":"R462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":8.4387225207172867E-7},1.1760517062328811E-6,{"$f":"S462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"T462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"U462*(Direct_cost_personnel*$F462-UN_compensation)*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,2.8838997717967242E-4,3.0136074939365488E-5,8.2462243230183672E-6,2.1680906438232908E-4,0,2.4065932528958661E-6,3.0792020282063571E-5,{"$f":"BW462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":2.0342283815907435E-4},2.5805934582481506E-4,{"$f":"BY462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":2.0342283815907435E-4},2.5805934582481506E-4,{"$f":"CA462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CC462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CE462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CG462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,{"$f":"CI462*Direct_cost_personnel*$F462*$G462/CPI_2001*12/1000000/$E462*$CK462","v":0},0,null,1100,0,1200]
["New Zealand",2005,8660,1420,111678,1.060889,195.3,10.607113090909092,1.0971076363636363,0.30305781818181821,8.0005036363636357,0,8.5480363636363632E-2,1.1209636363636362,13.25,1,8.1666666666666696,1.0833333333333299,1,2,0,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX463","v":0},{"$f":"Include_Afghanistan*DY463","v":0},{"$f":"Include_Afghanistan*DZ463","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV463)),Personnel_plane*AV463,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY463)),Personnel_plane*AY463,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA463)),Personnel_plane*BA463,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV463*Include_Iraq","v":0},0,35,35,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V463:$BV463))-IF($AV$19=BY$19,$AV463)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V463:$BV463))-IF($AV$19=CA$19,$AV463)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V463:$BV463))-IF($AV$19=CC$19,$AV463)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V463:$BV463))-IF($AV$19=CE$19,$AV463)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V463:$BV463))-IF($AV$19=CG$19,$AV463)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V463:$BV463*INDIRECT(\"Months_non_UN_operation\"&$B463),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V463:$BV463))-IF($AV$19=CI$19,$AV463)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B463-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":3.4659508135898452E-5},4.4694563244429215E-5,{"$f":"P463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.6158119347847886E-6},3.3731745844852235E-6,{"$f":"Q463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.136246413407578E-5},2.7547592439962674E-5,{"$f":"R463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.833796262683512E-6},3.6542724665256472E-6,{"$f":"S463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.6158119347847886E-6},3.3731745844852235E-6,{"$f":"T463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":5.2316238695695772E-6},6.7463491689704471E-6,{"$f":"U463*(Direct_cost_personnel*$F463-UN_compensation)*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,2.1820543632219039E-4,2.2569274828445968E-5,6.2343884599374119E-6,1.6458327273480373E-4,0,1.7584690466097044E-6,2.3060031252393552E-5,{"$f":"BW463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":1.0108140874634478E-4},1.1806111045698285E-4,{"$f":"BY463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":2.5992362249060092E-5},3.035857126036702E-5,{"$f":"CA463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":7.50890464972847E-5},8.7702539196615832E-5,{"$f":"CC463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,{"$f":"CE463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,{"$f":"CG463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,{"$f":"CI463*Direct_cost_personnel*$F463*$G463/CPI_2001*12/1000000/$E463*$CK463","v":0},0,null,61,61,156]
["Norway",2005,25800,4840,304056,1.380898,195.3,31.666240363636362,3.3707312727272725,0.82475781818181815,23.749313454545451,0,0.277308,3.4441298181818176,62.4166666666667,21.4166666666667,12.3333333333333,28.1666666666667,8.3333333333333301E-2,0.41666666666666702,0,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX464","v":0},{"$f":"Include_Afghanistan*DY464","v":0},{"$f":"Include_Afghanistan*DZ464","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV464)),Personnel_plane*AV464,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY464)),Personnel_plane*AY464,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA464)),Personnel_plane*BA464,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV464*Include_Iraq","v":0},0,31,31,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V464:$BV464))-IF($AV$19=BY$19,$AV464)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V464:$BV464))-IF($AV$19=CA$19,$AV464)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V464:$BV464))-IF($AV$19=CC$19,$AV464)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V464:$BV464))-IF($AV$19=CE$19,$AV464)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V464:$BV464))-IF($AV$19=CG$19,$AV464)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V464:$BV464*INDIRECT(\"Months_non_UN_operation\"&$B464),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V464:$BV464))-IF($AV$19=CI$19,$AV464)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B464-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":7.9939690830857344E-5},8.8472570243100829E-5,{"$f":"P464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":2.7429239710988456E-5},3.0357076839088034E-5,{"$f":"Q464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":1.5795826759635312E-5},1.748189638982494E-5,{"$f":"R464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":3.6074253005113219E-5},3.9924871484870629E-5,{"$f":"S464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":1.0672855918672529E-7},1.1812092155287149E-7,{"$f":"T464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":5.3364279593362712E-7},5.9060460776435808E-7,{"$f":"U464*(Direct_cost_personnel*$F464-UN_compensation)*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,2.3926486051681142E-4,2.54686864795885E-5,6.2317332926592356E-6,1.7944587377026147E-4,0,2.0952932580019325E-6,2.602327371630023E-5,{"$f":"BW464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":4.2802648188743376E-5},4.3940982817668208E-5,{"$f":"BY464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":3.8660456428542394E-5},3.968862964176483E-5,{"$f":"CA464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":4.1421917602009718E-6},4.2523531759033753E-6,{"$f":"CC464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,{"$f":"CE464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,{"$f":"CG464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,{"$f":"CI464*Direct_cost_personnel*$F464*$G464/CPI_2001*12/1000000/$E464*$CK464","v":0},0,null,12,12,434]
["Poland",2005,142000,3868.0565759999999,303976,0.57769360000000003,195.3,3.4237985454545448,0.53153127272727263,0,2.8922672727272722,0,0,0,706.58333333333303,116.75,571.5,17.3333333333333,1,0,0,null,null,null,null,null,null,null,null,null,null,236,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX465","v":0},{"$f":"Include_Afghanistan*DY465","v":0},{"$f":"Include_Afghanistan*DZ465","v":0},null,null,null,312,null,{"$f":"IF(NOT(ISBLANK(AV465)),Personnel_plane*AV465,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY465)),Personnel_plane*AY465,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA465)),Personnel_plane*BA465,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV465*Include_Iraq","v":0},0,548,548,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":548},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V465:$BV465))-IF($AV$19=BY$19,$AV465)","v":548},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V465:$BV465))-IF($AV$19=CA$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V465:$BV465))-IF($AV$19=CC$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V465:$BV465))-IF($AV$19=CE$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V465:$BV465))-IF($AV$19=CG$19,$AV465)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V465:$BV465*INDIRECT(\"Months_non_UN_operation\"&$B465),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V465:$BV465))-IF($AV$19=CI$19,$AV465)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B465-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":3.3757823570213901E-4},1.4546702648200253E-4,{"$f":"P465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":5.5778642318515982E-5},2.4035771211379364E-5,{"$f":"Q465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":2.7304063456130097E-4},1.1765690147583133E-4,{"$f":"R465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":8.2811974320137808E-6},3.5684799514396131E-6,{"$f":"S465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":4.7776139030848805E-7},2.0587384335228576E-7,{"$f":"T465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"U465*(Direct_cost_personnel*$F465-UN_compensation)*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,2.5876462332584659E-5,4.0172191134253923E-6,0,2.1859243219159265E-5,0,0,0,{"$f":"BW465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":3.1662101864993994E-4},1.1281886615705262E-4,{"$f":"BY465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":3.1662101864993994E-4},1.1281886615705262E-4,{"$f":"CA465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CC465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CE465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CG465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0,{"$f":"CI465*Direct_cost_personnel*$F465*$G465/CPI_2001*12/1000000/$E465*$CK465","v":0},0]
["Portugal",2005,44900,2960,192181,0.85102990000000001,195.3,32.518384363636365,2.5329959999999998,0.63844254545454537,25.961390181818182,0,0.31120472727272724,3.0743509090909087,37.0833333333333,10.6666666666667,0,8.8333333333333304,0,16,1.5833333333333299,null,null,null,null,null,null,null,null,null,null,227,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX466","v":0},{"$f":"Include_Afghanistan*DY466","v":0},{"$f":"Include_Afghanistan*DZ466","v":0},null,null,null,308,null,{"$f":"IF(NOT(ISBLANK(AV466)),Personnel_plane*AV466,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY466)),Personnel_plane*AY466,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA466)),Personnel_plane*BA466,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV466*Include_Iraq","v":0},0,535,535,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":535},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V466:$BV466))-IF($AV$19=BY$19,$AV466)","v":535},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V466:$BV466))-IF($AV$19=CA$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V466:$BV466))-IF($AV$19=CC$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V466:$BV466))-IF($AV$19=CE$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V466:$BV466))-IF($AV$19=CG$19,$AV466)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V466:$BV466*INDIRECT(\"Months_non_UN_operation\"&$B466),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V466:$BV466))-IF($AV$19=CI$19,$AV466)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B466-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":4.4058171232155405E-5},2.9224674376024153E-5,{"$f":"P466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.2672912174642508E-5},8.4061984722047343E-6,{"$f":"Q466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"R466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.0494755394625789E-5},6.9613831097945216E-6,{"$f":"S466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"T466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.9009368261963699E-5},1.2609297708307063E-5,{"$f":"U466*(Direct_cost_personnel*$F466-UN_compensation)*$G466/CPI_2001*12/1000000/$E466*$CK466","v":1.8811354009234874E-6},1.2477950857178835E-6,3.8873577123306046E-4,3.0280291375464482E-5,7.6321582437780639E-6,3.1035124383045902E-4,0,3.7202466246453367E-6,3.6751831158713565E-5,{"$f":"BW466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":7.2025963218204966E-4},4.2162339212151737E-4,{"$f":"BY466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":7.2025963218204966E-4},4.2162339212151737E-4,{"$f":"CA466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CC466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CE466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CG466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,{"$f":"CI466*Direct_cost_personnel*$F466*$G466/CPI_2001*12/1000000/$E466*$CK466","v":0},0,null,128,9,166]
["Russia",2005,1027000,13039.702015999999,763704,0.45027859999999997,195.3,111.41080036363635,6.389261454545454,1.8170378181818181,95.970992727272716,0,0.50745381818181812,6.7260545454545442,298.91666666666703,95.8333333333333,3.75,196,0,2,1.3333333333333299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX467","v":0},{"$f":"Include_Afghanistan*DY467","v":0},{"$f":"Include_Afghanistan*DZ467","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV467)),Personnel_plane*AV467,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY467)),Personnel_plane*AY467,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA467)),Personnel_plane*BA467,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV467*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V467:$BV467))-IF($AV$19=BY$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V467:$BV467))-IF($AV$19=CA$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V467:$BV467))-IF($AV$19=CC$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V467:$BV467))-IF($AV$19=CE$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V467:$BV467))-IF($AV$19=CG$19,$AV467)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V467:$BV467*INDIRECT(\"Months_non_UN_operation\"&$B467),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V467:$BV467))-IF($AV$19=CI$19,$AV467)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B467-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":4.1681140470804689E-5},1.1417165158830223E-5,{"$f":"P467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":1.3363064271375887E-5},3.6603679767646319E-6,{"$f":"Q467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":5.2290251496688273E-7},1.4323179039513785E-7,{"$f":"R467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":2.7330371448935732E-5},7.4862482446525386E-6,{"$f":"S467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"T467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":2.7888134131567082E-7},7.6390288210740193E-8,{"$f":"U467*(Direct_cost_personnel*$F467-UN_compensation)*$G467/CPI_2001*12/1000000/$E467*$CK467","v":1.8592089421044671E-7},5.0926858807159987E-8,3.3514922825233904E-4,1.9220363183857431E-5,5.4660663102795226E-6,2.8870274732946426E-4,0,1.5265374181159689E-6,2.0233514010621827E-5,{"$f":"BW467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"BY467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CA467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CC467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CE467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CG467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0,{"$f":"CI467*Direct_cost_personnel*$F467*$G467/CPI_2001*12/1000000/$E467*$CK467","v":0},0]
["Saudi Arabia",2005,200000,18260.211712,315758,0.64328160000000001,195.3,6.6750250909090898,0.92583054545454546,0.24572945454545453,4.8703821818181812,0,0.15865199999999999,0.47443090909090901,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX468","v":0},{"$f":"Include_Afghanistan*DY468","v":0},{"$f":"Include_Afghanistan*DZ468","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV468)),Personnel_plane*AV468,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY468)),Personnel_plane*AY468,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA468)),Personnel_plane*BA468,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV468*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V468:$BV468))-IF($AV$19=BY$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V468:$BV468))-IF($AV$19=CA$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V468:$BV468))-IF($AV$19=CC$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V468:$BV468))-IF($AV$19=CE$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V468:$BV468))-IF($AV$19=CG$19,$AV468)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V468:$BV468*INDIRECT(\"Months_non_UN_operation\"&$B468),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V468:$BV468))-IF($AV$19=CI$19,$AV468)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B468-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"P468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"Q468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"R468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"S468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"T468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"U468*(Direct_cost_personnel*$F468-UN_compensation)*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,4.8566245931955521E-5,6.7361715273699744E-6,1.7878819869056831E-6,3.5435998457435222E-5,0,1.1543225597893933E-6,3.4518714004552539E-6,{"$f":"BW468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"BY468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CA468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CC468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CE468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CG468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0,{"$f":"CI468*Direct_cost_personnel*$F468*$G468/CPI_2001*12/1000000/$E468*$CK468","v":0},0]
["Slovakia",2005,20000,627.57094400000005,47976,0.70384250000000004,195.3,1.0876014545454544,0.15351490909090909,9.91090909090909E-3,0.79921418181818171,0,6.5061818181818172E-3,0.11845527272727271,298.66666666666703,201.416666666667,96.3333333333333,0.91666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX469","v":0},{"$f":"Include_Afghanistan*DY469","v":0},{"$f":"Include_Afghanistan*DZ469","v":0},null,null,null,111,null,{"$f":"IF(NOT(ISBLANK(AV469)),Personnel_plane*AV469,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY469)),Personnel_plane*AY469,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA469)),Personnel_plane*BA469,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV469*Include_Iraq","v":0},0,113,113,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":113},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V469:$BV469))-IF($AV$19=BY$19,$AV469)","v":113},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V469:$BV469))-IF($AV$19=CA$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V469:$BV469))-IF($AV$19=CC$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V469:$BV469))-IF($AV$19=CE$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V469:$BV469))-IF($AV$19=CG$19,$AV469)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V469:$BV469*INDIRECT(\"Months_non_UN_operation\"&$B469),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V469:$BV469))-IF($AV$19=CI$19,$AV469)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B469-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":1.1428449631972883E-3},4.4877798695944969E-4,{"$f":"P469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":7.7071882702227888E-4},3.0264966363866913E-4,{"$f":"Q469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":3.6861852049555337E-4},1.4475093552598298E-4,{"$f":"R469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":3.5076156794559607E-6},1.3773877947974166E-6,{"$f":"S469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"T469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"U469*(Direct_cost_personnel*$F469-UN_compensation)*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,5.2081290717389782E-5,7.351272450402145E-6,4.7459750580508722E-7,3.8271469732568231E-5,0,3.1155746005740672E-7,5.672393568556917E-6,{"$f":"BW469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":5.040003265307072E-4},1.6979434997684513E-4,{"$f":"BY469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":5.040003265307072E-4},1.6979434997684513E-4,{"$f":"CA469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CC469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CE469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CG469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0,{"$f":"CI469*Direct_cost_personnel*$F469*$G469/CPI_2001*12/1000000/$E469*$CK469","v":0},0]
["South Korea",2005,687700,20300,844866,0.77033949999999995,195.3,45.001220727272724,3.6778200000000001,1.6486123636363634,39.67478836363636,0,0,0,43.5,7,0,26.5,10,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX470","v":0},{"$f":"Include_Afghanistan*DY470","v":0},{"$f":"Include_Afghanistan*DZ470","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV470)),Personnel_plane*AV470,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY470)),Personnel_plane*AY470,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA470)),Personnel_plane*BA470,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV470*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V470:$BV470))-IF($AV$19=BY$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V470:$BV470))-IF($AV$19=CA$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V470:$BV470))-IF($AV$19=CC$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V470:$BV470))-IF($AV$19=CE$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V470:$BV470))-IF($AV$19=CG$19,$AV470)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V470:$BV470*INDIRECT(\"Months_non_UN_operation\"&$B470),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V470:$BV470))-IF($AV$19=CI$19,$AV470)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B470-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":1.0492939235734078E-5},{"$f":"O470/$C470*$D470/$E470*$CK470","v":3.49167997493571E-6},{"$f":"P470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":1.6885189574744495E-6},{"$f":"P470/$C470*$D470/$E470*$CK470","v":5.6187953619655088E-7},{"$f":"Q470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"Q470/$C470*$D470/$E470*$CK470","v":0},{"$f":"R470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":6.3922503390104153E-6},{"$f":"R470/$C470*$D470/$E470*$CK470","v":2.1271153870298003E-6},{"$f":"S470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":2.4121699392492135E-6},{"$f":"S470/$C470*$D470/$E470*$CK470","v":8.0268505170935848E-7},{"$f":"T470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"T470/$C470*$D470/$E470*$CK470","v":0},{"$f":"U470*(Direct_cost_personnel*$F470-UN_compensation)*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"U470/$C470*$D470/$E470*$CK470","v":0},1.2236929459174983E-4,1.0000889570595089E-5,4.4829790999681949E-6,1.0788542592118655E-4,0,0,0,{"$f":"BW470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"BX470/$C470*$D470/$E470*$CK470","v":0},{"$f":"BY470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"BZ470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CA470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CB470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CC470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},0,{"$f":"CE470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CF470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CG470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CH470/$C470*$D470/$E470*$CK470","v":0},{"$f":"CI470*Direct_cost_personnel*$F470*$G470/CPI_2001*12/1000000/$E470*$CK470","v":0},{"$f":"CJ470/$C470*$D470/$E470*$CK470","v":0},null,null,null,null,null,205]
["Spain",2005,147255,13100,1132763,0.95123930000000001,195.3,85.092666545454534,5.9105978181818175,0.57155999999999996,72.713307272727263,0,1.0103410909090909,4.8868603636363632,255.5,16.1666666666667,0,8.3333333333333304,0,3.4166666666666701,227.583333333333,null,null,null,null,null,null,null,null,null,null,512,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX471","v":0},{"$f":"Include_Afghanistan*DY471","v":0},{"$f":"Include_Afghanistan*DZ471","v":0},null,null,null,749,null,{"$f":"IF(NOT(ISBLANK(AV471)),Personnel_plane*AV471,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY471)),Personnel_plane*AY471,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA471)),Personnel_plane*BA471,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV471*Include_Iraq","v":0},0,1261,1261,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":1261},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V471:$BV471))-IF($AV$19=BY$19,$AV471)","v":1261},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V471:$BV471))-IF($AV$19=CA$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V471:$BV471))-IF($AV$19=CC$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V471:$BV471))-IF($AV$19=CE$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V471:$BV471))-IF($AV$19=CG$19,$AV471)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V471:$BV471*INDIRECT(\"Months_non_UN_operation\"&$B471),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V471:$BV471))-IF($AV$19=CI$19,$AV471)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B471-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":5.8371981791537806E-5},4.6098743686692291E-5,{"$f":"P471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":3.6934652536067703E-6},2.9168807159877111E-6,{"$f":"Q471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"R471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":1.9038480688694647E-6},1.503546760818404E-6,{"$f":"S471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"T471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":7.8057770823648145E-7},6.1645417193554644E-7,{"$f":"U471*(Direct_cost_personnel*$F471-UN_compensation)*$G471/CPI_2001*12/1000000/$E471*$CK471","v":5.1994090760825021E-5},4.1061862037950576E-5,1.7257944703892141E-4,1.1987492513075584E-5,1.1592010540282571E-6,1.4747243059770799E-4,0,2.0491085056859775E-6,9.9112143684235848E-6,{"$f":"BW471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":3.2193392103535068E-4},2.2751669584704097E-4,{"$f":"BY471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":3.2193392103535068E-4},2.2751669584704097E-4,{"$f":"CA471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CC471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CE471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CG471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,{"$f":"CI471*Direct_cost_personnel*$F471*$G471/CPI_2001*12/1000000/$E471*$CK471","v":0},0,null,0,0,572]
["Sweden",2005,27600,5900,370580,1.2549520000000001,195.3,47.538818181818186,4.9543712727272728,0.4380152727272727,36.688638545454545,0,0.39558218181818183,5.0622109090909087,320,38.9166666666667,6,265.5,7.75,1.8333333333333299,0,null,null,null,null,null,null,null,null,null,null,77,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX472","v":0},{"$f":"Include_Afghanistan*DY472","v":0},{"$f":"Include_Afghanistan*DZ472","v":0},null,null,null,338,null,{"$f":"IF(NOT(ISBLANK(AV472)),Personnel_plane*AV472,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY472)),Personnel_plane*AY472,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA472)),Personnel_plane*BA472,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV472*Include_Iraq","v":0},0,415,415,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":415},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V472:$BV472))-IF($AV$19=BY$19,$AV472)","v":415},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V472:$BV472))-IF($AV$19=CA$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V472:$BV472))-IF($AV$19=CC$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V472:$BV472))-IF($AV$19=CE$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V472:$BV472))-IF($AV$19=CG$19,$AV472)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V472:$BV472*INDIRECT(\"Months_non_UN_operation\"&$B472),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V472:$BV472))-IF($AV$19=CI$19,$AV472)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B472-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":3.0320255701394362E-4},4.2407915485291023E-4,{"$f":"P472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":3.6873852636852023E-5},5.1574209717788862E-5,{"$f":"Q472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":5.6850479440114418E-6},7.9514841534920681E-6,{"$f":"R472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":2.5156337152250629E-4},3.5185317379202397E-4,{"$f":"S472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":7.3431869276814447E-6},1.027066703159392E-5,{"$f":"T472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":1.7370979828923818E-6},2.4296201580114604E-6,{"$f":"U472*(Direct_cost_personnel*$F472-UN_compensation)*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,2.9471510736660202E-4,3.0714437535897166E-5,2.7154591356543573E-6,2.2744982861592342E-4,0,2.4523967916276297E-6,3.1382985287499448E-5,{"$f":"BW472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":4.2726189043422219E-4},5.4997765394986799E-4,{"$f":"BY472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":4.2726189043422219E-4},5.4997765394986799E-4,{"$f":"CA472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CC472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CE472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CG472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,{"$f":"CI472*Direct_cost_personnel*$F472*$G472/CPI_2001*12/1000000/$E472*$CK472","v":0},0,null,0,0,250]
["Switzerland",2005,4300,3700,372477,1.399602,195.3,41.478807272727266,5.7210010909090911,0.52535563636363636,32.773376727272726,0,0.46785163636363636,1.9912221818181819,29.9166666666667,12.75,9.8333333333333304,7.3333333333333304,0,0,0,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX473","v":0},{"$f":"Include_Afghanistan*DY473","v":0},{"$f":"Include_Afghanistan*DZ473","v":0},null,null,null,244,null,{"$f":"IF(NOT(ISBLANK(AV473)),Personnel_plane*AV473,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY473)),Personnel_plane*AY473,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA473)),Personnel_plane*BA473,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV473*Include_Iraq","v":0},0,274,274,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":274},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V473:$BV473))-IF($AV$19=BY$19,$AV473)","v":274},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V473:$BV473))-IF($AV$19=CA$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V473:$BV473))-IF($AV$19=CC$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V473:$BV473))-IF($AV$19=CE$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V473:$BV473))-IF($AV$19=CG$19,$AV473)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V473:$BV473*INDIRECT(\"Months_non_UN_operation\"&$B473),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V473:$BV473))-IF($AV$19=CI$19,$AV473)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B473-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":3.1734015953828758E-5},1.5877532305491536E-4,{"$f":"P473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":1.352452490511363E-5},6.7667477513654677E-5,{"$f":"Q473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":1.0430679338584366E-5},5.2187989193537575E-5,{"$f":"R473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":7.7788117101307144E-6},3.8919856347722928E-5,{"$f":"S473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"T473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"U473*(Direct_cost_personnel*$F473-UN_compensation)*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,2.5583667008390249E-4,3.5286498452594474E-5,3.2403351362866953E-6,2.0214254267681653E-4,0,2.8856568597447902E-6,1.2281636958459999E-5,{"$f":"BW473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":3.1300882294924243E-4},1.4541873599012846E-3,{"$f":"BY473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":3.1300882294924243E-4},1.4541873599012846E-3,{"$f":"CA473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"CC473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},{"$f":"CD473/$C473*$D473/$E473*$CK473","v":0},{"$f":"CE473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"CG473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,{"$f":"CI473*Direct_cost_personnel*$F473*$G473/CPI_2001*12/1000000/$E473*$CK473","v":0},0,null,0,0,4]
["Turkey",2005,515000,8330.4934400000002,482685,0.61821939999999997,195.3,6.2410810909090904,0.39592036363636363,3.265527272727272E-2,5.4347519999999996,0,3.7090909090909091E-4,0.37738254545454547,269,181.916666666667,0,75.4166666666667,0,4,7.6666666666666696,null,null,null,null,null,null,null,null,null,null,332,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX474","v":0},{"$f":"Include_Afghanistan*DY474","v":0},{"$f":"Include_Afghanistan*DZ474","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV474)),Personnel_plane*AV474,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY474)),Personnel_plane*AY474,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA474)),Personnel_plane*BA474,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV474*Include_Iraq","v":0},0,1272,1272,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":1272},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V474:$BV474))-IF($AV$19=BY$19,$AV474)","v":1272},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V474:$BV474))-IF($AV$19=CA$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V474:$BV474))-IF($AV$19=CC$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V474:$BV474))-IF($AV$19=CE$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V474:$BV474))-IF($AV$19=CG$19,$AV474)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V474:$BV474*INDIRECT(\"Months_non_UN_operation\"&$B474),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V474:$BV474))-IF($AV$19=CI$19,$AV474)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B474-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":8.780172882140913E-5},2.0710375333257811E-5,{"$f":"P474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":5.9377687118072032E-5},1.4005808349597856E-5,{"$f":"Q474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"R474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":2.4616036116287278E-5},5.8063474834567314E-6,{"$f":"S474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"T474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":1.3056019155599871E-6},3.0796097149825743E-7,{"$f":"U474*(Direct_cost_personnel*$F474-UN_compensation)*$G474/CPI_2001*12/1000000/$E474*$CK474","v":2.5024036714899762E-6},5.9025852870499367E-7,2.9705168308650045E-5,1.8844300958965737E-6,1.5542665740098704E-7,2.5867349025624772E-5,0,1.7653859663371285E-9,1.7961971437613773E-6,{"$f":"BW474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":4.9529832664442519E-4},9.7931588936445857E-5,{"$f":"BY474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":4.9529832664442519E-4},9.7931588936445857E-5,{"$f":"CA474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CC474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CE474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CG474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0,{"$f":"CI474*Direct_cost_personnel*$F474*$G474/CPI_2001*12/1000000/$E474*$CK474","v":0},0]
["United Kingdom",2005,216890,51700,2283314,1.1566829999999999,195.3,322.16169818181817,15.495547636363636,8.7547243636363632,257.40000981818179,0,3.0472843636363631,37.464131999999999,393.33333333333297,365.5,0,27.8333333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,1100,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX475","v":0},{"$f":"Include_Afghanistan*DY475","v":0},{"$f":"Include_Afghanistan*DZ475","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV475)),Personnel_plane*AV475,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY475)),Personnel_plane*AY475,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA475)),Personnel_plane*BA475,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV475*Include_Iraq","v":0},0,1500,1500,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":1500},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V475:$BV475))-IF($AV$19=BY$19,$AV475)","v":1500},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V475:$BV475))-IF($AV$19=CA$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V475:$BV475))-IF($AV$19=CC$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V475:$BV475))-IF($AV$19=CE$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V475:$BV475))-IF($AV$19=CG$19,$AV475)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V475:$BV475*INDIRECT(\"Months_non_UN_operation\"&$B475),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V475:$BV475))-IF($AV$19=CI$19,$AV475)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B475-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":5.5340204099635578E-5},9.4337013255181541E-5,{"$f":"P475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":5.1424181182415636E-5},8.7661470368056475E-5,{"$f":"Q475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"R475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":3.9160229172199739E-6},6.6755428871251314E-6,{"$f":"S475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"T475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"U475*(Direct_cost_personnel*$F475-UN_compensation)*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,3.2414868278695421E-4,1.5591118943490999E-5,8.8087205482571004E-6,2.5898756619051615E-4,0,3.0660789849466848E-6,3.7695198119743305E-5,{"$f":"BW475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":2.3101538047947258E-4},3.5975979631213328E-4,{"$f":"BY475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":2.3101538047947258E-4},3.5975979631213328E-4,{"$f":"CA475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CC475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CE475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CG475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,{"$f":"CI475*Direct_cost_personnel*$F475*$G475/CPI_2001*12/1000000/$E475*$CK475","v":0},0,null,9200,9500,3300]
["United States",2005,1546372,495000,12622950,1,195.3,1396.3642756363633,136.33201745454545,21.559119272727273,1081.4639509090907,0,11.544813818181817,145.46437418181816,375.25,282.83333333333297,3.1666666666666701,47.8333333333333,0,4.5833333333333304,36.8333333333333,null,null,null,null,null,null,null,null,null,null,263,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX476","v":0},{"$f":"Include_Afghanistan*DY476","v":0},{"$f":"Include_Afghanistan*DZ476","v":0},null,null,5,1801,null,{"$f":"IF(NOT(ISBLANK(AV476)),Personnel_plane*AV476,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY476)),Personnel_plane*AY476,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA476)),Personnel_plane*BA476,0)","v":0},null,null,46,null,null,687,null,null,null,null,null,null,null,null,null,13,null,null,{"$f":"DV476*Include_Iraq","v":0},0,2764,2815,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":2064},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V476:$BV476))-IF($AV$19=BY$19,$AV476)","v":2115},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":687},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V476:$BV476))-IF($AV$19=CA$19,$AV476)","v":687},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":13},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V476:$BV476))-IF($AV$19=CC$19,$AV476)","v":13},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V476:$BV476))-IF($AV$19=CE$19,$AV476)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V476:$BV476))-IF($AV$19=CG$19,$AV476)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V476:$BV476*INDIRECT(\"Months_non_UN_operation\"&$B476),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V476:$BV476))-IF($AV$19=CI$19,$AV476)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B476-'Humanitarian interventions data'!First_year)","v":2.2973967099940702},{"$f":"O476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":8.1339832049101437E-6},2.1861857306822307E-5,{"$f":"P476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":6.1307437258416599E-6},1.6477713457551588E-5,{"$f":"Q476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":6.8641208480254432E-8},1.8448824731495636E-7,{"$f":"R476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":1.0368435175701575E-6},2.7867435252311775E-6,{"$f":"S476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,{"$f":"T476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":9.9349117537210185E-8},2.6702246321901536E-7,{"$f":"U476*(Direct_cost_personnel*$F476-UN_compensation)*$G476/CPI_2001*12/1000000/$E476*$CK476","v":7.9840563548085262E-7},2.1458896135055406E-6,2.5414048956862178E-4,2.4812641131187788E-5,3.9237935417262518E-6,1.9682813627525529E-4,0,2.1011742329158387E-6,2.6474744387536621E-5,{"$f":"BW476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":6.6569929908569505E-5},1.6400034195524263E-4,{"$f":"BY476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":4.971068572043685E-5},1.2321872939088387E-4,{"$f":"CA476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":1.6546143938924474E-5},4.0024239759592071E-5,{"$f":"CC476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":3.1310024920817774E-7},7.5737280476666219E-7,{"$f":"CE476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,{"$f":"CG476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,{"$f":"CI476*Direct_cost_personnel*$F476*$G476/CPI_2001*12/1000000/$E476*$CK476","v":0},0,null,121600,0,89]
["Australia",2006,51610,17466.417910447763,777974,1.055296,201.6,81.007409454545439,4.9369549090909084,2.024150181818182,65.900238545454542,0,0,8.1460658181818175,92.4166666666667,13.1666666666667,12.8333333333333,23.3333333333333,1,42.0833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX477","v":0},{"$f":"Include_Afghanistan*DY477","v":0},{"$f":"Include_Afghanistan*DZ477","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV477)),Personnel_plane*AV477,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY477)),Personnel_plane*AY477,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA477)),Personnel_plane*BA477,0)","v":0},null,38,null,null,128,25,null,null,null,null,null,null,null,140,null,null,null,null,{"$f":"DV477*Include_Iraq","v":0},0,165,331,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V477:$BV477))-IF($AV$19=BY$19,$AV477)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V477:$BV477))-IF($AV$19=CA$19,$AV477)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V477:$BV477))-IF($AV$19=CC$19,$AV477)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V477:$BV477))-IF($AV$19=CE$19,$AV477)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":140},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V477:$BV477))-IF($AV$19=CG$19,$AV477)","v":306},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V477:$BV477*INDIRECT(\"Months_non_UN_operation\"&$B477),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V477:$BV477))-IF($AV$19=CI$19,$AV477)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B477-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":3.8169404409338482E-5},9.8990655352839947E-5,{"$f":"P477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":5.4380215479490468E-6},1.4103267399232412E-5,{"$f":"Q477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":5.3003501163553744E-6},1.374622265494798E-5,{"$f":"R477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":9.6370002115552363E-6},2.4993132099905446E-5,{"$f":"S477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":4.1301429478093926E-7},1.0711342328530921E-6,{"$f":"T477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":1.738101823869785E-5},4.5076898965900913E-5,{"$f":"U477*(Direct_cost_personnel*$F477-UN_compensation)*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,2.5638856720020924E-4,1.5625469373688663E-5,6.4064382308831709E-6,2.085743495883762E-4,0,0,2.578231000726125E-5,{"$f":"BW477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":7.5280996656689765E-5},3.5454543107437341E-4,{"$f":"BY477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,{"$f":"CA477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":1.1406211614649962E-5},2.6778355821327301E-5,{"$f":"CC477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,{"$f":"CE477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,{"$f":"CG477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":6.3874785042039776E-5},3.2776707525304617E-4,{"$f":"CI477*Direct_cost_personnel*$F477*$G477/CPI_2001*12/1000000/$E477*$CK477","v":0},0,null,1400,0,240]
["Austria",2006,39600,2320,325256,1.0749329999999999,201.6,41.791501090909087,2.600506909090909,1.092177818181818,33.703420363636361,0,0,4.395395999999999,420.25,30.9166666666667,381.58333333333297,6.0833333333333304,1.6666666666666701,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX478","v":0},{"$f":"Include_Afghanistan*DY478","v":0},{"$f":"Include_Afghanistan*DZ478","v":0},null,null,null,554,null,{"$f":"IF(NOT(ISBLANK(AV478)),Personnel_plane*AV478,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY478)),Personnel_plane*AY478,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA478)),Personnel_plane*BA478,0)","v":0},null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"DV478*Include_Iraq","v":0},0,560,560,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":560},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V478:$BV478))-IF($AV$19=BY$19,$AV478)","v":560},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V478:$BV478))-IF($AV$19=CA$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V478:$BV478))-IF($AV$19=CC$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V478:$BV478))-IF($AV$19=CE$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V478:$BV478))-IF($AV$19=CG$19,$AV478)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V478:$BV478*INDIRECT(\"Months_non_UN_operation\"&$B478),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V478:$BV478))-IF($AV$19=CI$19,$AV478)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B478-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":4.2369114082634507E-4},1.8638639079803415E-4,{"$f":"P478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":3.1169822178579063E-5},1.3711947449151445E-5,{"$f":"Q478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":3.8470785917982004E-4},1.69237216629823E-4,{"$f":"R478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":6.1331456038713429E-6},2.6980381773262908E-6,{"$f":"S478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":1.680313864074344E-6},7.3918854173323226E-7,{"$f":"T478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"U478*(Direct_cost_personnel*$F478-UN_compensation)*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,3.1637462855947749E-4,1.9686644077232267E-5,8.2681249184260106E-6,2.5514534822605088E-4,0,0,3.3274511337768352E-5,{"$f":"BW478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":6.2249563865203429E-4},2.4836735002236557E-4,{"$f":"BY478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":6.2249563865203429E-4},2.4836735002236557E-4,{"$f":"CA478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CC478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CE478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CG478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,{"$f":"CI478*Direct_cost_personnel*$F478*$G478/CPI_2001*12/1000000/$E478*$CK478","v":0},0,null,0,0,4]
["Belgium",2006,39690,4786.9879518072294,400171,1.1082080000000001,201.6,43.059850909090905,4.8873359999999995,1.567869818181818,30.331901454545452,0,0,6.2727436363636366,121.25,0,106.833333333333,14.4166666666667,0,0,0,null,null,null,null,null,null,null,null,2,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX479","v":0},{"$f":"Include_Afghanistan*DY479","v":0},{"$f":"Include_Afghanistan*DZ479","v":0},null,null,null,420,null,{"$f":"IF(NOT(ISBLANK(AV479)),Personnel_plane*AV479,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY479)),Personnel_plane*AY479,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA479)),Personnel_plane*BA479,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV479*Include_Iraq","v":0},0,473,473,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":471},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V479:$BV479))-IF($AV$19=BY$19,$AV479)","v":471},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V479:$BV479))-IF($AV$19=CA$19,$AV479)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V479:$BV479))-IF($AV$19=CC$19,$AV479)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V479:$BV479))-IF($AV$19=CE$19,$AV479)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V479:$BV479))-IF($AV$19=CG$19,$AV479)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V479:$BV479*INDIRECT(\"Months_non_UN_operation\"&$B479),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V479:$BV479))-IF($AV$19=CI$19,$AV479)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B479-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":1.0274920751000126E-4},8.9982149748146751E-5,{"$f":"P479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"Q479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":9.0532291428055794E-5},7.9283241221390918E-5,{"$f":"R479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":1.2216916081945197E-5},1.0698908526755618E-5,{"$f":"S479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"T479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"U479*(Direct_cost_personnel*$F479-UN_compensation)*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,2.649512077896314E-4,3.0072226186002937E-5,9.6472466395948501E-6,1.8663496866035861E-4,0,0,3.8596766303675016E-5,{"$f":"BW479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":4.4058429889285789E-4},3.5102314912060552E-4,{"$f":"BY479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":4.3872136316815233E-4},3.4953890747527514E-4,{"$f":"CA479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"CC479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":1.8629357247055299E-6},1.4842416453302557E-6,{"$f":"CE479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"CG479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,{"$f":"CI479*Direct_cost_personnel*$F479*$G479/CPI_2001*12/1000000/$E479*$CK479","v":0},0,null,0,0,265]
["Brazil",2006,288000,11579.654144,1089157,0.64100959999999996,201.6,1.4011276363636362,0,0,1.4011276363636362,0,0,0,1259.8333333333301,2.1666666666666701,0,34.3333333333333,0,4.3333333333333304,1219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX480","v":0},{"$f":"Include_Afghanistan*DY480","v":0},{"$f":"Include_Afghanistan*DZ480","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV480)),Personnel_plane*AV480,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY480)),Personnel_plane*AY480,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA480)),Personnel_plane*BA480,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV480*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V480:$BV480))-IF($AV$19=BY$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V480:$BV480))-IF($AV$19=CA$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V480:$BV480))-IF($AV$19=CC$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V480:$BV480))-IF($AV$19=CE$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V480:$BV480))-IF($AV$19=CG$19,$AV480)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V480:$BV480*INDIRECT(\"Months_non_UN_operation\"&$B480),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V480:$BV480))-IF($AV$19=CI$19,$AV480)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B480-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":2.1048433832591816E-4},1.1451561315911484E-4,{"$f":"P480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":3.61991850540673E-7},1.9694443326742945E-7,{"$f":"Q480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"R480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":5.7361785547214181E-6},3.1208117886992581E-6,{"$f":"S480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"T480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":7.2398370108134431E-7},3.9388886653485801E-7,{"$f":"U480*(Direct_cost_personnel*$F480-UN_compensation)*$G480/CPI_2001*12/1000000/$E480*$CK480","v":2.0366218421957518E-4},1.1080396807061361E-4,3.1675698946841614E-6,0,0,3.1675698946841614E-6,0,0,0,{"$f":"BW480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"BY480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CA480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CC480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CE480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CG480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0,{"$f":"CI480*Direct_cost_personnel*$F480*$G480/CPI_2001*12/1000000/$E480*$CK480","v":0},0]
["Canada",2006,62500,14793.442622950821,1278607,1.065026,201.6,153.54846000000001,8.7234054545454534,3.5765847272727269,126.85470327272726,0,0,14.393766545454545,174.083333333333,0.91666666666666696,41.6666666666667,45.6666666666667,0.41666666666666702,8.3333333333333301E-2,85.3333333333333,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX481","v":0},{"$f":"Include_Afghanistan*DY481","v":0},{"$f":"Include_Afghanistan*DZ481","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV481)),Personnel_plane*AV481,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY481)),Personnel_plane*AY481,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA481)),Personnel_plane*BA481,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,11,null,null,12,null,null,{"$f":"DV481*Include_Iraq","v":0},0,71,71,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":20},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V481:$BV481))-IF($AV$19=BY$19,$AV481)","v":20},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V481:$BV481))-IF($AV$19=CA$19,$AV481)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V481:$BV481))-IF($AV$19=CC$19,$AV481)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V481:$BV481))-IF($AV$19=CE$19,$AV481)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V481:$BV481))-IF($AV$19=CG$19,$AV481)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V481:$BV481*INDIRECT(\"Months_non_UN_operation\"&$B481),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V481:$BV481))-IF($AV$19=CI$19,$AV481)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B481-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":4.4192781560263529E-5},7.935025830678562E-5,{"$f":"P481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":2.3270492923068453E-7},4.1783285848475047E-7,{"$f":"Q481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.0577496783212934E-5},1.8992402658397758E-5,{"$f":"R481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.1592936474401377E-5},2.0815673313603941E-5,{"$f":"S481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.0577496783212937E-7},1.8992402658397756E-7,{"$f":"T481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":2.1154993566425848E-8},3.7984805316795464E-8,{"$f":"U481*(Direct_cost_personnel*$F481-UN_compensation)*$G481/CPI_2001*12/1000000/$E481*$CK481","v":2.1662713412020069E-5},3.8896440644398555E-5,2.9569731544832055E-4,1.679917580727496E-5,6.8876399172483329E-6,2.4429157550481931E-4,0,0,2.7718924218977874E-5,{"$f":"BW481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":1.9891781866727916E-5},3.2363054129909758E-5,{"$f":"BY481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":5.6033188356980051E-6},9.1163532760309167E-6,{"$f":"CA481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":7.8446463699772069E-6},1.2762894586443281E-5,{"$f":"CC481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":6.4438166610527077E-6},1.0483806267435553E-5,{"$f":"CE481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":0},0,{"$f":"CG481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":0},0,{"$f":"CI481*Direct_cost_personnel*$F481*$G481/CPI_2001*12/1000000/$E481*$CK481","v":0},0,null,0,0,2286,null,272]
["China",2006,2255000,44985.147391999999,2712917,0.43461850000000002,201.6,68.470916727272723,10.563746181818182,2.2071741818181816,41.884873090909089,0,4.3847999999999998E-2,13.771275272727271,1462,16.75,151.583333333333,1160.5833333333301,0.41666666666666702,3,129.666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX482","v":0},{"$f":"Include_Afghanistan*DY482","v":0},{"$f":"Include_Afghanistan*DZ482","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV482)),Personnel_plane*AV482,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY482)),Personnel_plane*AY482,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA482)),Personnel_plane*BA482,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV482*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V482:$BV482))-IF($AV$19=BY$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V482:$BV482))-IF($AV$19=CA$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V482:$BV482))-IF($AV$19=CC$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V482:$BV482))-IF($AV$19=CE$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V482:$BV482))-IF($AV$19=CG$19,$AV482)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V482:$BV482*INDIRECT(\"Months_non_UN_operation\"&$B482),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V482:$BV482))-IF($AV$19=CI$19,$AV482)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B482-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":6.0653102510417821E-5},2.6471128822017216E-5,{"$f":"P482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":6.9489703628556641E-7},3.0327729669547762E-7,{"$f":"Q482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":6.2886453184250882E-6},2.7445840929804612E-6,{"$f":"R482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":4.8148413056462969E-5},2.1013646323770674E-5,{"$f":"S482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":1.7285995927501675E-8},7.5442113605840274E-9,{"$f":"T482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":1.2445917067801191E-7},5.4318321796204959E-8,{"$f":"U482*(Direct_cost_personnel*$F482-UN_compensation)*$G482/CPI_2001*12/1000000/$E482*$CK482","v":5.3794019326385294E-6},2.3477585754137535E-6,6.2145348792747298E-5,9.5878326507881722E-6,2.0032681893508657E-6,3.8015411094061151E-5,0,3.9797177898437659E-8,1.2499039680648668E-5,{"$f":"BW482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"BY482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CA482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CC482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CE482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CG482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0,{"$f":"CI482*Direct_cost_personnel*$F482*$G482/CPI_2001*12/1000000/$E482*$CK482","v":0},0]
["Czech Republic",2006,25000,1250.467584,148374,0.62151460000000003,201.6,2.899205454545454,0.26748218181818179,6.9801818181818173E-2,2.2810058181818178,0,0,0.28091563636363637,29.1666666666667,17,0,12.1666666666667,0,0,0,null,null,null,null,null,null,null,null,null,null,65,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX483","v":0},{"$f":"Include_Afghanistan*DY483","v":0},{"$f":"Include_Afghanistan*DZ483","v":0},null,null,null,501,null,{"$f":"IF(NOT(ISBLANK(AV483)),Personnel_plane*AV483,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY483)),Personnel_plane*AY483,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA483)),Personnel_plane*BA483,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV483*Include_Iraq","v":0},0,566,566,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":566},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V483:$BV483))-IF($AV$19=BY$19,$AV483)","v":566},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V483:$BV483))-IF($AV$19=CA$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V483:$BV483))-IF($AV$19=CC$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V483:$BV483))-IF($AV$19=CE$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V483:$BV483))-IF($AV$19=CG$19,$AV483)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V483:$BV483*INDIRECT(\"Months_non_UN_operation\"&$B483),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V483:$BV483))-IF($AV$19=CI$19,$AV483)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B483-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":3.4481620798864271E-5},2.4210313713484437E-5,{"$f":"P483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":2.0097858979909443E-5},1.4111154278716625E-5,{"$f":"Q483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"R483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":1.4383761818954838E-5},1.0099159434767808E-5,{"$f":"S483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"T483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"U483*(Direct_cost_personnel*$F483-UN_compensation)*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,4.8112750192119169E-5,4.4389070027735814E-6,1.1583716620952871E-6,3.7853634327601809E-5,0,0,4.661837199648496E-6,{"$f":"BW483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":7.974476238983676E-4},4.698184306913888E-4,{"$f":"BY483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":7.974476238983676E-4},4.698184306913888E-4,{"$f":"CA483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CC483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CE483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CG483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,{"$f":"CI483*Direct_cost_personnel*$F483*$G483/CPI_2001*12/1000000/$E483*$CK483","v":0},0,null,null,null,103,null,120]
["Denmark",2006,21620,3830.8544303797466,274377,1.400792,201.6,38.931125454545445,2.2265694545454542,0.91290109090909077,32.117738181818176,0,0,3.6739167272727271,91.6666666666667,29.25,35,19.8333333333333,7.5833333333333304,0,0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX484","v":0},{"$f":"Include_Afghanistan*DY484","v":0},{"$f":"Include_Afghanistan*DZ484","v":0},null,null,75,320,null,{"$f":"IF(NOT(ISBLANK(AV484)),Personnel_plane*AV484,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY484)),Personnel_plane*AY484,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA484)),Personnel_plane*BA484,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV484*Include_Iraq","v":0},0,323,398,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":323},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V484:$BV484))-IF($AV$19=BY$19,$AV484)","v":398},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V484:$BV484))-IF($AV$19=CA$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V484:$BV484))-IF($AV$19=CC$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V484:$BV484))-IF($AV$19=CE$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V484:$BV484))-IF($AV$19=CG$19,$AV484)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V484:$BV484*INDIRECT(\"Months_non_UN_operation\"&$B484),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V484:$BV484))-IF($AV$19=CI$19,$AV484)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B484-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":1.4617186903657101E-4},1.457614533908505E-4,{"$f":"P484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":4.6642114574396721E-5},4.6511154672898637E-5,{"$f":"Q484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":5.5811077268508904E-5},5.5654373112870169E-5,{"$f":"R484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":3.1626277118821656E-5},3.1537478097293044E-5,{"$f":"S484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":1.2092400074843592E-5},1.2058447507788532E-5,{"$f":"T484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"U484*(Direct_cost_personnel*$F484-UN_compensation)*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,3.4937212381937042E-4,1.9981474721919649E-5,8.1924729697402251E-6,2.882280506880691E-4,0,0,3.2970125439641494E-5,{"$f":"BW484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":5.5465212198990525E-4},6.3286972854063796E-4,{"$f":"BY484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":5.5465212198990525E-4},6.3286972854063796E-4,{"$f":"CA484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CC484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CE484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CG484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,{"$f":"CI484*Direct_cost_personnel*$F484*$G484/CPI_2001*12/1000000/$E484*$CK484","v":0},0,null,463,0,390,null,1]
["Finland",2006,29300,2695.9259259259261,208143,1.192256,201.6,28.759023272727269,1.6528865454545454,0.67768254545454543,23.701193454545454,0,0,2.7272607272727267,76.9166666666667,6.5,53.5833333333333,12.25,4.5833333333333304,0,0,null,null,null,null,null,null,null,null,null,null,177,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX485","v":0},{"$f":"Include_Afghanistan*DY485","v":0},{"$f":"Include_Afghanistan*DZ485","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV485)),Personnel_plane*AV485,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY485)),Personnel_plane*AY485,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA485)),Personnel_plane*BA485,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV485*Include_Iraq","v":0},0,577,577,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":577},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V485:$BV485))-IF($AV$19=BY$19,$AV485)","v":577},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V485:$BV485))-IF($AV$19=CA$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V485:$BV485))-IF($AV$19=CC$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V485:$BV485))-IF($AV$19=CE$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V485:$BV485))-IF($AV$19=CG$19,$AV485)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V485:$BV485*INDIRECT(\"Months_non_UN_operation\"&$B485),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V485:$BV485))-IF($AV$19=CI$19,$AV485)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B485-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.3576108218909155E-4},8.3721687683991749E-5,{"$f":"P485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.1472767508937308E-5},7.0750721986471861E-6,{"$f":"Q485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":9.4576788567265181E-5},5.8323992611924849E-5,{"$f":"R485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":2.1621754151458772E-5},1.3333789912835082E-5,{"$f":"S485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":8.0897719614301482E-6},4.9888329605845515E-6,{"$f":"T485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"U485*(Direct_cost_personnel*$F485-UN_compensation)*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,3.4021332291236901E-4,1.9553307450448412E-5,8.0168449561861423E-6,2.8038023773243145E-4,0,0,3.2262932773303079E-5,{"$f":"BW485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.1116695936316447E-3},6.2804871671068112E-4,{"$f":"BY485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":1.1116695936316447E-3},6.2804871671068112E-4,{"$f":"CA485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CC485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CE485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CG485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,{"$f":"CI485*Direct_cost_personnel*$F485*$G485/CPI_2001*12/1000000/$E485*$CK485","v":0},0,null,0,0,100]
["France",2006,254895,58526.277372262775,2259577,1.1329739999999999,201.6,220.78110218181814,14.326342909090908,7.2283570909090908,181.24979563636361,0,0,17.976606545454544,1066.8333333333301,57.4166666666667,693.08333333333303,236.583333333333,0,0,79.75,null,null,null,null,null,null,null,null,11,450,450,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX486","v":0},{"$f":"Include_Afghanistan*DY486","v":0},{"$f":"Include_Afghanistan*DZ486","v":0},null,null,null,2455,null,{"$f":"IF(NOT(ISBLANK(AV486)),Personnel_plane*AV486,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY486)),Personnel_plane*AY486,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA486)),Personnel_plane*BA486,0)","v":0},null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV486*Include_Iraq","v":0},0,3193.5,3381,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":2905},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V486:$BV486))-IF($AV$19=BY$19,$AV486)","v":2905},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V486:$BV486))-IF($AV$19=CA$19,$AV486)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":273.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V486:$BV486))-IF($AV$19=CC$19,$AV486)","v":461},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V486:$BV486))-IF($AV$19=CE$19,$AV486)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V486:$BV486))-IF($AV$19=CG$19,$AV486)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V486:$BV486*INDIRECT(\"Months_non_UN_operation\"&$B486),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V486:$BV486))-IF($AV$19=CI$19,$AV486)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B486-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":1.6404047901606069E-4},2.6693038354011028E-4,{"$f":"P486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":8.8286119389209674E-6},1.436611734565979E-5,{"$f":"Q486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":1.065712126211983E-4},1.7341509138440111E-4,{"$f":"R486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":3.6377981559646707E-5},5.9195075681172814E-5,{"$f":"S486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"T486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"U486*(Direct_cost_personnel*$F486-UN_compensation)*$G486/CPI_2001*12/1000000/$E486*$CK486","v":1.2262672896295156E-5},1.9954099128877228E-5,2.4058788040706608E-4,1.5611591936181712E-5,7.8768295571559109E-6,1.9751012983192597E-4,0,0,1.9589329081802497E-5,{"$f":"BW486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":5.3858211274075219E-4},8.4595371980857579E-4,{"$f":"BY486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":4.8992673790884146E-4},7.268546453841801E-4,{"$f":"CA486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":2.5297421923003857E-6},3.7531220932057486E-6,{"$f":"CC486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":4.6125632639610366E-5},1.1534595233119002E-4,{"$f":"CE486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"CG486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,{"$f":"CI486*Direct_cost_personnel*$F486*$G486/CPI_2001*12/1000000/$E486*$CK486","v":0},0,null,0,0,1100,null,220]
["Germany",2006,245702,46300.341296928324,2905445,1.0510429999999999,201.6,459.86061927272726,26.861765454545452,11.013293454545453,377.66319709090908,0,0,44.322363272727273,496.91666666666703,214.5,229,52.4166666666667,1,0,0,null,null,null,null,null,null,null,null,null,741,900,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX487","v":0},{"$f":"Include_Afghanistan*DY487","v":0},{"$f":"Include_Afghanistan*DZ487","v":0},null,null,null,3000,null,{"$f":"IF(NOT(ISBLANK(AV487)),Personnel_plane*AV487,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY487)),Personnel_plane*AY487,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA487)),Personnel_plane*BA487,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV487*Include_Iraq","v":0},0,4332.25,4641,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":3900},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V487:$BV487))-IF($AV$19=BY$19,$AV487)","v":3900},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V487:$BV487))-IF($AV$19=CA$19,$AV487)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":432.25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V487:$BV487))-IF($AV$19=CC$19,$AV487)","v":741},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V487:$BV487))-IF($AV$19=CE$19,$AV487)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V487:$BV487))-IF($AV$19=CG$19,$AV487)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V487:$BV487*INDIRECT(\"Months_non_UN_operation\"&$B487),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V487:$BV487))-IF($AV$19=CI$19,$AV487)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B487-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.4709565416213972E-5},7.93570289232118E-5,{"$f":"P487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":2.3616035784225171E-5},3.4255407085082511E-5,{"$f":"Q487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":2.5212457783625005E-5},3.6571040664260593E-5,{"$f":"R487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.7709737794396416E-6},8.3708823063391289E-6,{"$f":"S487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":1.1009806892412666E-7},1.5969886752952222E-7,{"$f":"T487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"U487*(Direct_cost_personnel*$F487-UN_compensation)*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,3.8971987584342628E-4,2.276464532761426E-5,9.3334788365236802E-6,3.2005970529433729E-4,0,0,3.756204638495108E-5,{"$f":"BW487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.2712491361790444E-4},7.4116244420451265E-4,{"$f":"BY487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":4.7453105501986902E-4},6.2282558336513672E-4,{"$f":"CA487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"CC487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":5.2593858598035479E-5},1.1833686083937597E-4,{"$f":"CE487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"CG487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,{"$f":"CI487*Direct_cost_personnel*$F487*$G487/CPI_2001*12/1000000/$E487*$CK487","v":0},0,null,0,0,2900]
["Greece",2006,147100,7421.272727272727,265318,0.87752870000000005,201.6,22.681366909090904,2.0866254545454543,0.34835127272727268,18.943112727272723,0,0,1.3032774545454544,82.1666666666667,15.4166666666667,57.0833333333333,9.6666666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,155,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX488","v":0},{"$f":"Include_Afghanistan*DY488","v":0},{"$f":"Include_Afghanistan*DZ488","v":0},null,null,null,1429,null,{"$f":"IF(NOT(ISBLANK(AV488)),Personnel_plane*AV488,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY488)),Personnel_plane*AY488,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA488)),Personnel_plane*BA488,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV488*Include_Iraq","v":0},0,1584,1584,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":1584},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V488:$BV488))-IF($AV$19=BY$19,$AV488)","v":1584},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V488:$BV488))-IF($AV$19=CA$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V488:$BV488))-IF($AV$19=CC$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V488:$BV488))-IF($AV$19=CE$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V488:$BV488))-IF($AV$19=CG$19,$AV488)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V488:$BV488*INDIRECT(\"Months_non_UN_operation\"&$B488),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V488:$BV488))-IF($AV$19=CI$19,$AV488)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B488-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":8.0991154478862344E-5},3.8471017031303828E-5,{"$f":"P488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":1.5196109106074603E-5},7.2181928507010357E-6,{"$f":"Q488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":5.6266674257627419E-5},2.6726822176919978E-5,{"$f":"R488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":9.528371115160271E-6},4.5260020036828027E-6,{"$f":"S488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"T488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"U488*(Direct_cost_personnel*$F488-UN_compensation)*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,2.1049486395309421E-4,1.9364967858245073E-5,3.2328807189845629E-6,1.7580192377105814E-4,0,0,1.2095091604806455E-5,{"$f":"BW488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":1.7621464469815933E-3},7.4164005246554027E-4,{"$f":"BY488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":1.7621464469815933E-3},7.4164005246554027E-4,{"$f":"CA488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CC488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CE488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CG488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,{"$f":"CI488*Direct_cost_personnel*$F488*$G488/CPI_2001*12/1000000/$E488*$CK488","v":0},0,null,0,0,158]
["Hungary",2006,32000,740.56255999999996,112533,0.61100140000000003,201.6,5.4437116363636369,0.57256799999999997,0.17833527272727273,3.9921905454545454,0,0,0.70061781818181823,107.416666666667,100,0.5,6.9166666666666696,0,0,0,null,null,null,null,null,null,null,null,null,null,118,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX489","v":0},{"$f":"Include_Afghanistan*DY489","v":0},{"$f":"Include_Afghanistan*DZ489","v":0},null,null,null,268,null,{"$f":"IF(NOT(ISBLANK(AV489)),Personnel_plane*AV489,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY489)),Personnel_plane*AY489,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA489)),Personnel_plane*BA489,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV489*Include_Iraq","v":0},0,427,427,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":386},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V489:$BV489))-IF($AV$19=BY$19,$AV489)","v":386},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V489:$BV489))-IF($AV$19=CA$19,$AV489)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V489:$BV489))-IF($AV$19=CC$19,$AV489)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V489:$BV489))-IF($AV$19=CE$19,$AV489)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V489:$BV489))-IF($AV$19=CG$19,$AV489)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V489:$BV489*INDIRECT(\"Months_non_UN_operation\"&$B489),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V489:$BV489))-IF($AV$19=CI$19,$AV489)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B489-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":1.6406127089158335E-4},5.4392941125052181E-5,{"$f":"P489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":1.5273353380131836E-4},5.0637338518279621E-5,{"$f":"Q489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.6366766900659174E-7},2.5318669259139806E-7,{"$f":"R489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":1.056406942125786E-5},3.502415914181008E-6,{"$f":"S489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"T489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"U489*(Direct_cost_personnel*$F489-UN_compensation)*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,1.1911164136688447E-4,1.2528127650734846E-5,3.9020816066491405E-6,8.735149844125295E-5,0,0,1.5329933668247535E-5,{"$f":"BW489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.7979849120313682E-4},2.1622143547305391E-4,{"$f":"BY489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.0492322623983816E-4},1.954601266805593E-4,{"$f":"CA489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":7.4875264963298864E-5},2.076130879249464E-5,{"$f":"CC489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"CE489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"CG489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,{"$f":"CI489*Direct_cost_personnel*$F489*$G489/CPI_2001*12/1000000/$E489*$CK489","v":0},0,null,null,null,175]
["India",2006,1316000,17623.502848,908465,0.33496140000000002,201.6,4.7123661818181821,0.5122810909090908,0.10705636363636363,3.6492916363636363,0,1.2894545454545454E-2,0.43084254545454542,9033.1666666666697,88.1666666666667,859.91666666666697,8085.0833333333303,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX490","v":0},{"$f":"Include_Afghanistan*DY490","v":0},{"$f":"Include_Afghanistan*DZ490","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV490)),Personnel_plane*AV490,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY490)),Personnel_plane*AY490,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA490)),Personnel_plane*BA490,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV490*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V490:$BV490))-IF($AV$19=BY$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V490:$BV490))-IF($AV$19=CA$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V490:$BV490))-IF($AV$19=CC$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V490:$BV490))-IF($AV$19=CE$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V490:$BV490))-IF($AV$19=CG$19,$AV490)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V490:$BV490*INDIRECT(\"Months_non_UN_operation\"&$B490),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V490:$BV490))-IF($AV$19=CI$19,$AV490)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B490-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.8581542849967838E-4},3.2787413760001116E-4,{"$f":"P490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.6698160791957385E-6},3.2001590212071421E-6,{"$f":"Q490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.4806079509660535E-5},3.1212136994174385E-5,{"$f":"R490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":7.0333953291082168E-4},2.9346184158462937E-4,{"$f":"S490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"T490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"U490*(Direct_cost_personnel*$F490-UN_compensation)*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,1.2772320999446253E-5,1.3884783742576024E-6,2.9016383460877627E-7,9.8909809640997066E-6,0,3.4949167219399143E-8,1.1677486592607683E-6,{"$f":"BW490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"BY490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CA490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CC490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CE490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CG490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0,{"$f":"CI490*Direct_cost_personnel*$F490*$G490/CPI_2001*12/1000000/$E490*$CK490","v":0},0]
["Indonesia",2006,302000,2400.0645119999999,364281,0.47461059999999999,201.6,2.9835992727272727,1.5003752727272726,3.8576727272727269E-2,1.2883952727272727,0,4.3658181818181816E-3,0.15188618181818181,349.83333333333297,3.6666666666666701,141.666666666667,204.5,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX491","v":0},{"$f":"Include_Afghanistan*DY491","v":0},{"$f":"Include_Afghanistan*DZ491","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV491)),Personnel_plane*AV491,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY491)),Personnel_plane*AY491,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA491)),Personnel_plane*BA491,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV491*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V491:$BV491))-IF($AV$19=BY$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V491:$BV491))-IF($AV$19=CA$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V491:$BV491))-IF($AV$19=CC$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V491:$BV491))-IF($AV$19=CE$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V491:$BV491))-IF($AV$19=CG$19,$AV491)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V491:$BV491*INDIRECT(\"Months_non_UN_operation\"&$B491),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V491:$BV491))-IF($AV$19=CI$19,$AV491)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B491-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":1.210032227030421E-4},1.8792286932105519E-5,{"$f":"P491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":1.2682567410514203E-6},1.9696537041749508E-7,{"$f":"Q491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":4.9000828631532224E-5},7.6100256752214119E-6,{"$f":"R491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":7.0734137330458682E-5},1.0985295886466648E-5,{"$f":"S491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"T491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"U491*(Direct_cost_personnel*$F491-UN_compensation)*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,2.0167077482921909E-5,1.0141504140699278E-5,2.6075212414014814E-7,8.708665245775552E-6,0,2.9509925932042107E-8,1.0266460463748851E-6,{"$f":"BW491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"BY491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CA491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CC491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CE491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CG491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0,{"$f":"CI491*Direct_cost_personnel*$F491*$G491/CPI_2001*12/1000000/$E491*$CK491","v":0},0]
["Ireland",2006,10470,970,223878,1.2352240000000001,201.6,18.20133818181818,1.0853912727272725,0.4450101818181818,14.880030545454543,0,0,1.7909061818181817,439.58333333333297,22,47.25,370.33333333333297,0,0,0,1,null,null,null,null,null,null,null,null,null,57,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX492","v":0},{"$f":"Include_Afghanistan*DY492","v":0},{"$f":"Include_Afghanistan*DZ492","v":0},null,null,null,211,null,{"$f":"IF(NOT(ISBLANK(AV492)),Personnel_plane*AV492,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY492)),Personnel_plane*AY492,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA492)),Personnel_plane*BA492,0)","v":0},null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,3,null,null,{"$f":"DV492*Include_Iraq","v":0},0,277,276,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":273},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V492:$BV492))-IF($AV$19=BY$19,$AV492)","v":273},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V492:$BV492))-IF($AV$19=CA$19,$AV492)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V492:$BV492))-IF($AV$19=CC$19,$AV492)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V492:$BV492))-IF($AV$19=CE$19,$AV492)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V492:$BV492))-IF($AV$19=CG$19,$AV492)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V492:$BV492*INDIRECT(\"Months_non_UN_operation\"&$B492),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V492:$BV492))-IF($AV$19=CI$19,$AV492)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B492-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":7.4972772339060442E-4},4.4791318460524535E-4,{"$f":"P492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":3.7521918289122235E-5},2.2416887343276751E-5,{"$f":"Q492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":8.0586847234592057E-5},4.8145360316810304E-5,{"$f":"R492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":6.316189578668901E-4},3.7735093694515827E-4,{"$f":"S492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"T492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"U492*(Direct_cost_personnel*$F492-UN_compensation)*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,2.0018470611625057E-4,1.1937514197120844E-5,4.8943781812153052E-6,1.6365579893011438E-4,0,0,1.9697014807800048E-5,{"$f":"BW492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":5.1405108343468588E-4},2.8123004121565376E-4,{"$f":"BY492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":5.0662796309627878E-4},2.7817319294157059E-4,{"$f":"CA492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"CC492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":5.5673402538052618E-6},3.0568482740831936E-6,{"$f":"CE492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,{"$f":"CG492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":1.8557800846017539E-6},1.0189494246943979E-6,{"$f":"CI492*Direct_cost_personnel*$F492*$G492/CPI_2001*12/1000000/$E492*$CK492","v":0},0,null,0,0,7]
["Italy",2006,191152,27722.857142857141,1874722,1.045984,201.6,242.68021418181814,19.514012727272725,8.6490818181818181,197.1380378181818,0,0,17.379081818181817,688.83333333333303,33.8333333333333,642.5,6,6.5,0,0,null,null,null,null,null,null,null,null,4,null,882,null,null,null,155,null,null,null,null,{"$f":"Include_Afghanistan*DX493","v":0},{"$f":"Include_Afghanistan*DY493","v":0},{"$f":"Include_Afghanistan*DZ493","v":0},null,null,null,2280,null,{"$f":"IF(NOT(ISBLANK(AV493)),Personnel_plane*AV493,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY493)),Personnel_plane*AY493,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA493)),Personnel_plane*BA493,0)","v":0},15,null,null,3,null,76,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV493*Include_Iraq","v":0},0,3412,3415,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":3317},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V493:$BV493))-IF($AV$19=BY$19,$AV493)","v":3320},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":91},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V493:$BV493))-IF($AV$19=CA$19,$AV493)","v":91},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V493:$BV493))-IF($AV$19=CC$19,$AV493)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V493:$BV493))-IF($AV$19=CE$19,$AV493)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V493:$BV493))-IF($AV$19=CG$19,$AV493)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V493:$BV493*INDIRECT(\"Months_non_UN_operation\"&$B493),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V493:$BV493))-IF($AV$19=CI$19,$AV493)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B493-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.1691043514515682E-4},1.3121256158506625E-4,{"$f":"P493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":5.7422739739818107E-6},6.4447495770066383E-6,{"$f":"Q493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.0904663137783201E-4},1.2238674689340204E-4,{"$f":"R493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.0183343008046569E-6},1.1429112550356611E-6,{"$f":"S493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.1031954925383784E-6},1.2381538596219662E-6,{"$f":"T493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,{"$f":"U493*(Direct_cost_personnel*$F493-UN_compensation)*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,3.1873994108917822E-4,2.563000567670664E-5,1.1359837630344806E-5,2.5892414333179365E-4,0,0,2.282595445033318E-5,{"$f":"BW493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":6.4030868855766978E-4},6.5050698932446374E-4,{"$f":"BY493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":6.2248063304390106E-4},6.3241089445306568E-4,{"$f":"CA493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":1.7077400544767865E-5},1.7334154034707526E-5,{"$f":"CC493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":7.5065496900078529E-7},7.6194083669044066E-7,{"$f":"CE493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,{"$f":"CG493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,{"$f":"CI493*Direct_cost_personnel*$F493*$G493/CPI_2001*12/1000000/$E493*$CK493","v":0},0,null,0,50,1300,null,8]
["Japan",2006,240400,41100,4356750,1.071518,201.6,1075.1924901818181,94.34454218181817,20.843234181818179,859.82642399999997,0,0,100.17828981818181,30.25,0,30.25,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX494","v":0},{"$f":"Include_Afghanistan*DY494","v":0},{"$f":"Include_Afghanistan*DZ494","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV494)),Personnel_plane*AV494,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY494)),Personnel_plane*AY494,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA494)),Personnel_plane*BA494,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV494*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V494:$BV494))-IF($AV$19=BY$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V494:$BV494))-IF($AV$19=CA$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V494:$BV494))-IF($AV$19=CC$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V494:$BV494))-IF($AV$19=CE$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V494:$BV494))-IF($AV$19=CG$19,$AV494)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V494:$BV494*INDIRECT(\"Months_non_UN_operation\"&$B494),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V494:$BV494))-IF($AV$19=CI$19,$AV494)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B494-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":2.2688500689117405E-6},2.9228672560162802E-6,{"$f":"P494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"Q494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":2.2688500689117405E-6},2.9228672560162802E-6,{"$f":"R494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"S494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"T494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"U494*(Direct_cost_personnel*$F494-UN_compensation)*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,6.0766269699099305E-4,5.3320367722145754E-5,1.177989616984461E-5,4.8594502707474029E-4,0,0,5.6617406024262338E-5,{"$f":"BW494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"BY494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CA494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CC494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CE494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CG494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,{"$f":"CI494*Direct_cost_personnel*$F494*$G494/CPI_2001*12/1000000/$E494*$CK494","v":0},0,null,0,0]
["Luxembourg",2006,900,147.40849600000001,42592,1.1476219999999999,201.6,4.3531200000000005,0.249024,0.11374799999999999,3.5963498181818183,0,0,0.3939981818181818,0.5,0,0.5,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX495","v":0},{"$f":"Include_Afghanistan*DY495","v":0},{"$f":"Include_Afghanistan*DZ495","v":0},null,null,null,26,null,{"$f":"IF(NOT(ISBLANK(AV495)),Personnel_plane*AV495,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY495)),Personnel_plane*AY495,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA495)),Personnel_plane*BA495,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV495*Include_Iraq","v":0},0,27,27,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V495:$BV495))-IF($AV$19=BY$19,$AV495)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V495:$BV495))-IF($AV$19=CA$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V495:$BV495))-IF($AV$19=CC$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V495:$BV495))-IF($AV$19=CE$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V495:$BV495))-IF($AV$19=CG$19,$AV495)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V495:$BV495*INDIRECT(\"Months_non_UN_operation\"&$B495),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V495:$BV495))-IF($AV$19=CI$19,$AV495)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B495-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":4.1365548516376177E-6},4.734356643135291E-6,{"$f":"P495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"Q495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":4.1365548516376177E-6},4.734356643135291E-6,{"$f":"R495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"S495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"T495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"U495*(Direct_cost_personnel*$F495-UN_compensation)*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,2.5165849777517013E-4,1.4396342336063322E-5,6.5758928779657E-6,2.0790880855975545E-4,0,0,2.2777454001385669E-5,{"$f":"BW495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":2.4469596190714553E-4},2.5565525872930575E-4,{"$f":"BY495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":2.4469596190714553E-4},2.5565525872930575E-4,{"$f":"CA495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CC495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CE495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CG495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,{"$f":"CI495*Direct_cost_personnel*$F495*$G495/CPI_2001*12/1000000/$E495*$CK495","v":0},0,null,null,null,10]
["Mexico",2006,238000,2871.764224,951794,0.66266899999999995,201.6,17.395710545454541,0.56840509090909086,0.4788294545454545,13.251281454545452,0,0,3.0971945454545451,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX496","v":0},{"$f":"Include_Afghanistan*DY496","v":0},{"$f":"Include_Afghanistan*DZ496","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV496)),Personnel_plane*AV496,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY496)),Personnel_plane*AY496,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA496)),Personnel_plane*BA496,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV496*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V496:$BV496))-IF($AV$19=BY$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V496:$BV496))-IF($AV$19=CA$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V496:$BV496))-IF($AV$19=CC$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V496:$BV496))-IF($AV$19=CE$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V496:$BV496))-IF($AV$19=CG$19,$AV496)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V496:$BV496*INDIRECT(\"Months_non_UN_operation\"&$B496),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V496:$BV496))-IF($AV$19=CI$19,$AV496)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B496-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"P496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"Q496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"R496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"S496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"T496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"U496*(Direct_cost_personnel*$F496-UN_compensation)*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,4.5002662034435201E-5,1.4704626257142546E-6,1.2387306663177745E-6,{"$f":"K496/$E496*$CK496","v":3.4281033779210067E-5},0,0,8.0124349631931104E-6,{"$f":"BW496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"BY496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CA496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CC496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CE496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CG496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0,{"$f":"CI496*Direct_cost_personnel*$F496*$G496/CPI_2001*12/1000000/$E496*$CK496","v":0},0]
["Netherlands",2006,53130,10323.903966597076,678321,1.089539,201.6,82.946787272727263,3.4307923636363635,1.890922909090909,72.492063272727265,0,0,5.1330087272727267,56.8333333333333,8.75,26.5833333333333,21.5,0,0,0,null,null,null,null,null,null,null,null,2,3,261,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX497","v":0},{"$f":"Include_Afghanistan*DY497","v":0},{"$f":"Include_Afghanistan*DZ497","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV497)),Personnel_plane*AV497,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY497)),Personnel_plane*AY497,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA497)),Personnel_plane*BA497,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV497*Include_Iraq","v":0},0,264.75,266,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":261},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V497:$BV497))-IF($AV$19=BY$19,$AV497)","v":261},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V497:$BV497))-IF($AV$19=CA$19,$AV497)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":3.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V497:$BV497))-IF($AV$19=CC$19,$AV497)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V497:$BV497))-IF($AV$19=CE$19,$AV497)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V497:$BV497))-IF($AV$19=CG$19,$AV497)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V497:$BV497*INDIRECT(\"Months_non_UN_operation\"&$B497),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V497:$BV497))-IF($AV$19=CI$19,$AV497)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B497-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":2.7886434414421787E-5},4.0087687165547125E-5,{"$f":"P497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":4.2933660022203662E-6},6.171857994695675E-6,{"$f":"Q497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.3043654806745666E-5},1.8750692383884932E-5,{"$f":"R497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.0549413605455754E-5},1.5165136786966517E-5,{"$f":"S497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"T497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"U497*(Direct_cost_personnel*$F497-UN_compensation)*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"H497/$E497*$CK497","v":3.0109483196223442E-4},1.2453693315811571E-5,6.8640044332792E-6,2.6314443666070893E-4,0,0,1.8632697552434668E-5,{"$f":"BW497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.4303281753376564E-4},1.8762448303874852E-4,{"$f":"BY497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":1.4100685694546866E-4},1.8409770704177954E-4,{"$f":"CA497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"CC497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":2.0259605882969633E-6},3.526775996968957E-6,{"$f":"CE497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"CG497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,{"$f":"CI497*Direct_cost_personnel*$F497*$G497/CPI_2001*12/1000000/$E497*$CK497","v":0},0,null,0,15,1889,null,6]
["New Zealand",2006,8951,1310,107873,0.97520689999999999,201.6,12.050786181818182,0.6853450909090909,0.28098872727272722,9.9536716363636373,0,0,1.130780727272727,20.5833333333333,1,8.1666666666666696,3,1,7.4166666666666696,0,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX498","v":0},{"$f":"Include_Afghanistan*DY498","v":0},{"$f":"Include_Afghanistan*DZ498","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV498)),Personnel_plane*AV498,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY498)),Personnel_plane*AY498,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA498)),Personnel_plane*BA498,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,42,null,null,142,null,{"$f":"DV498*Include_Iraq","v":0},0,173.66666666666666,221,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":11},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V498:$BV498))-IF($AV$19=BY$19,$AV498)","v":11},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V498:$BV498))-IF($AV$19=CA$19,$AV498)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V498:$BV498))-IF($AV$19=CC$19,$AV498)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V498:$BV498))-IF($AV$19=CE$19,$AV498)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":136.66666666666666},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V498:$BV498))-IF($AV$19=CG$19,$AV498)","v":184},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V498:$BV498*INDIRECT(\"Months_non_UN_operation\"&$B498),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V498:$BV498))-IF($AV$19=CI$19,$AV498)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B498-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":5.6170189659779173E-5},6.8760920709766917E-5,{"$f":"P498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.7289160968313825E-6},3.340611532458317E-6,{"$f":"Q498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.2286148124122963E-5},2.72816608484096E-5,{"$f":"R498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":8.1867482904941475E-6},1.0021834597374951E-5,{"$f":"S498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.7289160968313825E-6},3.340611532458317E-6,{"$f":"T498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":2.0239461051499425E-5},2.4776202199065859E-5,{"$f":"U498*(Direct_cost_personnel*$F498-UN_compensation)*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,2.7506898082299693E-4,1.5643558256210379E-5,6.4137958858049097E-6,2.272006382946399E-4,0,0,2.581098838634171E-5,{"$f":"BW498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":5.2807144517320707E-4},7.3827514867328802E-4,{"$f":"BY498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":3.3447903437074547E-5},3.6746726857041485E-5,{"$f":"CA498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":7.905868085126709E-5},8.6855899843916239E-5,{"$f":"CC498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,{"$f":"CE498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,{"$f":"CG498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":4.155648608848654E-4},6.1467252197233029E-4,{"$f":"CI498*Direct_cost_personnel*$F498*$G498/CPI_2001*12/1000000/$E498*$CK498","v":0},0,null,0,0,3,null,133]
["Norway",2006,23400,4952.7966101694919,340033,1.355739,201.6,27.471206181818182,2.1056585454545456,0.86334654545454537,21.242975999999999,0,0,3.2592250909090907,98.9166666666667,20.25,35.3333333333333,43.3333333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX499","v":0},{"$f":"Include_Afghanistan*DY499","v":0},{"$f":"Include_Afghanistan*DZ499","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV499)),Personnel_plane*AV499,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY499)),Personnel_plane*AY499,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA499)),Personnel_plane*BA499,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV499*Include_Iraq","v":0},0,31,31,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V499:$BV499))-IF($AV$19=BY$19,$AV499)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V499:$BV499))-IF($AV$19=CA$19,$AV499)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V499:$BV499))-IF($AV$19=CC$19,$AV499)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V499:$BV499))-IF($AV$19=CE$19,$AV499)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V499:$BV499))-IF($AV$19=CG$19,$AV499)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V499:$BV499*INDIRECT(\"Months_non_UN_operation\"&$B499),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V499:$BV499))-IF($AV$19=CI$19,$AV499)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B499-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":1.2286834127124029E-4},1.5160797134234502E-4,{"$f":"P499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":2.5153333554264011E-5},3.1036846702771547E-5,{"$f":"Q499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":4.3888944144065559E-5},5.4154827168621911E-5,{"$f":"R499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":5.382606357291059E-5},6.6416297470951418E-5,{"$f":"S499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"T499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"U499*(Direct_cost_personnel*$F499-UN_compensation)*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,1.989278806385956E-4,1.5247753921815511E-5,6.2517713058261786E-6,1.5382725338552517E-4,0,0,2.3601102025428734E-5,{"$f":"BW499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":4.1572766223477903E-5},4.7513197421526816E-5,{"$f":"BY499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":3.7549595298625203E-5},4.2915146058153248E-5,{"$f":"CA499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":4.0231709248527003E-6},4.5980513633735626E-6,{"$f":"CC499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"CE499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"CG499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,{"$f":"CI499*Direct_cost_personnel*$F499*$G499/CPI_2001*12/1000000/$E499*$CK499","v":0},0,null,12,0,433]
["Poland",2006,142000,4103.8056960000004,341670,0.59467230000000004,201.6,8.0434461818181813,0.67382072727272724,0.17584254545454545,6.5299363636363639,0,0,0.66384654545454547,731.41666666666697,127.916666666667,583.91666666666697,18.5833333333333,1,0,0,null,null,null,null,null,null,null,null,null,null,236,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX500","v":0},{"$f":"Include_Afghanistan*DY500","v":0},{"$f":"Include_Afghanistan*DZ500","v":0},null,null,null,312,null,{"$f":"IF(NOT(ISBLANK(AV500)),Personnel_plane*AV500,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY500)),Personnel_plane*AY500,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA500)),Personnel_plane*BA500,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV500*Include_Iraq","v":0},0,548,548,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":548},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V500:$BV500))-IF($AV$19=BY$19,$AV500)","v":548},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V500:$BV500))-IF($AV$19=CA$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V500:$BV500))-IF($AV$19=CC$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V500:$BV500))-IF($AV$19=CE$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V500:$BV500))-IF($AV$19=CG$19,$AV500)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V500:$BV500*INDIRECT(\"Months_non_UN_operation\"&$B500),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V500:$BV500))-IF($AV$19=CI$19,$AV500)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B500-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":3.5617858449814597E-4},1.5233350843311743E-4,{"$f":"P500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":6.2291685906876534E-5},2.664144188730042E-5,{"$f":"Q500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":2.843503864166013E-4},1.2161340931877111E-4,{"$f":"R500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":9.0495413402172029E-6},3.870385368643627E-6,{"$f":"S500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":4.8697083445115075E-7},2.0827185840234802E-7,{"$f":"T500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"U500*(Direct_cost_personnel*$F500-UN_compensation)*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,5.7966130071624397E-5,4.8559757893747002E-6,1.2672319341160369E-6,4.7058826783672716E-5,0,0,4.7840955644609469E-6,{"$f":"BW500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":3.2080684577139208E-4},1.1413297840448671E-4,{"$f":"BY500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":3.2080684577139208E-4},1.1413297840448671E-4,{"$f":"CA500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CC500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CE500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CG500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,{"$f":"CI500*Direct_cost_personnel*$F500*$G500/CPI_2001*12/1000000/$E500*$CK500","v":0},0,null,null,null,10,null,87]
["Portugal",2006,43960,3009.333333333333,201978,0.83061470000000004,201.6,19.837138909090907,1.422861818181818,0.59757927272727263,15.411765818181816,0,0,2.4049320000000001,113.083333333333,9.5,24.5,2.9166666666666701,0,76.1666666666667,0,null,null,null,null,null,null,null,null,6,51,193,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX501","v":0},{"$f":"Include_Afghanistan*DY501","v":0},{"$f":"Include_Afghanistan*DZ501","v":0},null,null,null,308,null,{"$f":"IF(NOT(ISBLANK(AV501)),Personnel_plane*AV501,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY501)),Personnel_plane*AY501,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA501)),Personnel_plane*BA501,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV501*Include_Iraq","v":0},0,536.75,558,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":501},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V501:$BV501))-IF($AV$19=BY$19,$AV501)","v":501},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V501:$BV501))-IF($AV$19=CA$19,$AV501)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":35.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V501:$BV501))-IF($AV$19=CC$19,$AV501)","v":57},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V501:$BV501))-IF($AV$19=CE$19,$AV501)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V501:$BV501))-IF($AV$19=CG$19,$AV501)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V501:$BV501*INDIRECT(\"Months_non_UN_operation\"&$B501),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V501:$BV501))-IF($AV$19=CI$19,$AV501)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B501-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":1.375862858868129E-4},9.437264786084445E-5,{"$f":"P501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":1.1558464694986524E-5},7.9281369610437002E-6,{"$f":"Q501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":2.9808672108123144E-5},2.0446247952165328E-5,{"$f":"R501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":3.5486514414432362E-6},2.4340771371625419E-6,{"$f":"S501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"T501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":9.267049764226044E-5},6.3564185810473199E-5,{"$f":"U501*(Direct_cost_personnel*$F501-UN_compensation)*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,2.418321078996162E-4,1.7345932511623401E-5,7.2850150328144646E-6,1.8788293167409012E-4,0,0,2.9318228681088205E-5,{"$f":"BW501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":7.4243733900701092E-4},4.6567372886972461E-4,{"$f":"BY501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":6.9298762336751283E-4},4.1810490710346247E-4,{"$f":"CA501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"CC501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":4.9449715639498169E-5},4.7568821766262198E-5,{"$f":"CE501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"CG501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,{"$f":"CI501*Direct_cost_personnel*$F501*$G501/CPI_2001*12/1000000/$E501*$CK501","v":0},0,null,0,8,166]
["Russia",2006,1027000,13589.485568,989932,0.46288790000000002,201.6,120.511968,3.962073818181818,1.698034909090909,108.02459236363636,0,0,6.8272669090909082,267.33333333333297,54.8333333333333,4.3333333333333304,199.166666666667,0,1,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX502","v":0},{"$f":"Include_Afghanistan*DY502","v":0},{"$f":"Include_Afghanistan*DZ502","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV502)),Personnel_plane*AV502,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY502)),Personnel_plane*AY502,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA502)),Personnel_plane*BA502,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV502*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V502:$BV502))-IF($AV$19=BY$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V502:$BV502))-IF($AV$19=CA$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V502:$BV502))-IF($AV$19=CC$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V502:$BV502))-IF($AV$19=CE$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V502:$BV502))-IF($AV$19=CG$19,$AV502)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V502:$BV502*INDIRECT(\"Months_non_UN_operation\"&$B502),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V502:$BV502))-IF($AV$19=CI$19,$AV502)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B502-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":3.2961915734941128E-5},8.798716361294148E-6,{"$f":"P502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":6.7608916937628677E-6},1.8047242411881402E-6,{"$f":"Q502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":5.3429539221226299E-7},1.4262258441000499E-7,{"$f":"R502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":2.4557038218986761E-5},6.555153398844475E-6,{"$f":"S502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"T502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":1.232989366643685E-7},3.2912904094616559E-8,{"$f":"U502*(Direct_cost_personnel*$F502-UN_compensation)*$G502/CPI_2001*12/1000000/$E502*$CK502","v":9.8639149331494797E-7},2.6330323275693247E-7,2.9975318737933784E-4,9.8549901336954608E-6,4.2235753405121081E-6,2.6869294737891659E-4,0,0,1.6981674526213695E-5,{"$f":"BW502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"BY502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CA502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CC502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CE502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CG502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0,{"$f":"CI502*Direct_cost_personnel*$F502*$G502/CPI_2001*12/1000000/$E502*$CK502","v":0},0]
["Saudi Arabia",2006,225000,19418.212351999999,356630,0.68250739999999999,201.6,10.174210909090906,0.84028036363636349,0.18736472727272724,8.4451669090909078,0,0,0.70139890909090907,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX503","v":0},{"$f":"Include_Afghanistan*DY503","v":0},{"$f":"Include_Afghanistan*DZ503","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV503)),Personnel_plane*AV503,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY503)),Personnel_plane*AY503,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA503)),Personnel_plane*BA503,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV503*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V503:$BV503))-IF($AV$19=BY$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V503:$BV503))-IF($AV$19=CA$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V503:$BV503))-IF($AV$19=CC$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V503:$BV503))-IF($AV$19=CE$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V503:$BV503))-IF($AV$19=CG$19,$AV503)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V503:$BV503*INDIRECT(\"Months_non_UN_operation\"&$B503),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V503:$BV503))-IF($AV$19=CI$19,$AV503)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B503-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"P503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"Q503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"R503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"S503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"T503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"U503*(Direct_cost_personnel*$F503-UN_compensation)*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,7.0246041672995395E-5,5.801567312533123E-6,1.2936266564210081E-6,5.8308162857261746E-5,0,0,4.8426848467795292E-6,{"$f":"BW503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"BY503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CA503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CC503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CE503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CG503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0,{"$f":"CI503*Direct_cost_personnel*$F503*$G503/CPI_2001*12/1000000/$E503*$CK503","v":0},0]
["Slovakia",2006,15000,645.58131200000003,55915,0.69671870000000002,201.6,0.80970109090909093,7.4545090909090908E-2,1.9454181818181818E-2,0.63741381818181819,0,0,7.8287999999999983E-2,293.33333333333297,196.083333333333,97.25,0,0,0,0,null,null,null,null,null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX504","v":0},{"$f":"Include_Afghanistan*DY504","v":0},{"$f":"Include_Afghanistan*DZ504","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV504)),Personnel_plane*AV504,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY504)),Personnel_plane*AY504,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA504)),Personnel_plane*BA504,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV504*Include_Iraq","v":0},0,42,42,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":42},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V504:$BV504))-IF($AV$19=BY$19,$AV504)","v":42},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V504:$BV504))-IF($AV$19=CA$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V504:$BV504))-IF($AV$19=CC$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V504:$BV504))-IF($AV$19=CE$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V504:$BV504))-IF($AV$19=CG$19,$AV504)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V504:$BV504*INDIRECT(\"Months_non_UN_operation\"&$B504),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V504:$BV504))-IF($AV$19=CI$19,$AV504)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B504-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":1.0529189528610814E-3},5.559449295484128E-4,{"$f":"P504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":7.0384042502333029E-4},3.7163023273506111E-4,{"$f":"Q504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":3.4907852783775095E-4},1.843146968133519E-4,{"$f":"R504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"S504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"T504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"U504*(Direct_cost_personnel*$F504-UN_compensation)*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,3.5656227293284866E-5,3.2826888031839828E-6,8.566898779093552E-7,2.8069336000836907E-5,0,0,3.4475126113546206E-6,{"$f":"BW504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":1.7602349320272945E-4},7.9601205821704676E-5,{"$f":"BY504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":1.7602349320272945E-4},7.9601205821704676E-5,{"$f":"CA504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CC504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CE504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CG504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,{"$f":"CI504*Direct_cost_personnel*$F504*$G504/CPI_2001*12/1000000/$E504*$CK504","v":0},0,null,null,null,57]
["South Korea",2006,687000,23500,951773,0.81143290000000001,201.6,70.042172727272728,14.642766545454544,2.4425803636363632,42.667974545454541,0,0.49275490909090902,9.796096363636364,38.9166666666667,7.4166666666666696,0,19.6666666666667,11,0.83333333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX505","v":0},{"$f":"Include_Afghanistan*DY505","v":0},{"$f":"Include_Afghanistan*DZ505","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV505)),Personnel_plane*AV505,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY505)),Personnel_plane*AY505,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA505)),Personnel_plane*BA505,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV505*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V505:$BV505))-IF($AV$19=BY$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V505:$BV505))-IF($AV$19=CA$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V505:$BV505))-IF($AV$19=CC$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V505:$BV505))-IF($AV$19=CE$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V505:$BV505))-IF($AV$19=CG$19,$AV505)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V505:$BV505*INDIRECT(\"Months_non_UN_operation\"&$B505),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V505:$BV505))-IF($AV$19=CI$19,$AV505)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B505-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":9.7842694916040641E-6},3.4439146000966378E-6,{"$f":"P505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":1.8646680615690818E-6},6.5633490237387722E-7,{"$f":"Q505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"R505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":4.9445130621382459E-6},1.7403936737105081E-6,{"$f":"S505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":2.7655751025518957E-6},9.7344052936350273E-7,{"$f":"T505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":2.0951326534484049E-7},7.3745494648750192E-8,{"$f":"U505*(Direct_cost_personnel*$F505-UN_compensation)*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,1.8120293316099847E-4,3.788163822329527E-5,6.3190890450494042E-6,1.1038438470177124E-4,0,1.2747839106080017E-6,2.5343037280274521E-5,{"$f":"BW505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"BY505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CA505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CC505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CE505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CG505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,{"$f":"CI505*Direct_cost_personnel*$F505*$G505/CPI_2001*12/1000000/$E505*$CK505","v":0},0,null,null,null,null,null,209]
["Spain",2006,147255,13700.229095074457,1237501,0.9232745,201.6,113.19385090909091,11.095279636363637,0.65286654545454548,92.05698327272728,0,0,9.388721454545454,474.5,15.8333333333333,380.66666666666703,5.8333333333333304,0,4,68.1666666666667,null,null,null,null,null,null,null,null,null,130,495,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX506","v":0},{"$f":"Include_Afghanistan*DY506","v":0},{"$f":"Include_Afghanistan*DZ506","v":0},null,null,null,749,null,{"$f":"IF(NOT(ISBLANK(AV506)),Personnel_plane*AV506,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY506)),Personnel_plane*AY506,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA506)),Personnel_plane*BA506,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV506*Include_Iraq","v":0},0,1319.8333333333333,1374,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":1244},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V506:$BV506))-IF($AV$19=BY$19,$AV506)","v":1244},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V506:$BV506))-IF($AV$19=CA$19,$AV506)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":75.833333333333329},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V506:$BV506))-IF($AV$19=CC$19,$AV506)","v":130},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V506:$BV506))-IF($AV$19=CE$19,$AV506)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V506:$BV506))-IF($AV$19=CG$19,$AV506)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V506:$BV506*INDIRECT(\"Months_non_UN_operation\"&$B506),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V506:$BV506))-IF($AV$19=CI$19,$AV506)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B506-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.0617628580555376E-4},8.7839009928033043E-5,{"$f":"P506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":3.5429389362583724E-6},2.9310523158282836E-6,{"$f":"Q506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":8.5179710846464704E-5},7.0468668308966507E-5,{"$f":"R506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.3052932923057182E-6},1.0798613795156849E-6,{"$f":"S506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"T506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":8.950582575810645E-7},7.4047637452504152E-7,{"$f":"U506*(Direct_cost_personnel*$F506-UN_compensation)*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.5253284472943982E-5},1.2618951549197587E-5,2.2522483161100423E-4,2.2076574546297271E-5,1.2990260211444816E-6,1.8316824093977236E-4,0,0,1.8680990103790131E-5,{"$f":"BW506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":3.3120476929970216E-4},2.5435363464935176E-4,{"$f":"BY506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":3.1217481980716976E-4},2.3028815247728789E-4,{"$f":"CA506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"CC506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":1.902994949253245E-5},2.406548217206385E-5,{"$f":"CE506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"CG506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,{"$f":"CI506*Direct_cost_personnel*$F506*$G506/CPI_2001*12/1000000/$E506*$CK506","v":0},0,null,0,0,625]
["Sweden",2006,27600,5900,399076,1.23167,201.6,54.140953090909086,3.0949003636363632,0.42925418181818181,45.510158181818177,0,0,5.1066403636363633,291.33333333333297,39.5833333333333,19.4166666666667,225.166666666667,6.9166666666666696,0.25,0,null,null,null,null,null,null,null,null,null,null,67,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX507","v":0},{"$f":"Include_Afghanistan*DY507","v":0},{"$f":"Include_Afghanistan*DZ507","v":0},null,4,null,338,null,{"$f":"IF(NOT(ISBLANK(AV507)),Personnel_plane*AV507,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY507)),Personnel_plane*AY507,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA507)),Personnel_plane*BA507,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV507*Include_Iraq","v":0},0,409,409,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":405},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V507:$BV507))-IF($AV$19=BY$19,$AV507)","v":405},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V507:$BV507))-IF($AV$19=CA$19,$AV507)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V507:$BV507))-IF($AV$19=CC$19,$AV507)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V507:$BV507))-IF($AV$19=CE$19,$AV507)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V507:$BV507))-IF($AV$19=CG$19,$AV507)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V507:$BV507*INDIRECT(\"Months_non_UN_operation\"&$B507),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V507:$BV507))-IF($AV$19=CI$19,$AV507)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B507-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":2.7787314561452298E-4},3.8425231377806339E-4,{"$f":"P507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":3.7754503480234112E-5},5.2208194806802104E-5,{"$f":"Q507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":1.8519577496620149E-5},2.5609493452599835E-5,{"$f":"R507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":2.1476351242861644E-4},2.9698219445890449E-4,{"$f":"S507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":6.5971027133882857E-6},9.1226950925570109E-6,{"$f":"T507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":2.3844949566463673E-7},3.2973596720085567E-7,{"$f":"U507*(Direct_cost_personnel*$F507-UN_compensation)*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,3.340483112542068E-4,1.9095456968347178E-5,2.6484874452505166E-6,2.8079652495258497E-4,0,0,3.150784188802414E-5,{"$f":"BW507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":4.2457485289185923E-4},5.3944804234059987E-4,{"$f":"BY507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":4.2042253159218346E-4},5.341722668653862E-4,{"$f":"CA507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,{"$f":"CC507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,{"$f":"CE507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,{"$f":"CG507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":4.152321299675886E-6},5.2757754752136908E-6,{"$f":"CI507*Direct_cost_personnel*$F507*$G507/CPI_2001*12/1000000/$E507*$CK507","v":0},0,null,0,0,350]
["Switzerland",2006,4200,3600,391233,1.3234060000000001,201.6,58.498936363636361,3.7120178181818182,0.51484690909090902,48.147173454545452,0,0,6.1248981818181809,29.8333333333333,13.25,9.5833333333333304,7,0,0,0,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX508","v":0},{"$f":"Include_Afghanistan*DY508","v":0},{"$f":"Include_Afghanistan*DZ508","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV508)),Personnel_plane*AV508,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY508)),Personnel_plane*AY508,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA508)),Personnel_plane*BA508,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV508*Include_Iraq","v":0},0,251,251,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":246},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V508:$BV508))-IF($AV$19=BY$19,$AV508)","v":246},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V508:$BV508))-IF($AV$19=CA$19,$AV508)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V508:$BV508))-IF($AV$19=CC$19,$AV508)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V508:$BV508))-IF($AV$19=CE$19,$AV508)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V508:$BV508))-IF($AV$19=CG$19,$AV508)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V508:$BV508*INDIRECT(\"Months_non_UN_operation\"&$B508),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V508:$BV508))-IF($AV$19=CI$19,$AV508)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B508-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":3.1378278539612663E-5},1.6093796498231405E-4,{"$f":"P508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":1.3936162815079385E-5},7.1478034726781993E-5,{"$f":"Q508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":1.0079614614680056E-5},5.1697949645156779E-5,{"$f":"R508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":7.3625011098532611E-6},3.7761980610375405E-5,{"$f":"S508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"T508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"U508*(Direct_cost_personnel*$F508-UN_compensation)*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,3.681726167818701E-4,2.3362190812591636E-5,3.2402731664004352E-6,3.0302210507248778E-4,0,0,3.8548047730390282E-5,{"$f":"BW508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":2.8557721103336588E-4},1.3540367333148891E-3,{"$f":"BY508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":2.7988842196895614E-4},1.3270638900217638E-3,{"$f":"CA508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"CC508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"CE508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,{"$f":"CG508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":5.6887890644096783E-6},2.697284329312529E-5,{"$f":"CI508*Direct_cost_personnel*$F508*$G508/CPI_2001*12/1000000/$E508*$CK508","v":0},0,null,0,0,3]
["Turkey",2006,515000,9040.9103360000008,529187,0.59344830000000004,201.6,3.7270472727272725,0.33882872727272728,3.200181818181818E-2,2.9871905454545455,0,0,0.36902618181818181,363.91666666666703,130.166666666667,124.833333333333,93.4166666666667,0,3.5833333333333299,11.9166666666667,null,null,null,null,null,null,null,null,null,17,368,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX509","v":0},{"$f":"Include_Afghanistan*DY509","v":0},{"$f":"Include_Afghanistan*DZ509","v":0},null,null,null,467,null,{"$f":"IF(NOT(ISBLANK(AV509)),Personnel_plane*AV509,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY509)),Personnel_plane*AY509,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA509)),Personnel_plane*BA509,0)","v":0},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV509*Include_Iraq","v":0},0,847.91666666666663,855,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":835},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V509:$BV509))-IF($AV$19=BY$19,$AV509)","v":835},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V509:$BV509))-IF($AV$19=CA$19,$AV509)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":9.9166666666666661},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V509:$BV509))-IF($AV$19=CC$19,$AV509)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V509:$BV509))-IF($AV$19=CE$19,$AV509)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V509:$BV509))-IF($AV$19=CG$19,$AV509)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V509:$BV509*INDIRECT(\"Months_non_UN_operation\"&$B509),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V509:$BV509))-IF($AV$19=CI$19,$AV509)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B509-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":1.1413704991276729E-4},2.9726015953320587E-5,{"$f":"P509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":4.0824839011619601E-5},1.0632479257862794E-5,{"$f":"Q509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.9152118335086969E-5},1.0196833500818429E-5,{"$f":"R509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":2.9298748099888267E-5},7.6306077132293009E-6,{"$f":"S509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,{"$f":"T509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":1.1238592045452222E-6},2.9269949301414765E-7,{"$f":"U509*(Direct_cost_personnel*$F509-UN_compensation)*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.7374852616271479E-6},9.7339598839588999E-7,1.7341822184182867E-5,1.5765583608916568E-6,1.4890335428279691E-7,1.3899294395490132E-5,0,0,1.7170660735182835E-6,{"$f":"BW509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.1982992937014008E-4},6.9839460426166452E-5,{"$f":"BY509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.149578272519709E-4},6.8205788837250283E-5,{"$f":"CA509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":1.1315850080909135E-6},2.4505073833742618E-7,{"$f":"CC509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":3.7405171100782964E-6},1.3886208505787481E-6,{"$f":"CE509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,{"$f":"CG509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,{"$f":"CI509*Direct_cost_personnel*$F509*$G509/CPI_2001*12/1000000/$E509*$CK509","v":0},0,null,null,null,650]
["United Kingdom",2006,191030,55746.966731898239,2448113,1.1536329999999999,201.6,387.19144799999998,14.404878545454546,9.4580585454545432,325.30063418181817,0,0,38.027876727272726,358.16666666666703,342.58333333333297,1,14.5833333333333,0,0,0,null,null,null,null,null,null,null,null,null,null,590,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX510","v":0},{"$f":"Include_Afghanistan*DY510","v":0},{"$f":"Include_Afghanistan*DZ510","v":0},null,null,null,204,null,{"$f":"IF(NOT(ISBLANK(AV510)),Personnel_plane*AV510,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY510)),Personnel_plane*AY510,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA510)),Personnel_plane*BA510,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,null,null,{"$f":"DV510*Include_Iraq","v":0},0,894,894,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":794},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V510:$BV510))-IF($AV$19=BY$19,$AV510)","v":794},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V510:$BV510))-IF($AV$19=CA$19,$AV510)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":100},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V510:$BV510))-IF($AV$19=CC$19,$AV510)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V510:$BV510))-IF($AV$19=CE$19,$AV510)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V510:$BV510))-IF($AV$19=CG$19,$AV510)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V510:$BV510*INDIRECT(\"Months_non_UN_operation\"&$B510),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V510:$BV510))-IF($AV$19=CI$19,$AV510)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B510-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":5.1848390139562463E-5},1.0512653870715826E-4,{"$f":"P510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":4.9592538823578606E-5},1.005526292752738E-4,{"$f":"Q510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.4476051225564194E-7},2.9351290471984591E-7,{"$f":"R510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":2.1110908037281068E-6},4.2803965271644111E-6,{"$f":"S510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"T510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"U510*(Direct_cost_personnel*$F510-UN_compensation)*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,3.8943348456556433E-4,1.4488290161563956E-5,9.5128255430411148E-6,3.271842912729141E-4,0,0,3.824807758804515E-5,{"$f":"BW510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.4169872299681348E-4},2.624005368195423E-4,{"$f":"BY510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.2584875398150998E-4},2.3304924634755768E-4,{"$f":"CA510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"CC510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":1.5849969015303521E-5},2.9351290471984594E-5,{"$f":"CE510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"CG510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,{"$f":"CI510*Direct_cost_personnel*$F510*$G510/CPI_2001*12/1000000/$E510*$CK510","v":0},0,null,7100,0,6180]
["United States",2006,1506757,547930.69306930702,13377200,1,201.6,1259.7953858181818,67.422728727272712,39.494404363636363,1059.8622556363634,0,0,93.015997090909082,339,233.916666666667,2.9166666666666701,45.6666666666667,0,4.4166666666666696,52.0833333333333,null,null,null,null,null,null,null,null,null,null,256,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX511","v":0},{"$f":"Include_Afghanistan*DY511","v":0},{"$f":"Include_Afghanistan*DZ511","v":0},null,null,6,1839,null,{"$f":"IF(NOT(ISBLANK(AV511)),Personnel_plane*AV511,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY511)),Personnel_plane*AY511,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA511)),Personnel_plane*BA511,0)","v":0},null,null,39,null,null,392,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV511*Include_Iraq","v":0},0,2487,2532,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":2095},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V511:$BV511))-IF($AV$19=BY$19,$AV511)","v":2140},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":392},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V511:$BV511))-IF($AV$19=CA$19,$AV511)","v":392},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V511:$BV511))-IF($AV$19=CC$19,$AV511)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V511:$BV511))-IF($AV$19=CE$19,$AV511)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V511:$BV511))-IF($AV$19=CG$19,$AV511)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V511:$BV511*INDIRECT(\"Months_non_UN_operation\"&$B511),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V511:$BV511))-IF($AV$19=CI$19,$AV511)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B511-'Humanitarian interventions data'!First_year)","v":2.4622888266898331},{"$f":"O511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":7.6713040188364964E-6},2.2691117428668779E-5,{"$f":"P511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":5.2933506344331543E-6},1.5657317262112424E-5,{"$f":"Q511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":6.6001878234827343E-8},1.9522839478943162E-7,{"$f":"R511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":1.0334008363624392E-6},3.0567188669888143E-6,{"$f":"S511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"T511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":9.9945701327024228E-8},2.9563156925256784E-7,{"$f":"U511*(Direct_cost_personnel*$F511-UN_compensation)*$G511/CPI_2001*12/1000000/$E511*$CK511","v":1.1786049684790577E-6},3.4862213355255596E-6,2.3188560404385943E-4,1.2410237688761717E-5,7.2695803741703798E-6,1.9508469559277738E-4,0,0,1.7121090388149945E-5,{"$f":"BW511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":6.2532065207624948E-5},1.6948055849377386E-4,{"$f":"BY511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":5.2675784724557388E-5},1.4324186223407427E-4,{"$f":"CA511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":9.8562804830675411E-6},2.6238696259699582E-5,{"$f":"CC511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"CE511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"CG511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,{"$f":"CI511*Direct_cost_personnel*$F511*$G511/CPI_2001*12/1000000/$E511*$CK511","v":0},0,null,165700,0,12000,null,11300]
["Australia",2007,51293,19909,945596,1.120234,207.34200000000001,128.08808181818182,10.077275999999999,22.897339636363636,75.178574181818178,0,5.2805050909090898,14.654386909090908,108.454545454545,15,12.909090909090899,25.909090909090899,1,53.636363636363598,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX512","v":0},{"$f":"Include_Afghanistan*DY512","v":0},{"$f":"Include_Afghanistan*DZ512","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV512)),Personnel_plane*AV512,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY512)),Personnel_plane*AY512,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA512)),Personnel_plane*BA512,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,140,null,null,850,null,{"$f":"DV512*Include_Iraq","v":0},0,1015,1015,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V512:$BV512))-IF($AV$19=BY$19,$AV512)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V512:$BV512))-IF($AV$19=CA$19,$AV512)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V512:$BV512))-IF($AV$19=CC$19,$AV512)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V512:$BV512))-IF($AV$19=CE$19,$AV512)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":990},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V512:$BV512))-IF($AV$19=CG$19,$AV512)","v":990},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V512:$BV512*INDIRECT(\"Months_non_UN_operation\"&$B512),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V512:$BV512))-IF($AV$19=CI$19,$AV512)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B512-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.3384429096089623E-5},1.1748312012036653E-4,{"$f":"P512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":6.0003611071708464E-6},1.6248713176748168E-5,{"$f":"Q512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":5.1639471346561184E-6},1.3983741036959017E-5,{"$f":"R512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":1.0364260094204184E-5},2.8065959123474093E-5,{"$f":"S512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.000240738113897E-7},1.0832475451165444E-6,{"$f":"T512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":2.145583668624725E-5},5.8101459238069147E-5,{"$f":"U512*(Direct_cost_personnel*$F512-UN_compensation)*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,3.5747451815535742E-4,2.8124157464798566E-5,6.3903021556427001E-5,2.0981206213549123E-4,0,1.4737093304817465E-5,4.089818369382316E-5,{"$f":"BW512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.4582162212449173E-4},1.0994962582932925E-3,{"$f":"BY512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,{"$f":"CA512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":1.098082813114512E-5},2.7081188627913606E-5,{"$f":"CC512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,{"$f":"CE512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,{"$f":"CG512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":4.3484079399334669E-4},1.0724150696653789E-3,{"$f":"CI512*Direct_cost_personnel*$F512*$G512/CPI_2001*12/1000000/$E512*$CK512","v":0},0,null,1575,null,907]
["Austria",2007,39600,3214,375581,1.1864330000000001,207.34200000000001,64.06805454545453,4.8874974545454544,11.530876363636363,41.461298181818172,0,2.6989701818181815,3.489412363636363,416.90909090909099,29.454545454545499,381.36363636363598,4.0909090909090899,2,0,0,null,null,null,null,null,null,null,null,null,null,178,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX513","v":0},{"$f":"Include_Afghanistan*DY513","v":0},{"$f":"Include_Afghanistan*DZ513","v":0},null,null,null,35,null,{"$f":"IF(NOT(ISBLANK(AV513)),Personnel_plane*AV513,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY513)),Personnel_plane*AY513,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA513)),Personnel_plane*BA513,0)","v":0},null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,1,null,null,{"$f":"DV513*Include_Iraq","v":0},0,219,219,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":218},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V513:$BV513))-IF($AV$19=BY$19,$AV513)","v":218},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V513:$BV513))-IF($AV$19=CA$19,$AV513)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V513:$BV513))-IF($AV$19=CC$19,$AV513)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V513:$BV513))-IF($AV$19=CE$19,$AV513)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V513:$BV513))-IF($AV$19=CG$19,$AV513)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V513:$BV513*INDIRECT(\"Months_non_UN_operation\"&$B513),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V513:$BV513))-IF($AV$19=CI$19,$AV513)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B513-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":4.4712881857386817E-4},2.3775542306560352E-4,{"$f":"P513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":3.1589563283456945E-5},1.6797373980212746E-5,{"$f":"Q513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":4.0900684559907878E-4},2.1748451804627249E-4,{"$f":"R513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":4.3874393449245662E-6},2.332968608362877E-6,{"$f":"S513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":2.1449703464075664E-6},1.1405624307551845E-6,{"$f":"T513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"U513*(Direct_cost_personnel*$F513-UN_compensation)*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,4.501734901422413E-4,3.4341947836312877E-5,8.1021577662141437E-5,2.9132736183045955E-4,0,1.8964284699435E-5,2.4518318113892482E-5,{"$f":"BW513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":2.564930967012515E-4},1.2489158616769272E-4,{"$f":"BY513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":2.5532189534645131E-4},1.243213049523151E-4,{"$f":"CA513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"CC513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":1.1712013548002356E-6},5.7028121537759226E-7,{"$f":"CE513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"CG513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,{"$f":"CI513*Direct_cost_personnel*$F513*$G513/CPI_2001*12/1000000/$E513*$CK513","v":0},0,null,1400,0,3]
["Belgium",2007,39690,5214,459999,1.212912,207.34200000000001,51.626274545454542,1.6755829090909091,5.8825036363636354,35.214328363636362,0,2.9163272727272722,5.9375323636363637,359.36363636363598,0,346.18181818181802,13.181818181818199,0,0,0,null,null,null,null,null,null,null,null,2,null,100,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX514","v":0},{"$f":"Include_Afghanistan*DY514","v":0},{"$f":"Include_Afghanistan*DZ514","v":0},null,null,null,420,null,{"$f":"IF(NOT(ISBLANK(AV514)),Personnel_plane*AV514,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY514)),Personnel_plane*AY514,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA514)),Personnel_plane*BA514,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV514*Include_Iraq","v":0},0,521,522,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":520},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V514:$BV514))-IF($AV$19=BY$19,$AV514)","v":520},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V514:$BV514))-IF($AV$19=CA$19,$AV514)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V514:$BV514))-IF($AV$19=CC$19,$AV514)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V514:$BV514))-IF($AV$19=CE$19,$AV514)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V514:$BV514))-IF($AV$19=CG$19,$AV514)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V514:$BV514*INDIRECT(\"Months_non_UN_operation\"&$B514),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V514:$BV514))-IF($AV$19=CI$19,$AV514)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B514-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":3.2235174758359075E-4},2.7083772896074339E-4,{"$f":"P514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"Q514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":3.1052756255965452E-4},2.6090312974513319E-4,{"$f":"R514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":1.1824185023936448E-5},9.9345992156103922E-6,{"$f":"S514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"T514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"U514*(Direct_cost_personnel*$F514-UN_compensation)*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,2.9618011198485471E-4,9.612824826581426E-6,3.3747943292625137E-5,2.0202472113362203E-4,0,1.6730979444591736E-5,3.4063643287434391E-5,{"$f":"BW514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":5.0933332297964764E-4},3.9341012893817108E-4,{"$f":"BY514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":5.0835571583381339E-4},3.9190281043649218E-4,{"$f":"CA514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"CC514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":9.7760714583425625E-7},1.5073185016788161E-6,{"$f":"CE514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"CG514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,{"$f":"CI514*Direct_cost_personnel*$F514*$G514/CPI_2001*12/1000000/$E514*$CK514","v":0},0,null,0,0,368]
["Brazil",2007,368000,12225.386495999999,1366220,0.73628400000000005,207.34200000000001,24.686681454545457,3.4016541818181816,2.9894716363636364,15.531569454545455,0,0.68595272727272716,2.0780334545454542,1279.9090909090901,2,0,43.090909090909101,6.2727272727272698,9.8181818181818201,1218.72727272727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX515","v":0},{"$f":"Include_Afghanistan*DY515","v":0},{"$f":"Include_Afghanistan*DZ515","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV515)),Personnel_plane*AV515,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY515)),Personnel_plane*AY515,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA515)),Personnel_plane*BA515,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV515*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V515:$BV515))-IF($AV$19=BY$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V515:$BV515))-IF($AV$19=CA$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V515:$BV515))-IF($AV$19=CC$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V515:$BV515))-IF($AV$19=CE$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V515:$BV515))-IF($AV$19=CG$19,$AV515)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V515:$BV515*INDIRECT(\"Months_non_UN_operation\"&$B515),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V515:$BV515))-IF($AV$19=CI$19,$AV515)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B515-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":2.2100466955771853E-4},8.2132540833466816E-5,{"$f":"P515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":3.4534432347963702E-7},1.2834121019506152E-7,{"$f":"Q515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"R515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":7.4406004240612729E-6},2.7651697105663256E-6,{"$f":"S515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":1.083125378186134E-6},4.0252470470269271E-7,{"$f":"T515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":1.6953266789000368E-6},6.3003866823030199E-7,{"$f":"U515*(Direct_cost_personnel*$F515-UN_compensation)*$G515/CPI_2001*12/1000000/$E515*$CK515","v":2.1044027275309108E-4},7.8206466539772313E-5,4.7685250501388128E-5,6.5706981344480227E-6,5.7745187059375629E-6,3.0001066829634142E-5,0,1.3249989753518545E-6,4.0139678560165319E-6,{"$f":"BW515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"BY515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CA515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CC515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CE515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CG515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0,{"$f":"CI515*Direct_cost_personnel*$F515*$G515/CPI_2001*12/1000000/$E515*$CK515","v":0},0]
["Canada",2007,64000,20397,1424067,1.127489,207.34200000000001,213.84429599999999,16.758693818181815,38.532131999999997,125.24867454545453,0,8.97912,24.325675636363634,139.54545454545499,1,10.636363636363599,46.727272727272698,0,5.5454545454545503,75.636363636363598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX516","v":0},{"$f":"Include_Afghanistan*DY516","v":0},{"$f":"Include_Afghanistan*DZ516","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV516)),Personnel_plane*AV516,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY516)),Personnel_plane*AY516,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA516)),Personnel_plane*BA516,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,11,null,null,11,null,null,{"$f":"DV516*Include_Iraq","v":0},0,50,50,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V516:$BV516))-IF($AV$19=BY$19,$AV516)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V516:$BV516))-IF($AV$19=CA$19,$AV516)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":22},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V516:$BV516))-IF($AV$19=CC$19,$AV516)","v":22},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V516:$BV516))-IF($AV$19=CE$19,$AV516)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V516:$BV516))-IF($AV$19=CG$19,$AV516)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V516:$BV516*INDIRECT(\"Months_non_UN_operation\"&$B516),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V516:$BV516))-IF($AV$19=CI$19,$AV516)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B516-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":3.7329692746326145E-5},8.2416390042196083E-5,{"$f":"P516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":2.6750919883360662E-7},5.906060524196442E-7,{"$f":"Q516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":2.8453251148665341E-6},6.2819007393725575E-6,{"$f":"R516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":1.2499975290952155E-5},2.7597410085790629E-5,{"$f":"S516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"T516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":1.4834601026227286E-6},3.2751790179634839E-6,{"$f":"U516*(Direct_cost_personnel*$F516-UN_compensation)*$G516/CPI_2001*12/1000000/$E516*$CK516","v":2.0233423039050968E-5},4.467129414664942E-5,3.9628646720366452E-4,3.1056444770241445E-5,7.1405984399533728E-5,2.3210511426294823E-4,0,1.6639694441032779E-5,4.5079229329908335E-5,{"$f":"BW516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":1.4677221804014656E-5},2.9530302620982208E-5,{"$f":"BY516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"CA516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":8.2192442102482087E-6},1.6536969467750035E-5,{"$f":"CC516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":6.4579775937664498E-6},1.299333315323217E-5,{"$f":"CE516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"CG516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,{"$f":"CI516*Direct_cost_personnel*$F516*$G516/CPI_2001*12/1000000/$E516*$CK516","v":0},0,null,0,0,2500,null,267]
["China",2007,2105000,50504.794112000003,3494235,0.4761474,207.34200000000001,103.04081345454544,17.882597454545454,6.3381752727272715,73.322358545454549,0,0.41527854545454546,5.0824036363636367,1824,17.272727272727298,352.54545454545502,1311.45454545455,0,10.181818181818199,132.54545454545499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX517","v":0},{"$f":"Include_Afghanistan*DY517","v":0},{"$f":"Include_Afghanistan*DZ517","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV517)),Personnel_plane*AV517,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY517)),Personnel_plane*AY517,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA517)),Personnel_plane*BA517,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,null,null,{"$f":"DV517*Include_Iraq","v":0},0,315,315,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V517:$BV517))-IF($AV$19=BY$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V517:$BV517))-IF($AV$19=CA$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":315},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V517:$BV517))-IF($AV$19=CC$19,$AV517)","v":315},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V517:$BV517))-IF($AV$19=CE$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V517:$BV517))-IF($AV$19=CG$19,$AV517)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V517:$BV517*INDIRECT(\"Months_non_UN_operation\"&$B517),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V517:$BV517))-IF($AV$19=CI$19,$AV517)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B517-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":7.2798553647578917E-5},3.3051808151616447E-5,{"$f":"P517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":6.8938024287480147E-7},3.1299060749636838E-7,{"$f":"Q517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":1.4070613588781471E-5},6.3883030308995597E-6,{"$f":"R517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":5.2342102019536334E-5},2.3764223703908521E-5,{"$f":"S517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"T517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":4.0637151158935672E-7},1.8449972652417507E-7,{"$f":"U517*(Direct_cost_personnel*$F517-UN_compensation)*$G517/CPI_2001*12/1000000/$E517*$CK517","v":5.29008628479717E-6},2.4017910827879258E-6,7.782142213431371E-5,1.3505805308709893E-5,4.7868975110310461E-6,5.5376602968749291E-5,0,3.1363850794324586E-7,3.8384778378802482E-6,{"$f":"BW517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":1.5914456946479651E-5},5.7079602893416563E-6,{"$f":"BY517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CA517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CC517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":1.5914456946479651E-5},5.7079602893416563E-6,{"$f":"CE517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CG517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0,{"$f":"CI517*Direct_cost_personnel*$F517*$G517/CPI_2001*12/1000000/$E517*$CK517","v":0},0]
["Czech Republic",2007,23000,1200.6696959999999,180479,0.6866468,207.34200000000001,6.025888363636362,0.64856945454545445,1.0315636363636362,3.4172836363636359,0,0.22619454545454543,0.70227709090909096,39,26,0,13,0,0,0,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX518","v":0},{"$f":"Include_Afghanistan*DY518","v":0},{"$f":"Include_Afghanistan*DZ518","v":0},null,null,null,500,null,{"$f":"IF(NOT(ISBLANK(AV518)),Personnel_plane*AV518,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY518)),Personnel_plane*AY518,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA518)),Personnel_plane*BA518,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV518*Include_Iraq","v":0},0,505,505,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":505},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V518:$BV518))-IF($AV$19=BY$19,$AV518)","v":505},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V518:$BV518))-IF($AV$19=CA$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V518:$BV518))-IF($AV$19=CC$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V518:$BV518))-IF($AV$19=CE$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V518:$BV518))-IF($AV$19=CG$19,$AV518)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V518:$BV518*INDIRECT(\"Months_non_UN_operation\"&$B518),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V518:$BV518))-IF($AV$19=CI$19,$AV518)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B518-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":4.7000946011199719E-5},2.9769780909976599E-5,{"$f":"P518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":3.1333964007466484E-5},1.9846520606651067E-5,{"$f":"Q518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"R518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":1.5666982003733242E-5},9.9232603033255334E-6,{"$f":"S518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"T518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"U518*(Direct_cost_personnel*$F518-UN_compensation)*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,8.8112271956876004E-5,9.4835690131083231E-6,1.5083820041638878E-5,4.9968503721059859E-5,0,3.3074816693460379E-6,1.0268897511722925E-5,{"$f":"BW518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":7.1234448243725232E-4},3.8548049639841489E-4,{"$f":"BY518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":7.1234448243725232E-4},3.8548049639841489E-4,{"$f":"CA518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CC518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CE518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CG518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,{"$f":"CI518*Direct_cost_personnel*$F518*$G518/CPI_2001*12/1000000/$E518*$CK518","v":0},0,null,null,null,530,null,35]
["Denmark",2007,29960,4174,311417,1.5116639999999999,207.34200000000001,54.214935272727267,4.1565610909090909,9.6124974545454531,32.167880727272724,0,2.2501810909090909,6.0278149090909086,103.818181818182,29.909090909090899,41.454545454545503,25.181818181818201,7.2727272727272698,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX519","v":0},{"$f":"Include_Afghanistan*DY519","v":0},{"$f":"Include_Afghanistan*DZ519","v":0},null,null,null,363,null,{"$f":"IF(NOT(ISBLANK(AV519)),Personnel_plane*AV519,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY519)),Personnel_plane*AY519,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA519)),Personnel_plane*BA519,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV519*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V519:BV519,INDIRECT(\"Months_non_UN_operation\"&B519))/12","v":363},{"$f":"SUM(W519:BV519)-AV519","v":363},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":363},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V519:$BV519))-IF($AV$19=BY$19,$AV519)","v":363},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V519:$BV519))-IF($AV$19=CA$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V519:$BV519))-IF($AV$19=CC$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V519:$BV519))-IF($AV$19=CE$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V519:$BV519))-IF($AV$19=CG$19,$AV519)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V519:$BV519*INDIRECT(\"Months_non_UN_operation\"&$B519),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V519:$BV519))-IF($AV$19=CI$19,$AV519)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B519-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":1.7448351589148138E-4},1.2256987176271776E-4,{"$f":"P519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":5.0267142494130704E-5},3.5311285297665539E-5,{"$f":"Q519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":6.9671176222868184E-5},4.8942085397372374E-5,{"$f":"R519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":4.232218380204929E-5},2.9730170296210844E-5,{"$f":"S519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":1.2223013372432998E-5},8.5863307714688245E-6,{"$f":"T519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"U519*(Direct_cost_personnel*$F519-UN_compensation)*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,4.5942922816932964E-4,3.5223608480367856E-5,8.1458407431559863E-5,2.7259766224987903E-4,0,1.9068527088284377E-5,5.1081022919238516E-5,{"$f":"BW519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":6.5329831958504155E-4},4.2856523463093789E-4,{"$f":"BY519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":6.5329831958504155E-4},4.2856523463093789E-4,{"$f":"CA519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CC519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CE519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CG519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,{"$f":"CI519*Direct_cost_personnel*$F519*$G519/CPI_2001*12/1000000/$E519*$CK519","v":0},0,null,0,0,454]
["Finland",2007,29300,3171,246481,1.286475,207.34200000000001,40.17868363636363,3.1749578181818179,7.3001749090909085,23.393831999999996,0,1.7011963636363636,4.6085225454545444,249.54545454545499,7.1818181818181799,224.18181818181799,11.2727272727273,6.9090909090909101,0,0,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX520","v":0},{"$f":"Include_Afghanistan*DY520","v":0},{"$f":"Include_Afghanistan*DZ520","v":0},null,null,null,450,null,{"$f":"IF(NOT(ISBLANK(AV520)),Personnel_plane*AV520,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY520)),Personnel_plane*AY520,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA520)),Personnel_plane*BA520,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV520*Include_Iraq","v":0},0,514,514,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":514},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V520:$BV520))-IF($AV$19=BY$19,$AV520)","v":514},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V520:$BV520))-IF($AV$19=CA$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V520:$BV520))-IF($AV$19=CC$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V520:$BV520))-IF($AV$19=CE$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V520:$BV520))-IF($AV$19=CG$19,$AV520)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V520:$BV520*INDIRECT(\"Months_non_UN_operation\"&$B520),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V520:$BV520))-IF($AV$19=CI$19,$AV520)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B520-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":4.4536570366400936E-4},2.8915907842192346E-4,{"$f":"P520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":1.2817446480676381E-5},8.3218824026710062E-6,{"$f":"Q520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":4.0009902558668279E-4},2.5976913930362893E-4,{"$f":"R520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":2.0118523589922473E-5},1.3062195163686169E-5,{"$f":"S520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":1.2330708006726648E-5},8.0058615519366658E-6,{"$f":"T520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"U520*(Direct_cost_personnel*$F520-UN_compensation)*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,4.3018399716508179E-4,3.3993548853349011E-5,7.816130689644436E-5,2.5047242089485262E-4,0,1.8214321262866213E-5,4.9342399257569615E-5,{"$f":"BW520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":9.946561789513609E-4},5.9559396335065657E-4,{"$f":"BY520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":9.946561789513609E-4},5.9559396335065657E-4,{"$f":"CA520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CC520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CE520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CG520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,{"$f":"CI520*Direct_cost_personnel*$F520*$G520/CPI_2001*12/1000000/$E520*$CK520","v":0},0,null,463,0,85]
["France",2007,254895,63261,2586773,1.22132,207.34200000000001,417.93168872727267,24.040839272727272,47.536581818181816,297.06639054545451,0,19.939821818181816,29.348055272727272,1976.72727272727,51.727272727272698,1618.8181818181799,231,0,0,75.181818181818201,null,null,null,null,null,null,null,null,12,1500,73,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX521","v":0},{"$f":"Include_Afghanistan*DY521","v":0},{"$f":"Include_Afghanistan*DZ521","v":0},null,null,null,1830,null,{"$f":"IF(NOT(ISBLANK(AV521)),Personnel_plane*AV521,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY521)),Personnel_plane*AY521,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA521)),Personnel_plane*BA521,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV521*Include_Iraq","v":0},0,1909,3415,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":1903},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V521:$BV521))-IF($AV$19=BY$19,$AV521)","v":1903},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V521:$BV521))-IF($AV$19=CA$19,$AV521)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V521:$BV521))-IF($AV$19=CC$19,$AV521)","v":1512},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V521:$BV521))-IF($AV$19=CE$19,$AV521)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V521:$BV521))-IF($AV$19=CG$19,$AV521)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V521:$BV521*INDIRECT(\"Months_non_UN_operation\"&$B521),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V521:$BV521))-IF($AV$19=CI$19,$AV521)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B521-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.1769469692870435E-4},5.0050124853258664E-4,{"$f":"P521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":8.3134787781656068E-6},1.3097185909448216E-5,{"$f":"Q521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":2.6017243691176602E-4},4.0987977063188788E-4,{"$f":"R521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.7125746178064705E-5},5.848848751477669E-5,{"$f":"S521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"T521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"U521*(Direct_cost_personnel*$F521-UN_compensation)*$G521/CPI_2001*12/1000000/$E521*$CK521","v":1.2083035060708193E-5},1.9035804476473962E-5,4.2637229431288429E-4,2.4526371353020398E-5,4.8496637130659596E-5,3.03065984026799E-4,0,2.0342529188678612E-5,2.9940772613726673E-5,{"$f":"BW521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.3417121703606091E-4},8.6466746693923116E-4,{"$f":"BY521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":3.3312091462526139E-4},4.8183373047887463E-4,{"$f":"CA521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"CC521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":1.0503024107995631E-6},3.8283373646035647E-4,{"$f":"CE521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"CG521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,{"$f":"CI521*Direct_cost_personnel*$F521*$G521/CPI_2001*12/1000000/$E521*$CK521","v":0},0,null,0,0,1155,null,860]
["Germany",2007,245702,43913,3328589,1.136037,207.34200000000001,617.05626109090917,48.181906909090905,112.35568472727272,360.23585781818178,0,26.501181818181816,69.781629818181813,1099.45454545455,165.90909090909099,876.27272727272702,56.272727272727302,1,0,0,null,null,null,null,null,null,null,null,null,null,235,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX522","v":0},{"$f":"Include_Afghanistan*DY522","v":0},{"$f":"Include_Afghanistan*DZ522","v":0},null,null,null,2279,null,{"$f":"IF(NOT(ISBLANK(AV522)),Personnel_plane*AV522,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY522)),Personnel_plane*AY522,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA522)),Personnel_plane*BA522,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV522*Include_Iraq","v":0},0,2514,2514,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":2514},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V522:$BV522))-IF($AV$19=BY$19,$AV522)","v":2514},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V522:$BV522))-IF($AV$19=CA$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V522:$BV522))-IF($AV$19=CC$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V522:$BV522))-IF($AV$19=CE$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V522:$BV522))-IF($AV$19=CG$19,$AV522)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V522:$BV522*INDIRECT(\"Months_non_UN_operation\"&$B522),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V522:$BV522))-IF($AV$19=CI$19,$AV522)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B522-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.2687741837311408E-4},1.557914127298367E-4,{"$f":"P522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.9145963992966124E-5},2.3509122559281542E-5,{"$f":"Q522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.0112216270038378E-4},1.2416681224598059E-4,{"$f":"R522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":6.4938913488471415E-6},7.9737791036686443E-6,{"$f":"S522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":1.1540033091650813E-7},1.4169882090525853E-7,{"$f":"T522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"U522*(Direct_cost_personnel*$F522-UN_compensation)*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,4.8922268138325243E-4,3.8200214759268054E-5,8.9079315480488364E-5,2.8560694284283857E-4,0,2.1011016412012241E-5,5.5325191888645079E-5,{"$f":"BW522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":3.1811894842921672E-4},3.5623083575582004E-4,{"$f":"BY522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":3.1811894842921672E-4},3.5623083575582004E-4,{"$f":"CA522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CC522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CE522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CG522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,{"$f":"CI522*Direct_cost_personnel*$F522*$G522/CPI_2001*12/1000000/$E522*$CK522","v":0},0,null,0,0,3155,null,257]
["Greece",2007,156600,9024,311236,0.98287579999999997,207.34200000000001,3.2360170909090904,1.0272305454545454,0,1.2086399999999999,0,0,1.0001465454545453,243.09090909090901,14.090909090909101,219.18181818181799,9.8181818181818201,0,0,0,null,null,null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX523","v":0},{"$f":"Include_Afghanistan*DY523","v":0},{"$f":"Include_Afghanistan*DZ523","v":0},null,null,null,742,null,{"$f":"IF(NOT(ISBLANK(AV523)),Personnel_plane*AV523,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY523)),Personnel_plane*AY523,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA523)),Personnel_plane*BA523,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV523*Include_Iraq","v":0},0,787,787,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":787},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V523:$BV523))-IF($AV$19=BY$19,$AV523)","v":787},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V523:$BV523))-IF($AV$19=CA$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V523:$BV523))-IF($AV$19=CC$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V523:$BV523))-IF($AV$19=CE$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V523:$BV523))-IF($AV$19=CG$19,$AV523)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V523:$BV523*INDIRECT(\"Months_non_UN_operation\"&$B523),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V523:$BV523))-IF($AV$19=CI$19,$AV523)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B523-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":2.5566452286247528E-4},1.187758687125974E-4,{"$f":"P523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":1.4819746089634896E-5},6.8849138558162356E-6,{"$f":"Q523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":2.3051876014264312E-4},1.0709372455724465E-4,{"$f":"R523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":1.0326016630197212E-5},4.7972302995364729E-6,{"$f":"S523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"T523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"U523*(Direct_cost_personnel*$F523-UN_compensation)*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,2.7438664877140395E-5,8.7100388831293819E-6,0,1.0248236330479452E-5,0,0,8.4803896635315645E-6,{"$f":"BW523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":9.2145792927480715E-4},3.8453354354710397E-4,{"$f":"BY523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":9.2145792927480715E-4},3.8453354354710397E-4,{"$f":"CA523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CC523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CE523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CG523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,{"$f":"CI523*Direct_cost_personnel*$F523*$G523/CPI_2001*12/1000000/$E523*$CK523","v":0},0,null,0,0,137]
["Hungary",2007,32000,772.30899199999999,136100,0.71470370000000005,207.34200000000001,6.6803912727272721,0.63586909090909083,9.1374545454545444E-2,5.2934323636363629,0,0.27701890909090904,0.38269636363636356,116.454545454545,105.636363636364,4,6.8181818181818201,0,0,0,null,null,null,null,null,null,null,null,null,null,158,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX524","v":0},{"$f":"Include_Afghanistan*DY524","v":0},{"$f":"Include_Afghanistan*DZ524","v":0},null,null,null,484,null,{"$f":"IF(NOT(ISBLANK(AV524)),Personnel_plane*AV524,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY524)),Personnel_plane*AY524,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA524)),Personnel_plane*BA524,0)","v":0},null,null,null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV524*Include_Iraq","v":0},0,683,683,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":642},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V524:$BV524))-IF($AV$19=BY$19,$AV524)","v":642},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V524:$BV524))-IF($AV$19=CA$19,$AV524)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V524:$BV524))-IF($AV$19=CC$19,$AV524)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V524:$BV524))-IF($AV$19=CE$19,$AV524)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V524:$BV524))-IF($AV$19=CG$19,$AV524)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V524:$BV524*INDIRECT(\"Months_non_UN_operation\"&$B524),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V524:$BV524))-IF($AV$19=CI$19,$AV524)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B524-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.9500965266167484E-4},5.4498108142030899E-5,{"$f":"P524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.7689400186796862E-4},4.9435442358345331E-5,{"$f":"Q524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":6.6982238228834697E-6},1.8719100376653936E-6,{"$f":"R524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.14174269708241E-5},3.1907557460205581E-6,{"$f":"S524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"T524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"U524*(Direct_cost_personnel*$F524-UN_compensation)*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,1.2953459414286321E-4,1.2329673705665162E-5,1.7717771575393116E-6,1.026410856570087E-4,0,5.3714715941092107E-6,7.4205860285408088E-6,{"$f":"BW524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.3297823706796227E-3},3.1962863893136595E-4,{"$f":"BY524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":1.2499564889843597E-3},3.0044156104529565E-4,{"$f":"CA524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":7.9825881695262863E-5},1.9187077886070282E-5,{"$f":"CC524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"CE524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"CG524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,{"$f":"CI524*Direct_cost_personnel*$F524*$G524/CPI_2001*12/1000000/$E524*$CK524","v":0},0,null,null,null,225]
["India",2007,1288000,17976.291327999999,1152813,0.3869649,207.34200000000001,6.3354479999999986,0.80473199999999989,0.56316545454545452,4.3413894545454541,0,0.27049963636363633,0.3556614545454545,9407.3636363636397,80.181818181818201,1075.3636363636399,8246.8181818181802,0,5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX525","v":0},{"$f":"Include_Afghanistan*DY525","v":0},{"$f":"Include_Afghanistan*DZ525","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV525)),Personnel_plane*AV525,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY525)),Personnel_plane*AY525,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA525)),Personnel_plane*BA525,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV525*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V525:$BV525))-IF($AV$19=BY$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V525:$BV525))-IF($AV$19=CA$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V525:$BV525))-IF($AV$19=CC$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V525:$BV525))-IF($AV$19=CE$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V525:$BV525))-IF($AV$19=CG$19,$AV525)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V525:$BV525*INDIRECT(\"Months_non_UN_operation\"&$B525),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V525:$BV525))-IF($AV$19=CI$19,$AV525)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B525-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":8.6822004440314192E-4},3.0056284653625688E-4,{"$f":"P525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":7.4001031992691514E-6},2.5617884504882878E-6,{"$f":"Q525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":9.9246962294960382E-5},3.435759136148079E-5,{"$f":"R525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":7.6111152122641812E-4},2.634837180113888E-4,{"$f":"S525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"T525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":4.6145768249410795E-7},1.5974871289892949E-7,{"$f":"U525*(Direct_cost_personnel*$F525-UN_compensation)*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,1.4503087238416486E-5,1.8421899129383392E-6,1.2891965519936717E-6,9.9382948128078861E-6,0,6.1922689984066707E-7,8.1417906083592308E-7,{"$f":"BW525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"BY525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CA525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CC525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CE525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CG525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0,{"$f":"CI525*Direct_cost_personnel*$F525*$G525/CPI_2001*12/1000000/$E525*$CK525","v":0},0]
["Indonesia",2007,302000,2760.2979839999998,432188,0.51398639999999995,207.34200000000001,0.97859563636363622,0.12013745454545453,0.10589018181818181,0.68518581818181812,0,4.5483272727272726E-2,2.189890909090909E-2,1069.3636363636399,4,855.18181818181802,204.727272727273,5.4545454545454497,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX526","v":0},{"$f":"Include_Afghanistan*DY526","v":0},{"$f":"Include_Afghanistan*DZ526","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV526)),Personnel_plane*AV526,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY526)),Personnel_plane*AY526,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA526)),Personnel_plane*BA526,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV526*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V526:$BV526))-IF($AV$19=BY$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V526:$BV526))-IF($AV$19=CA$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V526:$BV526))-IF($AV$19=CC$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V526:$BV526))-IF($AV$19=CE$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V526:$BV526))-IF($AV$19=CG$19,$AV526)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V526:$BV526*INDIRECT(\"Months_non_UN_operation\"&$B526),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V526:$BV526))-IF($AV$19=CI$19,$AV526)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B526-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":3.7977882282847614E-4},5.968204926810052E-5,{"$f":"P526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":1.4205787813017849E-6},2.2324323453170231E-7,{"$f":"Q526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":3.0371328626604299E-4},4.7728388800902797E-5,{"$f":"R526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":7.2707804897536907E-5},1.1425994640122597E-5,{"$f":"S526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":1.9371528835933412E-6},3.0442259254323013E-7,{"$f":"T526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"U526*(Direct_cost_personnel*$F526-UN_compensation)*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,5.9754768000483727E-6,7.3358039396210129E-7,6.4658404482434053E-7,4.1838649265611592E-6,0,2.7772885027570139E-7,1.3371858442506967E-7,{"$f":"BW526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"BY526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CA526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CC526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CE526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CG526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0,{"$f":"CI526*Direct_cost_personnel*$F526*$G526/CPI_2001*12/1000000/$E526*$CK526","v":0},0]
["Ireland",2007,10460,1386,260329,1.3108569999999999,207.34200000000001,30.851060727272724,2.5178923636363635,5.5901836363636361,17.806167272727272,0,1.2623476363636361,3.6744698181818176,329.54545454545502,22.272727272727298,177.90909090909099,129.363636363636,0,0,0,null,null,null,null,null,null,null,null,null,400,25,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX527","v":0},{"$f":"Include_Afghanistan*DY527","v":0},{"$f":"Include_Afghanistan*DZ527","v":0},null,null,null,220,null,{"$f":"IF(NOT(ISBLANK(AV527)),Personnel_plane*AV527,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY527)),Personnel_plane*AY527,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA527)),Personnel_plane*BA527,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV527*Include_Iraq","v":0},0,245,645,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":245},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V527:$BV527))-IF($AV$19=BY$19,$AV527)","v":245},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V527:$BV527))-IF($AV$19=CA$19,$AV527)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V527:$BV527))-IF($AV$19=CC$19,$AV527)","v":400},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V527:$BV527))-IF($AV$19=CE$19,$AV527)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V527:$BV527))-IF($AV$19=CG$19,$AV527)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V527:$BV527*INDIRECT(\"Months_non_UN_operation\"&$B527),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V527:$BV527))-IF($AV$19=CI$19,$AV527)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B527-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":5.6829991956797382E-4},4.4265595927054155E-4,{"$f":"P527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":3.8409235943214772E-5},2.9917437247250388E-5,{"$f":"Q527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":3.0680357037090315E-4},2.3897316201171008E-4,{"$f":"R527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":2.2308711325385477E-4},1.7376536001158016E-4,{"$f":"S527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"T527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"U527*(Direct_cost_personnel*$F527-UN_compensation)*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,3.1274440177906678E-4,2.552446244784748E-5,5.6668996007782496E-5,1.8050527276568536E-4,0,1.2796712562390539E-5,3.7248957995360855E-5,{"$f":"BW527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":4.5739436928469751E-4},8.6638456028261738E-4,{"$f":"BY527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":4.5739436928469751E-4},3.2909180971975392E-4,{"$f":"CA527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"CC527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},5.3729275056286347E-4,{"$f":"CE527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"CG527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,{"$f":"CI527*Direct_cost_personnel*$F527*$G527/CPI_2001*12/1000000/$E527*$CK527","v":0},0,null,0,0,7]
["Italy",2007,186049,39389,2130242,1.1173550000000001,207.34200000000001,226.40157709090906,17.033098909090906,32.101894909090909,153.64142836363635,0,9.8080112727272724,13.817143636363635,2478,33.454545454545503,2432.1818181818198,5.3636363636363598,7,0,0,null,null,null,null,null,null,null,null,4,null,363,null,null,null,155,null,null,null,null,{"$f":"Include_Afghanistan*DX528","v":0},{"$f":"Include_Afghanistan*DY528","v":0},{"$f":"Include_Afghanistan*DZ528","v":0},null,null,null,2280,null,{"$f":"IF(NOT(ISBLANK(AV528)),Personnel_plane*AV528,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY528)),Personnel_plane*AY528,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA528)),Personnel_plane*BA528,0)","v":0},17,null,null,null,null,80,null,null,null,null,null,null,null,null,null,6,null,null,{"$f":"DV528*Include_Iraq","v":0},0,2903,2905,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":2798},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V528:$BV528))-IF($AV$19=BY$19,$AV528)","v":2798},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":97},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V528:$BV528))-IF($AV$19=CA$19,$AV528)","v":97},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":8},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V528:$BV528))-IF($AV$19=CC$19,$AV528)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V528:$BV528))-IF($AV$19=CE$19,$AV528)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V528:$BV528))-IF($AV$19=CG$19,$AV528)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V528:$BV528*INDIRECT(\"Months_non_UN_operation\"&$B528),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V528:$BV528))-IF($AV$19=CI$19,$AV528)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B528-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":4.3876991829399579E-4},6.4992309227301394E-4,{"$f":"P528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":5.9236675446544377E-6},8.7743670832955293E-6,{"$f":"Q528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":4.3065706926544752E-4},6.3790602431110981E-4,{"$f":"R528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":9.4971843786579108E-7},1.4067599399848779E-6,{"$f":"S528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":1.2394630460282364E-6},1.8359409386243333E-6,{"$f":"T528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,{"$f":"U528*(Direct_cost_personnel*$F528-UN_compensation)*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,2.8047392923706685E-4,2.1101178885330976E-5,3.9768912905994312E-5,1.9033619668400601E-4,0,1.2150496012484367E-5,1.7117144749251189E-5,{"$f":"BW528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":5.645484660714076E-4},7.619154895290983E-4,{"$f":"BY528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":5.4412904170437408E-4},7.3385182089584077E-4,{"$f":"CA528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":1.8863658700973658E-5},2.5440895863794339E-5,{"$f":"CC528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":1.5557656660596832E-6},2.6227727694633337E-6,{"$f":"CE528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,{"$f":"CG528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,{"$f":"CI528*Direct_cost_personnel*$F528*$G528/CPI_2001*12/1000000/$E528*$CK528","v":0},0,null,0,0,2395]
["Japan",2007,240400,43636,4356347,1.020456,207.34200000000001,1071.4712323636363,78.024729818181811,75.031052727272723,798.70091781818178,0,28.640118545454541,91.07441345454545,36.909090909090899,0,30,0,4.9090909090909101,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX529","v":0},{"$f":"Include_Afghanistan*DY529","v":0},{"$f":"Include_Afghanistan*DZ529","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV529)),Personnel_plane*AV529,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY529)),Personnel_plane*AY529,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA529)),Personnel_plane*BA529,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV529*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V529:$BV529))-IF($AV$19=BY$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V529:$BV529))-IF($AV$19=CA$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V529:$BV529))-IF($AV$19=CC$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V529:$BV529))-IF($AV$19=CE$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V529:$BV529))-IF($AV$19=CG$19,$AV529)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V529:$BV529*INDIRECT(\"Months_non_UN_operation\"&$B529),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V529:$BV529))-IF($AV$19=CI$19,$AV529)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B529-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":2.8913846954262372E-6},4.0584794044062256E-6,{"$f":"P529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"Q529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":2.3501402696814245E-6},3.2987640479163916E-6,{"$f":"R529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"S529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":3.8456840776605136E-7},5.3979775329540952E-7,{"$f":"T529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":1.5667601797876163E-7},2.1991760319442602E-7,{"$f":"U529*(Direct_cost_personnel*$F529-UN_compensation)*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,6.4908271414990614E-4,4.7266321177357385E-5,4.5452792271715055E-5,4.8384216381416005E-4,0,1.7349794672555129E-5,5.5171642214118423E-5,{"$f":"BW529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"BY529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CA529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CC529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CE529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CG529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,{"$f":"CI529*Direct_cost_personnel*$F529*$G529/CPI_2001*12/1000000/$E529*$CK529","v":0},0,null,0,50]
["Luxembourg",2007,900,150.88784000000001,51386,1.2644709999999999,207.34200000000001,4.7796730909090908,0.38088109090909084,0.75284618181818175,2.9739065454545455,0,0.22915309090909089,0.44288618181818179,2,0,2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX530","v":0},{"$f":"Include_Afghanistan*DY530","v":0},{"$f":"Include_Afghanistan*DZ530","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV530)),Personnel_plane*AV530,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY530)),Personnel_plane*AY530,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA530)),Personnel_plane*BA530,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV530*Include_Iraq","v":0},0,24,24,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":24},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V530:$BV530))-IF($AV$19=BY$19,$AV530)","v":24},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V530:$BV530))-IF($AV$19=CA$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V530:$BV530))-IF($AV$19=CC$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V530:$BV530))-IF($AV$19=CE$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V530:$BV530))-IF($AV$19=CG$19,$AV530)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V530:$BV530*INDIRECT(\"Months_non_UN_operation\"&$B530),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V530:$BV530))-IF($AV$19=CI$19,$AV530)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B530-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":1.6803734947402959E-5},1.722022846857854E-5,{"$f":"P530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"Q530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":1.6803734947402959E-5},1.722022846857854E-5,{"$f":"R530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"S530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"T530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"U530*(Direct_cost_personnel*$F530-UN_compensation)*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,2.4546827752161592E-4,1.9560799148342172E-5,3.8663701883947371E-5,1.5273005147808989E-4,0,1.1768548485291935E-5,2.2745176525944551E-5,{"$f":"BW530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":2.1896125055250915E-4},2.0664274162294252E-4,{"$f":"BY530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":2.1896125055250915E-4},2.0664274162294252E-4,{"$f":"CA530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CC530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CE530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CG530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,{"$f":"CI530*Direct_cost_personnel*$F530*$G530/CPI_2001*12/1000000/$E530*$CK530","v":0},0,null,null,null,9]
["Mexico",2007,249000,3191.5630080000001,1035317,0.67048589999999997,207.34200000000001,33.893362909090904,4.106199272727272,5.7224672727272718,19.044160363636362,0,1.3049312727272726,3.7156047272727273,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX531","v":0},{"$f":"Include_Afghanistan*DY531","v":0},{"$f":"Include_Afghanistan*DZ531","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV531)),Personnel_plane*AV531,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY531)),Personnel_plane*AY531,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA531)),Personnel_plane*BA531,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV531*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V531:$BV531))-IF($AV$19=BY$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V531:$BV531))-IF($AV$19=CA$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V531:$BV531))-IF($AV$19=CC$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V531:$BV531))-IF($AV$19=CE$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V531:$BV531))-IF($AV$19=CG$19,$AV531)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V531:$BV531*INDIRECT(\"Months_non_UN_operation\"&$B531),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V531:$BV531))-IF($AV$19=CI$19,$AV531)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B531-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"P531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"Q531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"R531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"S531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"T531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"U531*(Direct_cost_personnel*$F531-UN_compensation)*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,8.6393945972570822E-5,1.0466673344634623E-5,1.458652921859223E-5,4.8543432115662709E-5,0,3.3262607247414614E-6,9.4710505689398077E-6,{"$f":"BW531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"BY531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CA531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CC531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CE531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CG531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0,{"$f":"CI531*Direct_cost_personnel*$F531*$G531/CPI_2001*12/1000000/$E531*$CK531","v":0},0]
["Netherlands",2007,45608,11619,783692,1.1727160000000001,207.34200000000001,133.13568109090906,10.627604727272725,24.308555999999999,76.374800727272714,0,5.5588549090909085,16.265864727272724,209.18181818181799,6.2727272727272698,169,33.909090909090899,0,0,0,null,null,null,null,null,null,null,null,2,100,67,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX532","v":0},{"$f":"Include_Afghanistan*DY532","v":0},{"$f":"Include_Afghanistan*DZ532","v":0},null,null,null,1,null,{"$f":"IF(NOT(ISBLANK(AV532)),Personnel_plane*AV532,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY532)),Personnel_plane*AY532,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA532)),Personnel_plane*BA532,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV532*Include_Iraq","v":0},0,69,170,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":68},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V532:$BV532))-IF($AV$19=BY$19,$AV532)","v":68},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V532:$BV532))-IF($AV$19=CA$19,$AV532)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V532:$BV532))-IF($AV$19=CC$19,$AV532)","v":102},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V532:$BV532))-IF($AV$19=CE$19,$AV532)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V532:$BV532))-IF($AV$19=CG$19,$AV532)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V532:$BV532*INDIRECT(\"Months_non_UN_operation\"&$B532),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V532:$BV532))-IF($AV$19=CI$19,$AV532)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B532-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":1.0615861419165456E-4},1.794519730388175E-4,{"$f":"P532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":3.1833743499453141E-6},5.3812195304990944E-6,{"$f":"Q532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":8.5766564007946973E-5},1.4498097256808432E-4,{"$f":"R532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":1.7208675833762352E-5},2.9089780940234238E-5,{"$f":"S532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"T532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"U532*(Direct_cost_personnel*$F532-UN_compensation)*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,4.4832302589688748E-4,3.5787550492294864E-5,8.1856984482337229E-5,2.5718561308100572E-4,0,1.871896874635493E-5,5.4773909094894814E-5,{"$f":"BW532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":3.8281459748782686E-5},1.4583884814541029E-4,{"$f":"BY532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":3.7726655984307568E-5},5.833553925816412E-5,{"$f":"CA532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"CC532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":5.5480376447511143E-7},8.7503308887246177E-5,{"$f":"CE532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"CG532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,{"$f":"CI532*Direct_cost_personnel*$F532*$G532/CPI_2001*12/1000000/$E532*$CK532","v":0},0,null,0,15,1516,null,6]
["New Zealand",2007,9051,1682,131517,1.141667,207.34200000000001,18.325221818181817,1.4449254545454546,3.2632047272727269,10.765504363636362,0,0.74840945454545449,2.1031778181818179,40,1,8.9090909090909101,3.0909090909090899,1,26,0,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX533","v":0},{"$f":"Include_Afghanistan*DY533","v":0},{"$f":"Include_Afghanistan*DZ533","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV533)),Personnel_plane*AV533,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY533)),Personnel_plane*AY533,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA533)),Personnel_plane*BA533,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,44,null,null,180,null,{"$f":"DV533*Include_Iraq","v":0},0,253,253,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V533:$BV533))-IF($AV$19=BY$19,$AV533)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V533:$BV533))-IF($AV$19=CA$19,$AV533)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V533:$BV533))-IF($AV$19=CC$19,$AV533)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V533:$BV533))-IF($AV$19=CE$19,$AV533)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":224},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V533:$BV533))-IF($AV$19=CG$19,$AV533)","v":224},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V533:$BV533*INDIRECT(\"Months_non_UN_operation\"&$B533),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V533:$BV533))-IF($AV$19=CI$19,$AV533)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B533-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":1.1746242584758435E-4},1.4915901889532644E-4,{"$f":"P533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":2.9365606461896097E-6},3.7289754723831606E-6,{"$f":"Q533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":2.6162085756961975E-5},3.3221781481231803E-5,{"$f":"R533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":9.0766419973133338E-6},1.1525924187366129E-5,{"$f":"S533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":2.9365606461896097E-6},3.7289754723831606E-6,{"$f":"T533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":7.635057680092984E-5},9.6953362281962193E-5,{"$f":"U533*(Direct_cost_personnel*$F533-UN_compensation)*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,3.6771330179001885E-4,2.8993826923513278E-5,6.5479359354423674E-5,2.1602025854115128E-4,0,1.5017559642783128E-5,4.2202297328147475E-5,{"$f":"BW533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":8.1427300563721239E-4},9.4343079451293969E-4,{"$f":"BY533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":9.6554111340380926E-6},1.1186926417149482E-5,{"$f":"CA533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":8.3680229828330126E-5},9.6953362281962193E-5,{"$f":"CC533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,{"$f":"CE533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,{"$f":"CG533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":7.209373646748442E-4},8.3529050581382814E-4,{"$f":"CI533*Direct_cost_personnel*$F533*$G533/CPI_2001*12/1000000/$E533*$CK533","v":0},0,null,0,15,8,null,131]
["Norway",2007,15800,6008,393527,1.4961120000000001,207.34200000000001,51.424730181818177,4.4129443636363632,9.9773890909090888,28.321370181818178,0,2.290664727272727,6.4223618181818178,123.454545454545,15.181818181818199,59.818181818181799,45.181818181818201,3.2727272727272698,0,0,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX534","v":0},{"$f":"Include_Afghanistan*DY534","v":0},{"$f":"Include_Afghanistan*DZ534","v":0},null,null,null,86,null,{"$f":"IF(NOT(ISBLANK(AV534)),Personnel_plane*AV534,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY534)),Personnel_plane*AY534,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA534)),Personnel_plane*BA534,0)","v":0},null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV534*Include_Iraq","v":0},0,103,103,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":94},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V534:$BV534))-IF($AV$19=BY$19,$AV534)","v":94},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V534:$BV534))-IF($AV$19=CA$19,$AV534)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V534:$BV534))-IF($AV$19=CC$19,$AV534)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V534:$BV534))-IF($AV$19=CE$19,$AV534)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V534:$BV534))-IF($AV$19=CG$19,$AV534)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V534:$BV534*INDIRECT(\"Months_non_UN_operation\"&$B534),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V534:$BV534))-IF($AV$19=CI$19,$AV534)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B534-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.6238457469141675E-4},{"$f":"O534/$C534*$D534/$E534*$CK534","v":3.1480917481436035E-4},{"$f":"P534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.9969237093863563E-5},{"$f":"P534/$C534*$D534/$E534*$CK534","v":3.8713646681883973E-5},{"$f":"Q534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":7.8681185675222784E-5},{"$f":"Q534/$C534*$D534/$E534*$CK534","v":1.5253640429149472E-4},{"$f":"R534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":5.9429406201498107E-5},{"$f":"R534/$C534*$D534/$E534*$CK534","v":1.1521366707123546E-4},{"$f":"S534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":4.3047457208328548E-6},{"$f":"S534/$C534*$D534/$E534*$CK534","v":8.3454567697474263E-6},{"$f":"T534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"T534/$C534*$D534/$E534*$CK534","v":0},{"$f":"U534*(Direct_cost_personnel*$F534-UN_compensation)*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"U534/$C534*$D534/$E534*$CK534","v":0},3.4485734541350765E-4,2.9593471338021733E-5,6.6908973637456754E-5,1.8992481836741399E-4,0,1.5361335962029536E-5,4.3068746108585689E-5,{"$f":"BW534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.4518400028001613E-4},{"$f":"BX534/$C534*$D534/$E534*$CK534","v":2.6265007000344013E-4},{"$f":"BY534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.3249801967302443E-4},{"$f":"BZ534/$C534*$D534/$E534*$CK534","v":2.3970006388663464E-4},{"$f":"CA534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":1.2685980606991703E-5},{"$f":"CB534/$C534*$D534/$E534*$CK534","v":2.2950006116805449E-5},{"$f":"CC534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},0,{"$f":"CE534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"CF534/$C534*$D534/$E534*$CK534","v":0},{"$f":"CG534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"CH534/$C534*$D534/$E534*$CK534","v":0},{"$f":"CI534*Direct_cost_personnel*$F534*$G534/CPI_2001*12/1000000/$E534*$CK534","v":0},{"$f":"CJ534/$C534*$D534/$E534*$CK534","v":0},null,0,0,508]
["Poland",2007,127000,4568.9671680000001,425321,0.66570050000000003,207.34200000000001,11.648511272727273,1.1525334545454544,1.9364236363636362,7.5152258181818183,0,0.4491152727272727,0.5952130909090908,941.36363636363603,132.90909090909099,787.36363636363603,20.363636363636399,0.72727272727272696,0,0,null,null,null,null,null,null,null,null,null,null,203,350,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX535","v":0},{"$f":"Include_Afghanistan*DY535","v":0},{"$f":"Include_Afghanistan*DZ535","v":0},null,null,null,312,null,{"$f":"IF(NOT(ISBLANK(AV535)),Personnel_plane*AV535,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY535)),Personnel_plane*AY535,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA535)),Personnel_plane*BA535,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV535*Include_Iraq","v":0},0,515,865,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":515},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V535:$BV535))-IF($AV$19=BY$19,$AV535)","v":515},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V535:$BV535))-IF($AV$19=CA$19,$AV535)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V535:$BV535))-IF($AV$19=CC$19,$AV535)","v":350},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V535:$BV535))-IF($AV$19=CE$19,$AV535)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V535:$BV535))-IF($AV$19=CG$19,$AV535)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V535:$BV535*INDIRECT(\"Months_non_UN_operation\"&$B535),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V535:$BV535))-IF($AV$19=CI$19,$AV535)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B535-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":4.6421494334216508E-4},2.1013427793733775E-4,{"$f":"P535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":6.5541501416344373E-5},2.9668403123552695E-5,{"$f":"Q535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":3.8827287535359641E-4},1.7575789292276989E-4,{"$f":"R535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":1.0041926345595865E-5},4.5456376878767513E-6,{"$f":"S535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":3.5864022662842292E-7},1.6234420313845506E-7,{"$f":"T535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"U535*(Direct_cost_personnel*$F535-UN_compensation)*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,7.2276246755231344E-5,7.1511964408206479E-6,1.2015048900898065E-5,4.6630191870778108E-5,0,2.7866536343729199E-6,3.6931559083615969E-6,{"$f":"BW535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":2.9885549673091112E-4},1.9308813660780006E-4,{"$f":"BY535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":2.9885549673091112E-4},1.1495998884741852E-4,{"$f":"CA535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"CC535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},7.8128147760381535E-5,{"$f":"CE535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"CG535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,{"$f":"CI535*Direct_cost_personnel*$F535*$G535/CPI_2001*12/1000000/$E535*$CK535","v":0},0,null,null,null,937]
["Portugal",2007,42910,3534,232075,0.90246610000000005,207.34200000000001,16.820879999999999,2.2235869090909088,4.5596716363636363,7.0461109090909089,0,1.5578356363636361,1.4336749090909091,393.36363636363598,6.8181818181818201,146.81818181818201,1.63636363636364,0,238.09090909090901,0,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX536","v":0},{"$f":"Include_Afghanistan*DY536","v":0},{"$f":"Include_Afghanistan*DZ536","v":0},null,null,null,296,null,{"$f":"IF(NOT(ISBLANK(AV536)),Personnel_plane*AV536,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY536)),Personnel_plane*AY536,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA536)),Personnel_plane*BA536,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"DV536*Include_Iraq","v":0},0,311,311,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":310},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V536:$BV536))-IF($AV$19=BY$19,$AV536)","v":310},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V536:$BV536))-IF($AV$19=CA$19,$AV536)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V536:$BV536))-IF($AV$19=CC$19,$AV536)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V536:$BV536))-IF($AV$19=CE$19,$AV536)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V536:$BV536))-IF($AV$19=CG$19,$AV536)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V536:$BV536*INDIRECT(\"Months_non_UN_operation\"&$B536),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V536:$BV536))-IF($AV$19=CI$19,$AV536)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B536-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":5.0429482077213534E-4},3.6839682234984734E-4,{"$f":"P536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":8.7409548319644571E-6},6.3854314019502166E-6,{"$f":"Q536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":1.8822189404830148E-4},1.3749962285532815E-4,{"$f":"R536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":2.0978291596714731E-6},1.5325035364680552E-6,{"$f":"S536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"T536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":3.052341427321986E-4},2.2297926455610144E-4,{"$f":"U536*(Direct_cost_personnel*$F536-UN_compensation)*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,1.9127682194257516E-4,2.5285278611108508E-5,5.1849814023127074E-5,8.0124089925486552E-5,0,1.7714759848029681E-5,1.6302879534823357E-5,{"$f":"BW536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":4.4838893743833001E-4},2.9126081101428915E-4,{"$f":"BY536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":4.4694717236618117E-4},2.9032428107533641E-4,{"$f":"CA536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"CC536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":1.4417650721489713E-6},9.3652993895269811E-7,{"$f":"CE536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"CG536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,{"$f":"CI536*Direct_cost_personnel*$F536*$G536/CPI_2001*12/1000000/$E536*$CK536","v":0},0,null,0,9,162]
["Russia",2007,1027000,14121.200639999999,1299703,0.5443751,207.34200000000001,131.93927454545454,7.8115123636363633,0.54446727272727269,107.69263309090908,0,4.2787319999999998,11.611929818181817,294.72727272727298,48.090909090909101,4.3636363636363598,227.81818181818201,4.3636363636363598,4.5454545454545503,5.5454545454545503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX537","v":0},{"$f":"Include_Afghanistan*DY537","v":0},{"$f":"Include_Afghanistan*DZ537","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV537)),Personnel_plane*AV537,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY537)),Personnel_plane*AY537,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA537)),Personnel_plane*BA537,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV537*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V537:$BV537))-IF($AV$19=BY$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V537:$BV537))-IF($AV$19=CA$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V537:$BV537))-IF($AV$19=CC$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V537:$BV537))-IF($AV$19=CE$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V537:$BV537))-IF($AV$19=CG$19,$AV537)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V537:$BV537*INDIRECT(\"Months_non_UN_operation\"&$B537),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V537:$BV537))-IF($AV$19=CI$19,$AV537)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B537-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":3.7360947519709173E-5},8.2284754551059228E-6,{"$f":"P537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":6.0962187655540209E-6},1.3426475989361596E-6,{"$f":"Q537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":5.5315406568354011E-7},1.2182813752161739E-7,{"$f":"R537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":2.8879251845894873E-5},6.3604440131077871E-6,{"$f":"S537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":5.5315406568354011E-7},1.2182813752161739E-7,{"$f":"T537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":5.7620215175368881E-7},1.2690430991835171E-7,{"$f":"U537*(Direct_cost_personnel*$F537-UN_compensation)*$G537/CPI_2001*12/1000000/$E537*$CK537","v":7.0296662513949991E-7},1.5482325810038907E-7,2.6789953782420151E-4,1.5861088816319502E-5,1.1055277606046603E-6,2.1866731290982224E-4,0,8.6878628764835185E-6,2.3577745460971575E-5,{"$f":"BW537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"BY537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CA537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CC537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},{"$f":"CD537/$C537*$D537/$E537*$CK537","v":0},{"$f":"CE537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CG537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0,{"$f":"CI537*Direct_cost_personnel*$F537*$G537/CPI_2001*12/1000000/$E537*$CK537","v":0},0]
["Saudi Arabia",2007,224000,22006.69184,385199,0.70139859999999998,207.34200000000001,8.0445458181818186,0.94554218181818184,0.46846036363636362,5.8907083636363637,0,0.12936654545454543,0.61046836363636359,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX538","v":0},{"$f":"Include_Afghanistan*DY538","v":0},{"$f":"Include_Afghanistan*DZ538","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV538)),Personnel_plane*AV538,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY538)),Personnel_plane*AY538,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA538)),Personnel_plane*BA538,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV538*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V538:$BV538))-IF($AV$19=BY$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V538:$BV538))-IF($AV$19=CA$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V538:$BV538))-IF($AV$19=CC$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V538:$BV538))-IF($AV$19=CE$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V538:$BV538))-IF($AV$19=CG$19,$AV538)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V538:$BV538*INDIRECT(\"Months_non_UN_operation\"&$B538),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V538:$BV538))-IF($AV$19=CI$19,$AV538)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B538-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"P538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"Q538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"R538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"S538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"T538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"U538*(Direct_cost_personnel*$F538-UN_compensation)*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,5.5113548299273449E-5,6.4779523772312679E-6,3.2094432005364947E-6,4.035751020056768E-5,0,8.8629607094843933E-7,4.1823464499895683E-6,{"$f":"BW538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"BY538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CA538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CC538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CE538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CG538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0,{"$f":"CI538*Direct_cost_personnel*$F538*$G538/CPI_2001*12/1000000/$E538*$CK538","v":0},0]
["Slovakia",2007,17000,660.51692800000001,75144,0.74640770000000001,207.34200000000001,1.1401003636363636,0.14134472727272726,0.23847054545454544,0.66595199999999999,0,4.8603272727272724E-2,4.5729818181818177E-2,295.18181818181802,195.90909090909099,99.272727272727295,0,0,0,0,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX539","v":0},{"$f":"Include_Afghanistan*DY539","v":0},{"$f":"Include_Afghanistan*DZ539","v":0},null,null,null,92,null,{"$f":"IF(NOT(ISBLANK(AV539)),Personnel_plane*AV539,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY539)),Personnel_plane*AY539,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA539)),Personnel_plane*BA539,0)","v":0},null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"DV539*Include_Iraq","v":0},0,134,134,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":134},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V539:$BV539))-IF($AV$19=BY$19,$AV539)","v":134},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V539:$BV539))-IF($AV$19=CA$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V539:$BV539))-IF($AV$19=CC$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V539:$BV539))-IF($AV$19=CE$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V539:$BV539))-IF($AV$19=CG$19,$AV539)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V539:$BV539*INDIRECT(\"Months_non_UN_operation\"&$B539),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V539:$BV539))-IF($AV$19=CI$19,$AV539)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B539-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":9.4144245107939033E-4},4.027841006693169E-4,{"$f":"P539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":6.2482552573947905E-4},2.6732360238447143E-4,{"$f":"Q539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":3.1661692533991231E-4},1.3546049828484582E-4,{"$f":"R539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"S539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"T539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"U539*(Direct_cost_personnel*$F539-UN_compensation)*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,4.0039695754637376E-5,4.9639488390929659E-6,8.3749539873735724E-6,2.3387866820904682E-5,0,1.7069201227799649E-6,1.6060059844861927E-6,{"$f":"BW539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":4.9349023357619492E-4},1.8284686306947132E-4,{"$f":"BY539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":4.9349023357619492E-4},1.8284686306947132E-4,{"$f":"CA539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CC539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CE539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CG539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,{"$f":"CI539*Direct_cost_personnel*$F539*$G539/CPI_2001*12/1000000/$E539*$CK539","v":0},0,null,null,null,59]
["South Korea",2007,687000,26906,1049239,0.82675460000000001,207.34200000000001,201.25005381818181,13.309797818181817,24.532833818181814,143.35136399999999,0,5.2399210909090908,14.816137090909091,235.363636363636,7.3636363636363598,199.45454545454501,9.9090909090909101,14,4.6363636363636402,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX540","v":0},{"$f":"Include_Afghanistan*DY540","v":0},{"$f":"Include_Afghanistan*DZ540","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV540)),Personnel_plane*AV540,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY540)),Personnel_plane*AY540,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA540)),Personnel_plane*BA540,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV540*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V540:$BV540))-IF($AV$19=BY$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V540:$BV540))-IF($AV$19=CA$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V540:$BV540))-IF($AV$19=CC$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V540:$BV540))-IF($AV$19=CE$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V540:$BV540))-IF($AV$19=CG$19,$AV540)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V540:$BV540*INDIRECT(\"Months_non_UN_operation\"&$B540),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V540:$BV540))-IF($AV$19=CI$19,$AV540)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B540-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":6.0442816308065036E-5},2.3184585461397905E-5,{"$f":"P540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":1.8910266979348289E-6},7.2535783019437341E-7,{"$f":"Q540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":5.1221142904555651E-5},1.9647346659832747E-5,{"$f":"R540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":2.5447149391962525E-6},9.7609880853316974E-7,{"$f":"S540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":3.5952853269378243E-6},1.3790753808633772E-6,{"$f":"T540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":1.1906464394404492E-6},4.5670678197423563E-7,{"$f":"U540*(Direct_cost_personnel*$F540-UN_compensation)*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,5.0617835985235335E-4,3.3476421505259945E-5,6.1704279571704265E-5,3.6055323680893439E-4,0,1.317929915163329E-5,3.7265122814821501E-5,{"$f":"BW540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"BY540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CA540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CC540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CE540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CG540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,{"$f":"CI540*Direct_cost_personnel*$F540*$G540/CPI_2001*12/1000000/$E540*$CK540","v":0},0,null,1200,null,207]
["Spain",2007,149150,18244,1443500,0.99632730000000003,207.34200000000001,123.78611563636362,7.7603694545454545,1.1557974545454544,96.667759636363627,0,4.0875229090909091,14.114666181818182,1183.9090909090901,15.7272727272727,1106.72727272727,7.6363636363636402,0,9.3636363636363598,44.454545454545503,null,null,null,null,null,null,null,null,null,null,284,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX541","v":0},{"$f":"Include_Afghanistan*DY541","v":0},{"$f":"Include_Afghanistan*DZ541","v":0},null,null,null,627,null,{"$f":"IF(NOT(ISBLANK(AV541)),Personnel_plane*AV541,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY541)),Personnel_plane*AY541,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA541)),Personnel_plane*BA541,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"DV541*Include_Iraq","v":0},0,913,913,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":911},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V541:$BV541))-IF($AV$19=BY$19,$AV541)","v":911},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V541:$BV541))-IF($AV$19=CA$19,$AV541)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V541:$BV541))-IF($AV$19=CC$19,$AV541)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V541:$BV541))-IF($AV$19=CE$19,$AV541)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V541:$BV541))-IF($AV$19=CG$19,$AV541)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V541:$BV541*INDIRECT(\"Months_non_UN_operation\"&$B541),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V541:$BV541))-IF($AV$19=CI$19,$AV541)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B541-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.7255876552417931E-4},2.6475268120025635E-4,{"$f":"P541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":3.6207222940707189E-6},3.5170247905739303E-6,{"$f":"Q541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.5479001854345032E-4},2.4749283121645665E-4,{"$f":"R541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":1.7580385705314516E-6},1.7076883376197155E-6,{"$f":"S541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"T541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.1556901519611824E-6},2.09395117589084E-6,{"$f":"U541*(Direct_cost_personnel*$F541-UN_compensation)*$G541/CPI_2001*12/1000000/$E541*$CK541","v":1.0234295964165241E-5},9.9411856797147781E-6,2.2630655881680651E-4,1.4187556474947087E-5,2.1130362099395945E-6,1.7672860901541326E-4,0,7.4728352116534679E-6,2.5804521904853118E-5,{"$f":"BW541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.3364042195795305E-4},2.0417040446089047E-4,{"$f":"BY541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":2.331286138047045E-4},2.0372315275341861E-4,{"$f":"CA541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"CC541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":5.1180815324852809E-7},4.4725170747183016E-7,{"$f":"CE541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"CG541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,{"$f":"CI541*Direct_cost_personnel*$F541*$G541/CPI_2001*12/1000000/$E541*$CK541","v":0},0,null,0,0,742]
["Sweden",2007,24000,7305,462513,1.3136840000000001,207.34200000000001,63.977175272727266,6.0316221818181814,0.41021781818181818,45.561921818181816,0,3.214450909090909,8.7589625454545459,144.90909090909099,38.090909090909101,43.636363636363598,49.090909090909101,9.4545454545454604,4.6363636363636402,0,null,null,null,null,null,null,null,null,1,200,24,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX542","v":0},{"$f":"Include_Afghanistan*DY542","v":0},{"$f":"Include_Afghanistan*DZ542","v":0},null,5,null,380,null,{"$f":"IF(NOT(ISBLANK(AV542)),Personnel_plane*AV542,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY542)),Personnel_plane*AY542,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA542)),Personnel_plane*BA542,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,{"$f":"DV542*Include_Iraq","v":0},0,421.5,622,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":404},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V542:$BV542))-IF($AV$19=BY$19,$AV542)","v":404},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V542:$BV542))-IF($AV$19=CA$19,$AV542)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":12.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V542:$BV542))-IF($AV$19=CC$19,$AV542)","v":213},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V542:$BV542))-IF($AV$19=CE$19,$AV542)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V542:$BV542))-IF($AV$19=CG$19,$AV542)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V542:$BV542*INDIRECT(\"Months_non_UN_operation\"&$B542),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V542:$BV542))-IF($AV$19=CI$19,$AV542)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B542-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":1.4098382094420152E-4},2.5166490700088474E-4,{"$f":"P542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":3.705910977140554E-5},6.6152820598099535E-5,{"$f":"Q542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.2454350096120846E-5},7.5783660828371695E-5,{"$f":"R542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.7761143858136021E-5},8.525661843191825E-5,{"$f":"S542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":9.1984425208261984E-6},1.6419793179480561E-5,{"$f":"T542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.5107746977128503E-6},8.0520139630145064E-6,{"$f":"U542*(Direct_cost_personnel*$F542-UN_compensation)*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,3.6504223181302E-4,3.4415349119710614E-5,2.340628938995903E-6,2.5996811449237989E-4,0,1.8341077562518578E-5,4.9977061699414999E-5,{"$f":"BW542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.4387073003588571E-4},1.0802329320577493E-3,{"$f":"BY542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":4.2544193341517874E-4},7.0163039316934177E-4,{"$f":"CA542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,{"$f":"CC542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":1.3163426157647854E-5},3.6991899441848967E-4,{"$f":"CE542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,{"$f":"CG542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":5.2653704630591412E-6},8.6835444699175986E-6,{"$f":"CI542*Direct_cost_personnel*$F542*$G542/CPI_2001*12/1000000/$E542*$CK542","v":0},0,null,0,0,340]
["Switzerland",2007,22600,3780,434118,1.332719,207.34200000000001,53.868548727272724,6.6099698181818178,0.46186581818181816,38.30154109090909,0,3.7220203636363633,4.7731516363636359,34.818181818181799,14.454545454545499,9.9090909090909101,5.4545454545454497,5,0,0,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX543","v":0},{"$f":"Include_Afghanistan*DY543","v":0},{"$f":"Include_Afghanistan*DZ543","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV543)),Personnel_plane*AV543,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY543)),Personnel_plane*AY543,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA543)),Personnel_plane*BA543,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV543*Include_Iraq","v":0},0,251,251,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":246},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V543:$BV543))-IF($AV$19=BY$19,$AV543)","v":246},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V543:$BV543))-IF($AV$19=CA$19,$AV543)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V543:$BV543))-IF($AV$19=CC$19,$AV543)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V543:$BV543))-IF($AV$19=CE$19,$AV543)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V543:$BV543))-IF($AV$19=CG$19,$AV543)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V543:$BV543*INDIRECT(\"Months_non_UN_operation\"&$B543),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V543:$BV543))-IF($AV$19=CI$19,$AV543)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B543-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":3.6656782889600766E-5},3.5401661885486099E-5,{"$f":"P543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":1.5217828928058862E-5},1.4696773472042587E-5,{"$f":"Q543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":1.0432348133071767E-5},1.0075146594041743E-5,{"$f":"R543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":5.7425769539844526E-6},5.545952253600954E-6,{"$f":"S543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":5.2640288744857533E-6},5.0837895658008786E-6,{"$f":"T543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"U543*(Direct_cost_personnel*$F543-UN_compensation)*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,3.274684587485039E-4,4.0182196845378359E-5,2.8076956072151096E-6,2.3283617110669277E-4,0,2.2626268958559596E-5,2.9016126230658045E-5,{"$f":"BW543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":2.856909475219446E-4},2.5520623620320414E-4,{"$f":"BY543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":2.7999989279043171E-4},2.501224466374032E-4,{"$f":"CA543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"CC543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"CE543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,{"$f":"CG543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":5.6910547315128402E-6},5.0837895658008786E-6,{"$f":"CI543*Direct_cost_personnel*$F543*$G543/CPI_2001*12/1000000/$E543*$CK543","v":0},0,null,0,0,2]
["Turkey",2007,510000,8101.7594879999997,649125,0.66281449999999997,207.34200000000001,4.596403636363636,0.39400145454545449,2.897890909090909E-2,3.3195294545454543,0,0.2325490909090909,0.62134472727272727,959.90909090909099,137.45454545454501,721,71.090909090909093,0,6.2727272727272698,24.090909090909101,null,null,null,null,null,null,null,null,1,null,253,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX544","v":0},{"$f":"Include_Afghanistan*DY544","v":0},{"$f":"Include_Afghanistan*DZ544","v":0},null,null,null,940,null,{"$f":"IF(NOT(ISBLANK(AV544)),Personnel_plane*AV544,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY544)),Personnel_plane*AY544,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA544)),Personnel_plane*BA544,0)","v":0},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV544*Include_Iraq","v":0},0,1196.5,1197,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":1193},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V544:$BV544))-IF($AV$19=BY$19,$AV544)","v":1193},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V544:$BV544))-IF($AV$19=CA$19,$AV544)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V544:$BV544))-IF($AV$19=CC$19,$AV544)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V544:$BV544))-IF($AV$19=CE$19,$AV544)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V544:$BV544))-IF($AV$19=CG$19,$AV544)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V544:$BV544*INDIRECT(\"Months_non_UN_operation\"&$B544),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V544:$BV544))-IF($AV$19=CI$19,$AV544)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B544-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":3.0857377181054828E-4},6.1994467408801784E-5,{"$f":"P544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":4.4186338003366547E-5},8.8773212162238839E-6,{"$f":"Q544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":2.3177370813802991E-4},4.6564837675841171E-5,{"$f":"R544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":2.2852986983222721E-5},4.5913129570681877E-6,{"$f":"S544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,{"$f":"T544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":2.0164400279314151E-6},4.0511584915307515E-7,{"$f":"U544*(Direct_cost_personnel*$F544-UN_compensation)*$G544/CPI_2001*12/1000000/$E544*$CK544","v":7.7442986579974713E-6},1.5558797105154351E-6,1.8686665770959728E-5,1.6018117808704155E-6,1.1781367160723465E-7,1.3495537455240081E-5,0,9.4542766061264151E-7,2.5260752026293564E-6,{"$f":"BW544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":4.5296884261515299E-4},7.7306672257949904E-5,{"$f":"BY544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":4.5164381883817597E-4},7.7048337513562439E-5,{"$f":"CA544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":1.1357346659803253E-6},1.9375105829060128E-7,{"$f":"CC544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":1.8928911099672082E-7},6.4583686096867089E-8,{"$f":"CE544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,{"$f":"CG544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,{"$f":"CI544*Direct_cost_personnel*$F544*$G544/CPI_2001*12/1000000/$E544*$CK544","v":0},0,null,null,null,1220]
["United Kingdom",2007,180527,64549,2813953,1.2904009999999999,207.34200000000001,531.92164581818179,17.804875636363633,101.76913418181819,324.36528109090904,0,23.735698909090907,64.246655999999987,365.90909090909099,343.09090909090901,1,17.272727272727298,4.5454545454545503,0,0,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX545","v":0},{"$f":"Include_Afghanistan*DY545","v":0},{"$f":"Include_Afghanistan*DZ545","v":0},null,null,null,150,null,{"$f":"IF(NOT(ISBLANK(AV545)),Personnel_plane*AV545,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY545)),Personnel_plane*AY545,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA545)),Personnel_plane*BA545,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,null,null,{"$f":"DV545*Include_Iraq","v":0},0,286,286,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":171},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V545:$BV545))-IF($AV$19=BY$19,$AV545)","v":171},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V545:$BV545))-IF($AV$19=CA$19,$AV545)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":115},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V545:$BV545))-IF($AV$19=CC$19,$AV545)","v":115},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V545:$BV545))-IF($AV$19=CE$19,$AV545)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V545:$BV545))-IF($AV$19=CG$19,$AV545)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V545:$BV545*INDIRECT(\"Months_non_UN_operation\"&$B545),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V545:$BV545))-IF($AV$19=CI$19,$AV545)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B545-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":5.7390711030363681E-5},1.2270032343811239E-4,{"$f":"P545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":5.3811812031948428E-5},1.1504870078395926E-4,{"$f":"Q545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":1.5684417921341624E-7},3.3533007647682887E-7,{"$f":"R545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":2.7091267318681022E-6},5.7920649573270519E-6,{"$f":"S545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":7.1292808733371067E-7},1.5242276203492236E-6,{"$f":"T545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"U545*(Direct_cost_personnel*$F545-UN_compensation)*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,4.9885326412234233E-4,1.6697986251020816E-5,9.5442374215502036E-5,3.0420021541193338E-4,0,2.2260103475977759E-5,6.0252584767908235E-5,{"$f":"BW545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":4.8625697819923749E-5},9.5904401872373062E-5,{"$f":"BY545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":2.907340673848588E-5},5.7341443077537739E-5,{"$f":"CA545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"CC545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":1.9552291081437869E-5},3.8562958794835323E-5,{"$f":"CE545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"CG545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,{"$f":"CI545*Direct_cost_personnel*$F545*$G545/CPI_2001*12/1000000/$E545*$CK545","v":0},0,null,6371,0,7398]
["United States",2007,1498157,625850,14028680,1,207.34200000000001,1580.755761818182,88.79395527272726,322.68832800000001,1000.6218130909091,0,79.220574545454539,89.431090909090898,314.90909090909099,222.272727272727,3,37.181818181818201,0,1.27272727272727,51.181818181818201,null,null,null,null,null,null,null,null,null,null,207,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX546","v":0},{"$f":"Include_Afghanistan*DY546","v":0},{"$f":"Include_Afghanistan*DZ546","v":0},null,null,14,1667,null,{"$f":"IF(NOT(ISBLANK(AV546)),Personnel_plane*AV546,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY546)),Personnel_plane*AY546,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA546)),Personnel_plane*BA546,0)","v":0},null,null,null,null,null,288,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"DV546*Include_Iraq","v":0},0,2164,2178,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":1874},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V546:$BV546))-IF($AV$19=BY$19,$AV546)","v":1888},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":288},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V546:$BV546))-IF($AV$19=CA$19,$AV546)","v":288},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V546:$BV546))-IF($AV$19=CC$19,$AV546)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V546:$BV546))-IF($AV$19=CE$19,$AV546)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V546:$BV546))-IF($AV$19=CG$19,$AV546)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V546:$BV546*INDIRECT(\"Months_non_UN_operation\"&$B546),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V546:$BV546))-IF($AV$19=CI$19,$AV546)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B546-'Humanitarian interventions data'!First_year)","v":2.6390158215457893},{"$f":"O546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":7.4903629273791694E-6},2.4747042943966941E-5,{"$f":"P546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":5.2869334172754159E-6},1.7467240184179875E-5,{"$f":"Q546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":7.1357383546048638E-8},2.3575416199506607E-7,{"$f":"R546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":8.8439908697981544E-7},2.9219227956358203E-6,{"$f":"S546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,{"$f":"T546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":3.0272829383172087E-8},1.0001691721002781E-7,{"$f":"U546*(Direct_cost_personnel*$F546-UN_compensation)*$G546/CPI_2001*12/1000000/$E546*$CK546","v":1.2174002101947093E-6},4.0221088849461286E-6,2.9736507393695271E-4,1.6703542515928542E-5,6.0702760560520104E-5,1.8823273437919624E-4,0,1.4902638709942927E-5,1.6823397771364852E-5,{"$f":"BW546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":5.7191621479129364E-5},1.7115752160841793E-4,{"$f":"BY546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":4.9527309913072298E-5},1.4836795261556157E-4,{"$f":"CA546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":7.6114542449118567E-6},2.2632399551526341E-5,{"$f":"CC546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":5.2857321145221219E-8},1.5716944133004407E-7,{"$f":"CE546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,{"$f":"CG546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,{"$f":"CI546*Direct_cost_personnel*$F546*$G546/CPI_2001*12/1000000/$E546*$CK546","v":0},0,null,165700,0,15108,null,9650]
["Australia",2008,54747,22777,1054590,1.3009269999999999,215.303,165.3705315,11.014402499999999,3.8556945000000002,109.202592,0,37.780828499999998,3.5170140000000005,109.916666666667,15,13,27.1666666666667,1,53.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX547","v":0},{"$f":"Include_Afghanistan*DY547","v":0},{"$f":"Include_Afghanistan*DZ547","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV547)),Personnel_plane*AV547,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY547)),Personnel_plane*AY547,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA547)),Personnel_plane*BA547,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,140,null,null,750,null,{"$f":"DV547*Include_Iraq","v":0},0,915,915,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V547:$BV547))-IF($AV$19=BY$19,$AV547)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V547:$BV547))-IF($AV$19=CA$19,$AV547)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V547:$BV547))-IF($AV$19=CC$19,$AV547)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V547:$BV547))-IF($AV$19=CE$19,$AV547)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":890},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V547:$BV547))-IF($AV$19=CG$19,$AV547)","v":890},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V547:$BV547*INDIRECT(\"Months_non_UN_operation\"&$B547),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V547:$BV547))-IF($AV$19=CI$19,$AV547)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B547-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":5.1648090447085549E-5},1.2264817491615255E-4,{"$f":"P547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":7.0482610162815571E-6},1.6737430996897188E-5,{"$f":"Q547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":6.108492880777348E-6},1.4505773530644231E-5,{"$f":"R547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":1.2765183840598835E-5},3.031334724993605E-5,{"$f":"S547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":4.6988406775210369E-7},1.1158287331264793E-6,{"$f":"T547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":2.5256268641675576E-5},5.9975794405548262E-5,{"$f":"U547*(Direct_cost_personnel*$F547-UN_compensation)*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,4.435263912309944E-4,2.9540802391329573E-5,1.0341033869593589E-5,2.9288308565925277E-4,0,1.0132878191978298E-4,9.4326873910354738E-6,{"$f":"BW547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":4.6574492588376737E-4},1.0209832908107284E-3,{"$f":"BY547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,{"$f":"CA547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":1.2725271199010039E-5},2.7895718328161981E-5,{"$f":"CC547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,{"$f":"CE547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,{"$f":"CG547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":4.530196546847574E-4},9.9308757248256648E-4,{"$f":"CI547*Direct_cost_personnel*$F547*$G547/CPI_2001*12/1000000/$E547*$CK547","v":0},0,null,350,null,1080]
["Austria",2008,34900,2750,416121,1.248246,215.303,75.251361000000003,5.4679035000000002,1.9138229999999998,47.370930000000001,0,18.752989500000002,1.7457150000000001,418.08333333333297,25.25,388.66666666666703,3.1666666666666701,1,0,0,null,null,null,4,null,null,null,null,null,null,103,175,4,1,null,5,null,null,null,{"$f":"Include_Afghanistan*DX548","v":0},{"$f":"Include_Afghanistan*DY548","v":0},{"$f":"Include_Afghanistan*DZ548","v":0},null,null,null,623,null,{"$f":"IF(NOT(ISBLANK(AV548)),Personnel_plane*AV548,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY548)),Personnel_plane*AY548,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA548)),Personnel_plane*BA548,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV548*Include_Iraq","v":0},0,912.41666666666663,930,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":751},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V548:$BV548))-IF($AV$19=BY$19,$AV548)","v":754},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V548:$BV548))-IF($AV$19=CA$19,$AV548)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":161.41666666666666},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V548:$BV548))-IF($AV$19=CC$19,$AV548)","v":176},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V548:$BV548))-IF($AV$19=CE$19,$AV548)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V548:$BV548))-IF($AV$19=CG$19,$AV548)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V548:$BV548*INDIRECT(\"Months_non_UN_operation\"&$B548),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V548:$BV548))-IF($AV$19=CI$19,$AV548)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B548-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":4.7603175260082972E-4},2.2392133869370329E-4,{"$f":"P548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":2.8749774972703122E-5},1.3523652705639255E-5,{"$f":"Q548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":4.4253779033890251E-4},2.0816606012904801E-4,{"$f":"R548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":3.6055823398109568E-6},1.6960356528524498E-6,{"$f":"S548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":1.1386049494139853E-6},5.35590206163931E-7,{"$f":"T548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"U548*(Direct_cost_personnel*$F548-UN_compensation)*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,5.1149302877400479E-4,3.7166032415798849E-5,1.3008497252393242E-5,3.2198620914698626E-4,0,1.2746644406766425E-4,1.1865845891162179E-5,{"$f":"BW548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":1.1293577042572108E-3},4.9809889173245577E-4,{"$f":"BY548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":9.2956175274143632E-4},4.0383501544760398E-4,{"$f":"CA548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"CC548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":1.9979595151577468E-4},9.4263876284851852E-5,{"$f":"CE548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"CG548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,{"$f":"CI548*Direct_cost_personnel*$F548*$G548/CPI_2001*12/1000000/$E548*$CK548","v":0},0,null,null,null,1]
["Belgium",2008,38844,5101,509405,1.2797510000000001,215.303,124.08372300000002,6.0093810000000003,12.170202,79.115116499999999,0,20.898441000000002,5.8905825000000007,411.16666666666703,0,399.16666666666703,12,0,0,0,null,null,null,null,null,null,null,null,null,null,null,69,null,10,null,null,null,null,null,{"$f":"Include_Afghanistan*DX549","v":0},{"$f":"Include_Afghanistan*DY549","v":0},{"$f":"Include_Afghanistan*DZ549","v":0},null,null,null,195,null,{"$f":"IF(NOT(ISBLANK(AV549)),Personnel_plane*AV549,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY549)),Personnel_plane*AY549,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA549)),Personnel_plane*BA549,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV549*Include_Iraq","v":0},0,268.25,274,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":195},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V549:$BV549))-IF($AV$19=BY$19,$AV549)","v":195},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V549:$BV549))-IF($AV$19=CA$19,$AV549)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":73.25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V549:$BV549))-IF($AV$19=CC$19,$AV549)","v":79},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V549:$BV549))-IF($AV$19=CE$19,$AV549)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V549:$BV549))-IF($AV$19=CG$19,$AV549)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V549:$BV549*INDIRECT(\"Months_non_UN_operation\"&$B549),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V549:$BV549))-IF($AV$19=CI$19,$AV549)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B549-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":3.9291880039405189E-4},2.9979961256786417E-4,{"$f":"P549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"Q549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":3.8145136884627242E-4},2.9104988735307447E-4,{"$f":"R549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":1.1467431547779369E-5},8.7497252147897071E-6,{"$f":"S549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"T549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"U549*(Direct_cost_personnel*$F549-UN_compensation)*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,6.8896412063621838E-4,3.3366567315464881E-5,6.7573992109304661E-5,4.3927982938144481E-4,0,1.1603678289240959E-4,3.270694893759431E-5,{"$f":"BW549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":2.7807360322615148E-4},1.9978539240436495E-4,{"$f":"BY549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":2.0214110952134032E-4},1.4218303474033273E-4,{"$f":"CA549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"CC549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":7.5932493704811168E-5},5.7602357664032236E-5,{"$f":"CE549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"CG549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,{"$f":"CI549*Direct_cost_personnel*$F549*$G549/CPI_2001*12/1000000/$E549*$CK549","v":0},0,null,null,null,497]
["Brazil",2008,326000,12687.188991999999,1650392,0.82899279999999997,215.303,20.677894500000001,2.0129355000000002,0.37801649999999998,14.2380435,0,3.7040864999999998,0.34481249999999997,1293.5833333333301,1.8333333333333299,0,45.75,6.1666666666666696,9.4166666666666696,1230.4166666666699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX550","v":0},{"$f":"Include_Afghanistan*DY550","v":0},{"$f":"Include_Afghanistan*DZ550","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV550)),Personnel_plane*AV550,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY550)),Personnel_plane*AY550,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA550)),Personnel_plane*BA550,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV550*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V550:$BV550))-IF($AV$19=BY$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V550:$BV550))-IF($AV$19=CA$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V550:$BV550))-IF($AV$19=CC$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V550:$BV550))-IF($AV$19=CE$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V550:$BV550))-IF($AV$19=CG$19,$AV550)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V550:$BV550*INDIRECT(\"Months_non_UN_operation\"&$B550),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V550:$BV550))-IF($AV$19=CI$19,$AV550)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B550-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":2.3576986793186073E-4},8.6278006980301607E-5,{"$f":"P550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":3.34145274399339E-7},1.2227766240846721E-7,{"$f":"Q550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"R550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":8.3384434384198851E-6},3.051383484647665E-6,{"$f":"S550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":1.12394319570687E-6},4.112975917375725E-7,{"$f":"T550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":1.7162916366875173E-6},6.280625387344012E-7,{"$f":"U550*(Direct_cost_personnel*$F550-UN_compensation)*$G550/CPI_2001*12/1000000/$E550*$CK550","v":2.2425704438664836E-4},8.2064985702773939E-5,3.543759160638204E-5,3.4497509492075437E-6,6.4784131418573178E-7,2.440103226307216E-5,0,6.3480304854884055E-6,5.9093659442819993E-7,{"$f":"BW550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"BY550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CA550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CC550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CE550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CG550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0,{"$f":"CI550*Direct_cost_personnel*$F550*$G550/CPI_2001*12/1000000/$E550*$CK550","v":0},0]
["Canada",2008,64371,17820,1502678,1.156836,215.303,265.42264949999998,18.3509055,6.4232849999999999,178.33326149999999,0,56.456133000000001,5.8590644999999997,170.083333333333,1,10,56.5,1,5.1666666666666696,96.4166666666667,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX551","v":0},{"$f":"Include_Afghanistan*DY551","v":0},{"$f":"Include_Afghanistan*DZ551","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV551)),Personnel_plane*AV551,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY551)),Personnel_plane*AY551,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA551)),Personnel_plane*BA551,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,11,null,null,null,null,null,{"$f":"DV551*Include_Iraq","v":0},0,43,43,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V551:$BV551))-IF($AV$19=BY$19,$AV551)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V551:$BV551))-IF($AV$19=CA$19,$AV551)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":11},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V551:$BV551))-IF($AV$19=CC$19,$AV551)","v":11},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V551:$BV551))-IF($AV$19=CE$19,$AV551)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V551:$BV551))-IF($AV$19=CG$19,$AV551)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V551:$BV551*INDIRECT(\"Months_non_UN_operation\"&$B551),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V551:$BV551))-IF($AV$19=CI$19,$AV551)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B551-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":4.9358413136761601E-5},8.8625412133158248E-5,{"$f":"P551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.902013511225578E-7},5.2107052699554206E-7,{"$f":"Q551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.9020135112255783E-6},5.2107052699554196E-6,{"$f":"R551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.6396376338424515E-5},2.9440484775248121E-5,{"$f":"S551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.902013511225578E-7},5.2107052699554206E-7,{"$f":"T551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.49937364746655E-6},2.6921977228103016E-6,{"$f":"U551*(Direct_cost_personnel*$F551-UN_compensation)*$G551/CPI_2001*12/1000000/$E551*$CK551","v":2.7980246937399961E-5},5.0239883311153521E-5,4.9959380610337068E-4,3.4541131819228113E-5,1.2090277174468074E-5,3.3566914140691187E-4,0,1.0626498686709897E-4,1.1028268835663713E-5,{"$f":"BW551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.3659414440623007E-5},2.2406032660808311E-5,{"$f":"BY551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":1.2706432037788844E-6},2.0842821079821683E-6,{"$f":"CA551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":8.8945024264521913E-6},1.4589974755875175E-5,{"$f":"CC551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":3.4942688103919313E-6},5.731775796950962E-6,{"$f":"CE551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":0},0,{"$f":"CG551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":0},0,{"$f":"CI551*Direct_cost_personnel*$F551*$G551/CPI_2001*12/1000000/$E551*$CK551","v":0},0,null,null,null,2500,null,12]
["China",2008,2185000,54670.499839999997,4519951,0.55024600000000001,215.303,64.489477500000007,9.2325900000000001,3.2673000000000001E-2,46.352294999999998,0,0,8.8719195000000006,2061.3333333333298,15.5,346.33333333333297,1539.3333333333301,0,23.75,136.416666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX552","v":0},{"$f":"Include_Afghanistan*DY552","v":0},{"$f":"Include_Afghanistan*DZ552","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV552)),Personnel_plane*AV552,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY552)),Personnel_plane*AY552,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA552)),Personnel_plane*BA552,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV552*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V552:$BV552))-IF($AV$19=BY$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V552:$BV552))-IF($AV$19=CA$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V552:$BV552))-IF($AV$19=CC$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V552:$BV552))-IF($AV$19=CE$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V552:$BV552))-IF($AV$19=CG$19,$AV552)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V552:$BV552*INDIRECT(\"Months_non_UN_operation\"&$B552),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V552:$BV552))-IF($AV$19=CI$19,$AV552)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B552-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":8.47270571716566E-5},3.2274616924537588E-5,{"$f":"P552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":6.3709705020731555E-7},2.4268591316154603E-7,{"$f":"Q552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":1.4235351293879572E-5},5.422594919889163E-6,{"$f":"R552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":6.327127264209412E-5},2.4101581655484243E-5,{"$f":"S552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"T552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":9.761970930595964E-7},3.7185744758623987E-7,{"$f":"U552*(Direct_cost_personnel*$F552-UN_compensation)*$G552/CPI_2001*12/1000000/$E552*$CK552","v":5.6071390924160101E-6},2.1358969884164076E-6,4.0355257705605474E-5,5.7774316552680403E-6,2.0445619752699153E-8,2.9005643749730302E-5,0,0,5.5517366808544307E-6,{"$f":"BW552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"BY552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CA552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CC552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CE552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CG552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0,{"$f":"CI552*Direct_cost_personnel*$F552*$G552/CPI_2001*12/1000000/$E552*$CK552","v":0},0]
["Czech Republic",2008,24000,1069.1443200000001,225427,0.80163280000000003,215.303,5.3061675000000008,0.51009899999999997,2.5473000000000003E-2,3.1719210000000002,0,1.5986745,0,37.25,26.3333333333333,0,10.1666666666667,0.75,0,0,null,null,1,1,null,null,null,null,null,null,null,2,5,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX553","v":0},{"$f":"Include_Afghanistan*DY553","v":0},{"$f":"Include_Afghanistan*DZ553","v":0},null,null,null,400,null,{"$f":"IF(NOT(ISBLANK(AV553)),Personnel_plane*AV553,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY553)),Personnel_plane*AY553,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA553)),Personnel_plane*BA553,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV553*Include_Iraq","v":0},0,407.08333333333331,411,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":405.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V553:$BV553))-IF($AV$19=BY$19,$AV553)","v":409},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V553:$BV553))-IF($AV$19=CA$19,$AV553)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V553:$BV553))-IF($AV$19=CC$19,$AV553)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V553:$BV553))-IF($AV$19=CE$19,$AV553)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V553:$BV553))-IF($AV$19=CG$19,$AV553)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V553:$BV553*INDIRECT(\"Months_non_UN_operation\"&$B553),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V553:$BV553))-IF($AV$19=CI$19,$AV553)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B553-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":4.7839649435803326E-5},2.0820465274812351E-5,{"$f":"P553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":3.3819528460209914E-5},1.4718718180851666E-5,{"$f":"Q553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"R553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":1.3056906557422874E-5},5.6825430951389612E-6,{"$f":"S553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":9.6321441817053689E-7},4.1920399882172518E-7,{"$f":"T553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"U553*(Direct_cost_personnel*$F553-UN_compensation)*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,6.6576355474041202E-5,6.4001998336752342E-6,3.1960911580538143E-7,3.9798016182409661E-5,0,2.0058530342150912E-5,0,{"$f":"BW553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":5.9732491348476698E-4},2.2972379135430545E-4,{"$f":"BY553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":5.9463481152025001E-4},2.2860591402411415E-4,{"$f":"CA553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"CC553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":2.6901019645168623E-6},1.1178773301912673E-6,{"$f":"CE553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"CG553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,{"$f":"CI553*Direct_cost_personnel*$F553*$G553/CPI_2001*12/1000000/$E553*$CK553","v":0},0,null,null,null,415]
["Denmark",2008,29550,4104,343881,1.5742929999999999,215.303,68.636836500000001,4.5555824999999999,1.5944924999999999,45.408360000000002,0,15.623967,1.4544345000000001,75.0833333333333,24.75,26.1666666666667,18,6.1666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX554","v":0},{"$f":"Include_Afghanistan*DY554","v":0},{"$f":"Include_Afghanistan*DZ554","v":0},null,null,null,311,null,{"$f":"IF(NOT(ISBLANK(AV554)),Personnel_plane*AV554,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY554)),Personnel_plane*AY554,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA554)),Personnel_plane*BA554,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV554*Include_Iraq","v":0},0,314.5,322,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":314.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V554:$BV554))-IF($AV$19=BY$19,$AV554)","v":322},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V554:$BV554))-IF($AV$19=CA$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V554:$BV554))-IF($AV$19=CC$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V554:$BV554))-IF($AV$19=CE$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V554:$BV554))-IF($AV$19=CG$19,$AV554)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V554:$BV554*INDIRECT(\"Months_non_UN_operation\"&$B554),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V554:$BV554))-IF($AV$19=CI$19,$AV554)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B554-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":1.3282411381958662E-4},8.5768975857700307E-5,{"$f":"P554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":4.3783309438864862E-5},2.827234831269368E-5,{"$f":"Q554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":4.6289424793951469E-5},2.9890630876046547E-5,{"$f":"R554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":3.1842406864628995E-5},2.0561707863777216E-5,{"$f":"S554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":1.0908972722141422E-5},7.04428880518294E-6,{"$f":"T554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"U554*(Direct_cost_personnel*$F554-UN_compensation)*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,5.6453915777076777E-4,3.7469744219712816E-5,1.3114728168187148E-5,3.734845400421656E-4,0,1.2850739662540055E-4,1.19627487153017E-5,{"$f":"BW554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":5.9409485704440494E-4},3.6782610734090355E-4,{"$f":"BY554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":5.9409485704440494E-4},3.6782610734090355E-4,{"$f":"CA554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CC554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CE554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CG554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,{"$f":"CI554*Direct_cost_personnel*$F554*$G554/CPI_2001*12/1000000/$E554*$CK554","v":0},0,null,33,14,750]
["Finland",2008,29300,3270,273225,1.3468629999999999,215.303,52.281752999999995,3.4766235000000001,1.2169080000000001,34.554096000000001,0,11.924110499999999,1.110015,42.8333333333333,7.0833333333333304,14,15.5833333333333,5.9166666666666696,0,0.25,null,null,null,2,null,null,null,null,null,null,53,61,10,null,null,5,null,null,null,{"$f":"Include_Afghanistan*DX555","v":0},{"$f":"Include_Afghanistan*DY555","v":0},{"$f":"Include_Afghanistan*DZ555","v":0},null,null,null,450,null,{"$f":"IF(NOT(ISBLANK(AV555)),Personnel_plane*AV555,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY555)),Personnel_plane*AY555,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA555)),Personnel_plane*BA555,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV555*Include_Iraq","v":0},0,573.41666666666663,586,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":517.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V555:$BV555))-IF($AV$19=BY$19,$AV555)","v":525},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V555:$BV555))-IF($AV$19=CA$19,$AV555)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":55.916666666666664},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V555:$BV555))-IF($AV$19=CC$19,$AV555)","v":61},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V555:$BV555))-IF($AV$19=CE$19,$AV555)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V555:$BV555))-IF($AV$19=CG$19,$AV555)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V555:$BV555*INDIRECT(\"Months_non_UN_operation\"&$B555),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V555:$BV555))-IF($AV$19=CI$19,$AV555)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B555-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":8.0656233169228359E-5},4.9486480091958721E-5,{"$f":"P555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.3338093033821815E-5},8.1835618829114645E-6,{"$f":"Q555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":2.6362348584494887E-5},1.6174569368577962E-5,{"$f":"R555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":2.934380467440794E-5},1.8003836142405192E-5,{"$f":"S555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.1141230651780585E-5},6.8356811021966428E-6,{"$f":"T555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"U555*(Direct_cost_personnel*$F555-UN_compensation)*$G555/CPI_2001*12/1000000/$E555*$CK555","v":4.7075622472312312E-7},2.8883159586746364E-7,5.4122107535723493E-4,3.5990030963235569E-5,1.2597440188564874E-5,3.5770424520993263E-4,0,1.234384758959497E-4,1.1490883099552176E-5,{"$f":"BW555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.1663558158632251E-3},6.770212607133348E-4,{"$f":"BY555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.0526187496745574E-3},6.0654635132167359E-4,{"$f":"CA555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"CC555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":1.1373706618866796E-4},7.0474909391661126E-5,{"$f":"CE555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"CG555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,{"$f":"CI555*Direct_cost_personnel*$F555*$G555/CPI_2001*12/1000000/$E555*$CK555","v":0},0,null,null,null,80]
["France",2008,352771,61737,2842552,1.299892,215.303,734.44048350000003,42.897859499999996,66.942239999999998,439.99607400000002,0,141.351201,43.253108999999995,2074.5,37.0833333333333,1732,242.333333333333,0,0,63.0833333333333,null,null,null,7,null,null,1800,1150,null,null,101,1711,36,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX556","v":0},{"$f":"Include_Afghanistan*DY556","v":0},{"$f":"Include_Afghanistan*DZ556","v":0},null,null,null,1830,null,{"$f":"IF(NOT(ISBLANK(AV556)),Personnel_plane*AV556,0)","v":0},7,null,{"$f":"IF(NOT(ISBLANK(AY556)),Personnel_plane*AY556,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA556)),Personnel_plane*BA556,0)","v":0},null,null,null,null,null,17,2,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV556*Include_Iraq","v":0},0,6496.416666666667,6666,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":1961},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V556:$BV556))-IF($AV$19=BY$19,$AV556)","v":1988},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V556:$BV556))-IF($AV$19=CA$19,$AV556)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":4518.416666666667},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V556:$BV556))-IF($AV$19=CC$19,$AV556)","v":4661},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V556:$BV556))-IF($AV$19=CE$19,$AV556)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V556:$BV556))-IF($AV$19=CG$19,$AV556)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V556:$BV556*INDIRECT(\"Months_non_UN_operation\"&$B556),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V556:$BV556))-IF($AV$19=CI$19,$AV556)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B556-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.6133076322336101E-4},3.6124567831133066E-4,{"$f":"P556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":6.459074059387624E-6},6.4575530990817861E-6,{"$f":"Q556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.0167504550632018E-4},3.0160400811531676E-4,{"$f":"R556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":4.2208960370110564E-5},4.2199021150853537E-5,{"$f":"S556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"T556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"U556*(Direct_cost_personnel*$F556-UN_compensation)*$G556/CPI_2001*12/1000000/$E556*$CK556","v":1.0987683287542547E-5},1.098509594607846E-5,7.3079098818354328E-4,4.2684696499255263E-5,6.6609598490113614E-5,4.3780969723102064E-4,0,1.4064881522795394E-4,4.3038180735199766E-5,{"$f":"BW556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":1.2258306733337267E-3},1.1607923314646083E-3,{"$f":"BY556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.7002767429338294E-4},3.4618289153189947E-4,{"$f":"CA556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":3.2077870795448805E-6},2.9603164768824397E-6,{"$f":"CC556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":8.5259521196079911E-4},8.1164912345582641E-4,{"$f":"CE556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"CG556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,{"$f":"CI556*Direct_cost_personnel*$F556*$G556/CPI_2001*12/1000000/$E556*$CK556","v":0},0,null,null,null,3000,null,35]
["Germany",2008,244324,43136,3640727,1.190688,215.303,789.24355350000008,52.876792500000008,18.506039999999999,519.644946,0,181.33529099999998,16.880483999999999,526.16666666666697,134.833333333333,335.33333333333297,55,1,0,0,null,null,null,5,null,null,null,null,null,null,138,4,25,null,null,7,null,null,null,{"$f":"Include_Afghanistan*DX557","v":0},{"$f":"Include_Afghanistan*DY557","v":0},{"$f":"Include_Afghanistan*DZ557","v":0},null,null,null,2249,null,{"$f":"IF(NOT(ISBLANK(AV557)),Personnel_plane*AV557,0)","v":0},18,null,{"$f":"IF(NOT(ISBLANK(AY557)),Personnel_plane*AY557,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA557)),Personnel_plane*BA557,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,1,null,null,null,null,null,{"$f":"DV557*Include_Iraq","v":0},0,2431.9166666666665,2451,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":2427.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V557:$BV557))-IF($AV$19=BY$19,$AV557)","v":2446},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V557:$BV557))-IF($AV$19=CA$19,$AV557)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":4.666666666666667},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V557:$BV557))-IF($AV$19=CC$19,$AV557)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V557:$BV557))-IF($AV$19=CE$19,$AV557)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V557:$BV557))-IF($AV$19=CG$19,$AV557)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V557:$BV557*INDIRECT(\"Months_non_UN_operation\"&$B557),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V557:$BV557))-IF($AV$19=CI$19,$AV557)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B557-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":6.5041943753512096E-5},7.2169542305596608E-5,{"$f":"P557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":1.6667384382828987E-5},1.8493873843911142E-5,{"$f":"Q557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":4.1452135201794763E-5},4.5994652872619621E-5,{"$f":"R557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":6.7988094515866234E-6},7.543854596403822E-6,{"$f":"S557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":1.2361471730157501E-7},1.3716099266188766E-7,{"$f":"T557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"U557*(Direct_cost_personnel*$F557-UN_compensation)*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,6.131516795273229E-4,4.1079200438971658E-5,1.437706960934945E-5,4.037044965205217E-4,0,1.408767138371385E-4,1.3114199121341443E-5,{"$f":"BW557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":3.2818317394548867E-4},3.3618159301428667E-4,{"$f":"BY557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":3.2755341491656949E-4},3.3549578805097723E-4,{"$f":"CA557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"CC557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":6.2975902891914353E-7},6.8580496330943825E-7,{"$f":"CE557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"CG557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,{"$f":"CI557*Direct_cost_personnel*$F557*$G557/CPI_2001*12/1000000/$E557*$CK557","v":0},0,null,null,null,3310]
["Greece",2008,156600,9318,348674,1.0268269999999999,215.303,57.193578000000002,3.3366555,5.0331825000000006,46.582609500000004,0,0,2.2411304999999997,221.916666666667,8.25,208.583333333333,5.0833333333333304,0,0,0,null,null,null,1,null,null,null,null,null,null,45,15,8,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX558","v":0},{"$f":"Include_Afghanistan*DY558","v":0},{"$f":"Include_Afghanistan*DZ558","v":0},null,null,null,744,null,{"$f":"IF(NOT(ISBLANK(AV558)),Personnel_plane*AV558,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY558)),Personnel_plane*AY558,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA558)),Personnel_plane*BA558,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV558*Include_Iraq","v":0},0,812.75,820,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":799},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V558:$BV558))-IF($AV$19=BY$19,$AV558)","v":805},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V558:$BV558))-IF($AV$19=CA$19,$AV558)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":13.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V558:$BV558))-IF($AV$19=CC$19,$AV558)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V558:$BV558))-IF($AV$19=CE$19,$AV558)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V558:$BV558))-IF($AV$19=CG$19,$AV558)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V558:$BV558*INDIRECT(\"Months_non_UN_operation\"&$B558),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V558:$BV558))-IF($AV$19=CI$19,$AV558)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B558-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":2.4340348552141292E-4},1.0711401495103304E-4,{"$f":"P558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":9.048796495163292E-6},3.9820831694150408E-6,{"$f":"Q558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":2.2877916795347155E-4},1.0067832498026091E-4,{"$f":"R558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":5.5755210727773785E-6},2.4536068013567412E-6,{"$f":"S558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"T558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"U558*(Direct_cost_personnel*$F558-UN_compensation)*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,4.6395162064417477E-4,2.7066792826920171E-5,4.0828940232990833E-5,3.7787594214440883E-4,0,0,1.8179945439854968E-5,{"$f":"BW558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":9.876258612174268E-4},3.9579493320246472E-4,{"$f":"BY558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":9.7091733388215799E-4},3.8855478198534648E-4,{"$f":"CA558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"CC558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":1.670852733526868E-5},7.2401512171182569E-6,{"$f":"CE558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"CG558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,{"$f":"CI558*Direct_cost_personnel*$F558*$G558/CPI_2001*12/1000000/$E558*$CK558","v":0},0,null,null,null,137]
["Hungary",2008,25000,722.99206400000003,154234,0.74808160000000001,215.303,1.3662524999999999,0.64858799999999994,0,0.71766450000000004,0,0,0,113.916666666667,103.333333333333,3.9166666666666701,6.6666666666666696,0,0,0,null,null,2,2,null,null,null,null,null,null,158,3,3,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX559","v":0},{"$f":"Include_Afghanistan*DY559","v":0},{"$f":"Include_Afghanistan*DZ559","v":0},null,null,null,317,null,{"$f":"IF(NOT(ISBLANK(AV559)),Personnel_plane*AV559,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY559)),Personnel_plane*AY559,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA559)),Personnel_plane*BA559,0)","v":0},null,null,null,null,null,41,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV559*Include_Iraq","v":0},0,531.5,534,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":487.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V559:$BV559))-IF($AV$19=BY$19,$AV559)","v":490},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":41},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V559:$BV559))-IF($AV$19=CA$19,$AV559)","v":41},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":2.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V559:$BV559))-IF($AV$19=CC$19,$AV559)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V559:$BV559))-IF($AV$19=CE$19,$AV559)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V559:$BV559))-IF($AV$19=CG$19,$AV559)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V559:$BV559*INDIRECT(\"Months_non_UN_operation\"&$B559),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V559:$BV559))-IF($AV$19=CI$19,$AV559)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B559-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.9751250519214368E-4},6.0415122663683745E-5,{"$f":"P559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.7916276988899543E-4},5.4802305854401886E-5,{"$f":"Q559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":6.79084692321195E-6},2.0771841735136279E-6,{"$f":"R559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.1558888379935228E-5},3.5356326357678764E-6,{"$f":"S559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"T559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"U559*(Direct_cost_personnel*$F559-UN_compensation)*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,2.5055082733069845E-5,1.1894160120238613E-5,0,1.3160922612831234E-5,0,0,0,{"$f":"BW559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":1.0637262566279618E-3},2.8320417412500674E-4,{"$f":"BY559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":9.7616647539094709E-4},2.5986899872893876E-4,{"$f":"CA559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":8.2056023559259512E-5},2.1744140709972429E-5,{"$f":"CC559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":5.5037576777552123E-6},1.5910346860955438E-6,{"$f":"CE559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"CG559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,{"$f":"CI559*Direct_cost_personnel*$F559*$G559/CPI_2001*12/1000000/$E559*$CK559","v":0},0,null,null,null,240]
["India",2008,1281000,20375.928832000001,1251367,0.35323559999999998,215.303,7.0993905000000002,0.74395200000000006,2.7195E-2,4.6214744999999997,0,1.706769,0,8921.5,88.8333333333333,1081.75,7705.8333333333303,0,10.1666666666667,34.9166666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX560","v":0},{"$f":"Include_Afghanistan*DY560","v":0},{"$f":"Include_Afghanistan*DZ560","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV560)),Personnel_plane*AV560,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY560)),Personnel_plane*AY560,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA560)),Personnel_plane*BA560,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV560*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V560:$BV560))-IF($AV$19=BY$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V560:$BV560))-IF($AV$19=CA$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V560:$BV560))-IF($AV$19=CC$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V560:$BV560))-IF($AV$19=CE$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V560:$BV560))-IF($AV$19=CG$19,$AV560)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V560:$BV560*INDIRECT(\"Months_non_UN_operation\"&$B560),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V560:$BV560))-IF($AV$19=CI$19,$AV560)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B560-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":7.4496471064245111E-4},3.2074984908205575E-4,{"$f":"P560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":7.417777107220877E-6},3.1937766362296262E-6,{"$f":"Q560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":9.0328484642433627E-5},3.889157083949042E-5,{"$f":"R560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":6.4345389221830628E-4},2.7704364498325846E-4,{"$f":"S560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"T560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":8.4893884341552558E-7},3.6551665067543697E-7,{"$f":"U560*(Direct_cost_personnel*$F560-UN_compensation)*$G560/CPI_2001*12/1000000/$E560*$CK560","v":2.9156178310746266E-6},1.2553399724017026E-6,1.6046538433061942E-5,1.6815322893357251E-6,6.1468039078441935E-8,1.0445779561170175E-5,0,3.8577585434775976E-6,0,{"$f":"BW560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"BY560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CA560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CC560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CE560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CG560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0,{"$f":"CI560*Direct_cost_personnel*$F560*$G560/CPI_2001*12/1000000/$E560*$CK560","v":0},0]
["Indonesia",2008,302000,2392.5685760000001,510963,0.56015519999999996,215.303,1.8252060000000001,5.9535000000000005E-3,9.7289999999999998E-3,1.1984745000000001,0,0.61064399999999996,4.0499999999999998E-4,1150.75,3.9166666666666701,888,253.666666666667,5.1666666666666696,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX561","v":0},{"$f":"Include_Afghanistan*DY561","v":0},{"$f":"Include_Afghanistan*DZ561","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV561)),Personnel_plane*AV561,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY561)),Personnel_plane*AY561,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA561)),Personnel_plane*BA561,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV561*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V561:$BV561))-IF($AV$19=BY$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V561:$BV561))-IF($AV$19=CA$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V561:$BV561))-IF($AV$19=CC$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V561:$BV561))-IF($AV$19=CE$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V561:$BV561))-IF($AV$19=CG$19,$AV561)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V561:$BV561*INDIRECT(\"Months_non_UN_operation\"&$B561),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V561:$BV561))-IF($AV$19=CI$19,$AV561)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B561-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":4.276156825444822E-4},5.0465429698973058E-5,{"$f":"P561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":1.4554230631899977E-6},1.717629948476889E-7,{"$f":"Q561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":3.2997847151814043E-4},3.8942690916956833E-5,{"$f":"R561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":9.4261868177667152E-5},1.1124394815241812E-5,{"$f":"S561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":1.9199197854846775E-6},2.2658097192673847E-7,{"$f":"T561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"U561*(Direct_cost_personnel*$F561-UN_compensation)*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"H561/$E561*$CK561","v":1.0103397229641864E-5},3.2955499492480761E-8,5.385471647977581E-8,6.6341355129757513E-6,0,3.3802096299800827E-6,2.2418707137742013E-9,{"$f":"BW561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"BY561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CA561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CC561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CE561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CG561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0,{"$f":"CI561*Direct_cost_personnel*$F561*$G561/CPI_2001*12/1000000/$E561*$CK561","v":0},0]
["Ireland",2008,10460,1000,264894,1.391575,215.303,41.125375500000004,2.7422955,0.96014699999999986,26.522947500000001,0,10.024176000000001,0.87580949999999991,51.3333333333333,23.9166666666667,19.0833333333333,8.3333333333333304,0,0,0,null,null,null,5,null,null,null,null,null,null,43,445,4,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX562","v":0},{"$f":"Include_Afghanistan*DY562","v":0},{"$f":"Include_Afghanistan*DZ562","v":0},null,null,null,280,null,{"$f":"IF(NOT(ISBLANK(AV562)),Personnel_plane*AV562,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY562)),Personnel_plane*AY562,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA562)),Personnel_plane*BA562,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV562*Include_Iraq","v":0},0,744.91666666666663,785,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":337},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V562:$BV562))-IF($AV$19=BY$19,$AV562)","v":340},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V562:$BV562))-IF($AV$19=CA$19,$AV562)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":407.91666666666669},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V562:$BV562))-IF($AV$19=CC$19,$AV562)","v":445},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V562:$BV562))-IF($AV$19=CE$19,$AV562)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V562:$BV562))-IF($AV$19=CG$19,$AV562)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V562:$BV562*INDIRECT(\"Months_non_UN_operation\"&$B562),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V562:$BV562))-IF($AV$19=CI$19,$AV562)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B562-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":1.0327726644913676E-4},5.2401130156466668E-5,{"$f":"P562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":4.8117817322893346E-5},2.4414162913808387E-5,{"$f":"Q562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":3.839365911826671E-5},1.9480290269205936E-5,{"$f":"R562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":1.6765790007976747E-5},8.5066769734523863E-6,{"$f":"S562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"T562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"U562*(Direct_cost_personnel*$F562-UN_compensation)*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,4.3911952546895152E-4,2.9281082154633241E-5,1.0252047303992089E-5,2.8320091862110567E-4,0,1.0703395056750916E-4,9.3515268217113204E-6,{"$f":"BW562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":1.6147301238031157E-3},8.01328970899215E-4,{"$f":"BY562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":7.3050325770889369E-4},3.4707242051685747E-4,{"$f":"CA562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"CC562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":8.8422686609422217E-4},4.5425655038235747E-4,{"$f":"CE562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"CG562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,{"$f":"CI562*Direct_cost_personnel*$F562*$G562/CPI_2001*12/1000000/$E562*$CK562","v":0},0,null,null,null,7]
["Italy",2008,292983,28556,2318162,1.1537010000000001,215.303,325.90981049999999,14.982196499999999,1.5347205000000002,215.4073425,0,93.985551000000001,0,2734.0833333333298,42.8333333333333,2674.0833333333298,6.3333333333333304,7,0,3.8333333333333299,null,null,null,8,null,null,null,null,null,null,248,99,35,1,null,1,null,null,null,{"$f":"Include_Afghanistan*DX563","v":0},{"$f":"Include_Afghanistan*DY563","v":0},{"$f":"Include_Afghanistan*DZ563","v":0},null,null,null,2192,null,{"$f":"IF(NOT(ISBLANK(AV563)),Personnel_plane*AV563,0)","v":0},15,null,{"$f":"IF(NOT(ISBLANK(AY563)),Personnel_plane*AY563,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA563)),Personnel_plane*BA563,0)","v":0},null,null,null,null,null,79,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"DV563*Include_Iraq","v":0},0,2647.5,2682,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":2476.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V563:$BV563))-IF($AV$19=BY$19,$AV563)","v":2503},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":79},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V563:$BV563))-IF($AV$19=CA$19,$AV563)","v":79},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":91.75},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V563:$BV563))-IF($AV$19=CC$19,$AV563)","v":100},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V563:$BV563))-IF($AV$19=CE$19,$AV563)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V563:$BV563))-IF($AV$19=CG$19,$AV563)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V563:$BV563*INDIRECT(\"Months_non_UN_operation\"&$B563),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V563:$BV563))-IF($AV$19=CI$19,$AV563)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B563-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.1279421467591345E-4},3.2513813490418688E-4,{"$f":"P563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":8.0336562023658022E-6},5.0937548032781291E-6,{"$f":"Q563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.0154084412007026E-4},3.180029141680774E-4,{"$f":"R563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.1878557808945549E-6},7.5316218881155254E-7,{"$f":"S563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.3128932315150349E-6},8.3244241921276895E-7,{"$f":"T563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,{"$f":"U563*(Direct_cost_personnel*$F563-UN_compensation)*$G563/CPI_2001*12/1000000/$E563*$CK563","v":7.1896534106775668E-7},4.5586132480699205E-7,3.9764785560245179E-4,1.8280021400090865E-5,1.8725374202079221E-6,2.6282199880616321E-4,0,1.1467329797598979E-4,0,{"$f":"BW563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.4367982198784599E-4},3.1894436690409233E-4,{"$f":"BY563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":5.0861529711365336E-4},2.9765762504136583E-4,{"$f":"CA563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.6223118389816746E-5},9.3947073025441065E-6,{"$f":"CC563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":1.8841406484375776E-5},1.1892034560182414E-5,{"$f":"CE563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,{"$f":"CG563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,{"$f":"CI563*Direct_cost_personnel*$F563*$G563/CPI_2001*12/1000000/$E563*$CK563","v":0},0,null,null,72,2350]
["Japan",2008,230300,47300,4849185,1.130485,215.303,1324.7341245,102.62663850000001,160.31190600000002,889.70941049999988,0,0,172.08616950000001,36.5,0,29.8333333333333,0.5,6,0.16666666666666699,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX564","v":0},{"$f":"Include_Afghanistan*DY564","v":0},{"$f":"Include_Afghanistan*DZ564","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV564)),Personnel_plane*AV564,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY564)),Personnel_plane*AY564,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA564)),Personnel_plane*BA564,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV564*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V564:$BV564))-IF($AV$19=BY$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V564:$BV564))-IF($AV$19=CA$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V564:$BV564))-IF($AV$19=CC$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V564:$BV564))-IF($AV$19=CE$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V564:$BV564))-IF($AV$19=CG$19,$AV564)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V564:$BV564*INDIRECT(\"Months_non_UN_operation\"&$B564),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V564:$BV564))-IF($AV$19=CI$19,$AV564)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B564-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":3.2005421085137352E-6},4.3725653369945131E-6,{"$f":"P564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"Q564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":2.6159682074153337E-6},3.5739232663105791E-6,{"$f":"R564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":4.3843042582379942E-8},5.9898155301294693E-8,{"$f":"S564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":5.2611651098855934E-7},7.1877786361553626E-7,{"$f":"T564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":1.4614347527460012E-8},1.9966051767098271E-8,{"$f":"U564*(Direct_cost_personnel*$F564-UN_compensation)*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,7.7268941704898802E-4,5.9859949260529709E-5,9.3506546636220645E-5,5.1894869546122559E-4,0,0,1.0037422569101214E-4,{"$f":"BW564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"BY564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CA564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CC564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CE564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CG564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0,{"$f":"CI564*Direct_cost_personnel*$F564*$G564/CPI_2001*12/1000000/$E564*$CK564","v":0},0]
["Luxembourg",2008,1000,150,58039,1.325745,215.303,9.4801919999999988,0.53716950000000008,0.65066999999999997,5.9795339999999992,0,1.7970089999999999,0.51580950000000003,1.3333333333333299,0,1.3333333333333299,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,2,2,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX565","v":0},{"$f":"Include_Afghanistan*DY565","v":0},{"$f":"Include_Afghanistan*DZ565","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV565)),Personnel_plane*AV565,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY565)),Personnel_plane*AY565,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA565)),Personnel_plane*BA565,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV565*Include_Iraq","v":0},0,26.333333333333332,28,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":24.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V565:$BV565))-IF($AV$19=BY$19,$AV565)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V565:$BV565))-IF($AV$19=CA$19,$AV565)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V565:$BV565))-IF($AV$19=CC$19,$AV565)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V565:$BV565))-IF($AV$19=CE$19,$AV565)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V565:$BV565))-IF($AV$19=CG$19,$AV565)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V565:$BV565*INDIRECT(\"Months_non_UN_operation\"&$B565),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V565:$BV565))-IF($AV$19=CI$19,$AV565)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B565-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":1.161921279740364E-5},9.7466432045561902E-6,{"$f":"P565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"Q565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":1.161921279740364E-5},9.7466432045561902E-6,{"$f":"R565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"S565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"T565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"U565*(Direct_cost_personnel*$F565-UN_compensation)*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,4.6200024467344091E-4,2.61779972843493E-5,3.1709241669542956E-5,2.9140192213756417E-4,0,8.7574027791881778E-5,2.5137055790102694E-5,{"$f":"BW565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":2.482010834915542E-4},2.0467950729568052E-4,{"$f":"BY565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":2.3092126122315482E-4},1.9005954248884618E-4,{"$f":"CA565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"CC565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":1.7279822268399344E-5},1.4619964806834323E-5,{"$f":"CE565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"CG565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,{"$f":"CI565*Direct_cost_personnel*$F565*$G565/CPI_2001*12/1000000/$E565*$CK565","v":0},0,null,null,null,9]
["Mexico",2008,255000,3158.9987839999999,1094033,0.67113409999999996,215.303,34.012240500000004,3.6831315,0,21.541412999999999,0,8.7876960000000004,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX566","v":0},{"$f":"Include_Afghanistan*DY566","v":0},{"$f":"Include_Afghanistan*DZ566","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV566)),Personnel_plane*AV566,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY566)),Personnel_plane*AY566,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA566)),Personnel_plane*BA566,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV566*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V566:$BV566))-IF($AV$19=BY$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V566:$BV566))-IF($AV$19=CA$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V566:$BV566))-IF($AV$19=CC$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V566:$BV566))-IF($AV$19=CE$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V566:$BV566))-IF($AV$19=CG$19,$AV566)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V566:$BV566*INDIRECT(\"Months_non_UN_operation\"&$B566),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V566:$BV566))-IF($AV$19=CI$19,$AV566)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B566-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"P566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"Q566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"R566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"S566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"T566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"U566*(Direct_cost_personnel*$F566-UN_compensation)*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,8.7932579367890141E-5,9.522079350995011E-6,0,5.5691479904683144E-5,0,2.2719020112211972E-5,0,{"$f":"BW566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"BY566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CA566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CC566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CE566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CG566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0,{"$f":"CI566*Direct_cost_personnel*$F566*$G566/CPI_2001*12/1000000/$E566*$CK566","v":0},0]
["Netherlands",2008,40537,11281,874906,1.2386969999999999,215.303,173.90387100000001,11.5447095,4.0412534999999998,113.91733500000001,0,39.599043000000002,4.8015300000000005,83.9166666666667,6.6666666666666696,45.3333333333333,31.9166666666667,0,0,0,null,null,null,3,null,null,null,null,null,null,75,90,8,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX567","v":0},{"$f":"Include_Afghanistan*DY567","v":0},{"$f":"Include_Afghanistan*DZ567","v":0},null,null,null,9,null,{"$f":"IF(NOT(ISBLANK(AV567)),Personnel_plane*AV567,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY567)),Personnel_plane*AY567,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA567)),Personnel_plane*BA567,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV567*Include_Iraq","v":0},0,178.5,192,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":93},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V567:$BV567))-IF($AV$19=BY$19,$AV567)","v":99},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V567:$BV567))-IF($AV$19=CA$19,$AV567)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":85.5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V567:$BV567))-IF($AV$19=CC$19,$AV567)","v":93},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V567:$BV567))-IF($AV$19=CE$19,$AV567)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V567:$BV567))-IF($AV$19=CG$19,$AV567)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V567:$BV567*INDIRECT(\"Months_non_UN_operation\"&$B567),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V567:$BV567))-IF($AV$19=CI$19,$AV567)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B567-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":4.5066389479310686E-5},7.549667367963936E-5,{"$f":"P567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":3.5802494124576508E-6},5.9977496468432459E-6,{"$f":"Q567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":2.4345696004711996E-5},4.0784697598534027E-5,{"$f":"R567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":1.7140444062141017E-5},2.8714226434262054E-5,{"$f":"S567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"T567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"U567*(Direct_cost_personnel*$F567-UN_compensation)*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,5.622025975759253E-4,3.7322146032962435E-5,1.3064707542725139E-5,3.6827599798469618E-4,0,1.2801718965830704E-4,1.5522556357234467E-5,{"$f":"BW567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":1.0427967547824245E-4},1.727351898290854E-4,{"$f":"BY567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":5.4330587223958258E-5},8.9066582255622153E-5,{"$f":"CA567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"CC567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":4.9949088254284197E-5},8.3668607573463246E-5,{"$f":"CE567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"CG567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,{"$f":"CI567*Direct_cost_personnel*$F567*$G567/CPI_2001*12/1000000/$E567*$CK567","v":0},0,null,null,7,1770,null,6]
["New Zealand",2008,9278,1220,131556,0.94648169999999998,215.303,23.782664999999998,1.5778110000000001,0.5523555,15.736300499999999,0,5.4123615000000003,0.50383650000000002,39.6666666666667,0.75,8.8333333333333304,3.3333333333333299,1,25.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX568","v":0},{"$f":"Include_Afghanistan*DY568","v":0},{"$f":"Include_Afghanistan*DZ568","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV568)),Personnel_plane*AV568,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY568)),Personnel_plane*AY568,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA568)),Personnel_plane*BA568,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,43,null,null,187,null,{"$f":"DV568*Include_Iraq","v":0},0,256,256,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V568:$BV568))-IF($AV$19=BY$19,$AV568)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V568:$BV568))-IF($AV$19=CA$19,$AV568)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V568:$BV568))-IF($AV$19=CC$19,$AV568)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V568:$BV568))-IF($AV$19=CE$19,$AV568)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":230},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V568:$BV568))-IF($AV$19=CG$19,$AV568)","v":230},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V568:$BV568*INDIRECT(\"Months_non_UN_operation\"&$B568),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V568:$BV568))-IF($AV$19=CI$19,$AV568)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B568-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":1.05315035797225E-4},1.121412783477948E-4,{"$f":"P568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":1.9912506768382858E-6},2.1203182880885557E-6,{"$f":"Q568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":2.3452507971650917E-5},2.4972637615265204E-5,{"$f":"R568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":8.850003008170151E-6},9.4236368359491273E-6,{"$f":"S568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":2.6550009024510477E-6},2.8270910507847408E-6,{"$f":"T568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":6.8366273238114469E-5},7.2797594557707065E-5,{"$f":"U568*(Direct_cost_personnel*$F568-UN_compensation)*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,5.1132243899747534E-4,3.392261417284588E-5,1.1875530410644475E-5,3.3832724601961931E-4,0,1.1636466657189318E-4,1.0832381822472439E-5,{"$f":"BW568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":7.5997496522284063E-4},7.2373530900089365E-4,{"$f":"BY568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,{"$f":"CA568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":7.7184957405444744E-5},7.3504367320403253E-5,{"$f":"CC568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,{"$f":"CE568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,{"$f":"CG568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":6.8279000781739589E-4},6.5023094168049043E-4,{"$f":"CI568*Direct_cost_personnel*$F568*$G568/CPI_2001*12/1000000/$E568*$CK568","v":0},0,null,null,null,155]
["Norway",2008,19100,5076,453965,1.543512,215.303,59.094955499999998,2.3069955000000002,0.23640600000000001,41.721536999999998,0,14.829927000000001,9.0000000000000006E-5,75.9166666666667,11.3333333333333,13.8333333333333,47.9166666666667,2.5833333333333299,0.25,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX569","v":0},{"$f":"Include_Afghanistan*DY569","v":0},{"$f":"Include_Afghanistan*DZ569","v":0},null,null,null,25,null,{"$f":"IF(NOT(ISBLANK(AV569)),Personnel_plane*AV569,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY569)),Personnel_plane*AY569,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA569)),Personnel_plane*BA569,0)","v":0},null,null,null,null,null,9,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"DV569*Include_Iraq","v":0},0,39,39,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":30},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V569:$BV569))-IF($AV$19=BY$19,$AV569)","v":30},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V569:$BV569))-IF($AV$19=CA$19,$AV569)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V569:$BV569))-IF($AV$19=CC$19,$AV569)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V569:$BV569))-IF($AV$19=CE$19,$AV569)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V569:$BV569))-IF($AV$19=CG$19,$AV569)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V569:$BV569*INDIRECT(\"Months_non_UN_operation\"&$B569),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V569:$BV569))-IF($AV$19=CI$19,$AV569)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B569-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":9.9607701438350705E-5},1.2570368230204327E-4,{"$f":"P569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":1.4870084956768005E-5},1.8765862561007501E-5,{"$f":"Q569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":1.8150250756055071E-5},2.2905391067112109E-5,{"$f":"R569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":6.2869844486335526E-5},7.9340963033671684E-5,{"$f":"S569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":3.3895046592633006E-6},4.2775127896414223E-6,{"$f":"T569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":3.2801657992870696E-7},4.1395285061046076E-7,{"$f":"U569*(Direct_cost_personnel*$F569-UN_compensation)*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,3.6819088491815244E-4,1.4373726275962688E-5,1.4729266415973654E-6,2.5994587013734936E-4,0,9.2397801118601446E-5,5.6074464160707799E-10,{"$f":"BW569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":5.4715453880363483E-5},6.4576644695231864E-5,{"$f":"BY569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":4.2088810677202668E-5},4.9674342073255287E-5,{"$f":"CA569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":1.2626643203160801E-5},1.4902302621976585E-5,{"$f":"CC569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,{"$f":"CE569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,{"$f":"CG569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,{"$f":"CI569*Direct_cost_personnel*$F569*$G569/CPI_2001*12/1000000/$E569*$CK569","v":0},0,null,null,null,455]
["Poland",2008,122000,4136.2575360000001,529401,0.76896549999999997,215.303,6.0774645000000005,1.332225,0.23691000000000001,4.5083295000000003,0,0,0,965.08333333333303,110.916666666667,840.16666666666697,14,0,0,0,null,null,1,null,null,null,null,null,null,null,204,404,26,null,null,2,null,null,null,{"$f":"Include_Afghanistan*DX570","v":0},{"$f":"Include_Afghanistan*DY570","v":0},{"$f":"Include_Afghanistan*DZ570","v":0},null,null,null,271,null,{"$f":"IF(NOT(ISBLANK(AV570)),Personnel_plane*AV570,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY570)),Personnel_plane*AY570,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA570)),Personnel_plane*BA570,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV570*Include_Iraq","v":0},0,859.83333333333337,913,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":489.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V570:$BV570))-IF($AV$19=BY$19,$AV570)","v":509},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V570:$BV570))-IF($AV$19=CA$19,$AV570)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":370.33333333333331},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V570:$BV570))-IF($AV$19=CC$19,$AV570)","v":404},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V570:$BV570))-IF($AV$19=CE$19,$AV570)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V570:$BV570))-IF($AV$19=CG$19,$AV570)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V570:$BV570*INDIRECT(\"Months_non_UN_operation\"&$B570),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V570:$BV570))-IF($AV$19=CI$19,$AV570)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B570-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":5.0320105005349943E-4},1.7481262429052611E-4,{"$f":"P570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":5.783270854168119E-5},2.009114954932139E-5,{"$f":"Q570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":4.380686457680153E-4},1.5218555203325146E-4,{"$f":"R570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":7.2996957438034659E-6},2.5359227079534059E-6,{"$f":"S570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"T570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"U570*(Direct_cost_personnel*$F570-UN_compensation)*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,3.2470028280041116E-5,7.1176694533349843E-6,1.2657374468949249E-6,2.4086621379811208E-5,0,0,0,{"$f":"BW570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":5.1534033471257925E-4},1.6537838802581855E-4,{"$f":"BY570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":2.9338138458050888E-4},9.2198904167734567E-5,{"$f":"CA570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"CC570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":2.2195895013207037E-4},7.3179483858083996E-5,{"$f":"CE570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"CG570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,{"$f":"CI570*Direct_cost_personnel*$F570*$G570/CPI_2001*12/1000000/$E570*$CK570","v":0},0,null,null,null,1130]
["Portugal",2008,42910,3427,253110,0.95030289999999995,215.303,57.303202500000012,2.4905429999999997,3.1762005000000002,37.671733500000002,0,9.9940800000000003,3.9706454999999998,351.41666666666703,3.1666666666666701,145.75,4,0.75,197.75,0,null,null,null,null,null,null,null,null,null,null,51,2,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX571","v":0},{"$f":"Include_Afghanistan*DY571","v":0},{"$f":"Include_Afghanistan*DZ571","v":0},null,null,null,253,null,{"$f":"IF(NOT(ISBLANK(AV571)),Personnel_plane*AV571,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY571)),Personnel_plane*AY571,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA571)),Personnel_plane*BA571,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,127,null,{"$f":"DV571*Include_Iraq","v":0},0,436.83333333333331,437,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":308},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V571:$BV571))-IF($AV$19=BY$19,$AV571)","v":308},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V571:$BV571))-IF($AV$19=CA$19,$AV571)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":1.8333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V571:$BV571))-IF($AV$19=CC$19,$AV571)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V571:$BV571))-IF($AV$19=CE$19,$AV571)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":127},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V571:$BV571))-IF($AV$19=CG$19,$AV571)","v":127},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V571:$BV571*INDIRECT(\"Months_non_UN_operation\"&$B571),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V571:$BV571))-IF($AV$19=CI$19,$AV571)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B571-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":4.8712954517548011E-4},3.1362713771838468E-4,{"$f":"P571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":4.3895951426768435E-6},2.8261397280765045E-6,{"$f":"Q571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":2.0203689222478399E-4},1.3007679958962638E-4,{"$f":"R571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":5.5447517591707431E-6},3.569860709149265E-6,{"$f":"S571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":1.0396409548445144E-6},6.6934888296548719E-7,{"$f":"T571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":2.7411866509400359E-4},1.7648498880856679E-4,{"$f":"U571*(Direct_cost_personnel*$F571-UN_compensation)*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,6.4034582705473412E-4,2.7831059130602312E-5,3.5493072766119133E-5,4.2097014289285201E-4,0,1.1168079869970926E-4,4.4370753565451383E-5,{"$f":"BW571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":6.7674690915824791E-4},3.9000728247455725E-4,{"$f":"BY571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":4.7715692030692193E-4},2.748792746044934E-4,{"$f":"CA571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,{"$f":"CC571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":2.8402197637316778E-6},1.7849303545746325E-6,{"$f":"CE571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,{"$f":"CG571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":1.9674976908759439E-4},1.1334307751548916E-4,{"$f":"CI571*Direct_cost_personnel*$F571*$G571/CPI_2001*12/1000000/$E571*$CK571","v":0},0,null,null,8,70]
["Russia",2008,1027000,15156.340736,1660846,0.57704319999999998,215.303,183.61108200000001,8.4413070000000001,3.054411,139.3282725,0,30.004014000000002,2.7830775000000001,287.08333333333297,46.4166666666667,4,221.166666666667,4,4.75,6.75,null,null,null,4,null,null,null,null,null,null,null,120,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX572","v":0},{"$f":"Include_Afghanistan*DY572","v":0},{"$f":"Include_Afghanistan*DZ572","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV572)),Personnel_plane*AV572,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY572)),Personnel_plane*AY572,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA572)),Personnel_plane*BA572,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV572*Include_Iraq","v":0},0,115,125,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V572:$BV572))-IF($AV$19=BY$19,$AV572)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V572:$BV572))-IF($AV$19=CA$19,$AV572)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":110},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V572:$BV572))-IF($AV$19=CC$19,$AV572)","v":120},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V572:$BV572))-IF($AV$19=CE$19,$AV572)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V572:$BV572))-IF($AV$19=CG$19,$AV572)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V572:$BV572*INDIRECT(\"Months_non_UN_operation\"&$B572),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V572:$BV572))-IF($AV$19=CI$19,$AV572)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B572-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":3.4024682753537929E-5},7.2151859045844803E-6,{"$f":"P572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":5.5012331766968557E-6},1.1665772275336903E-6,{"$f":"Q572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":4.7407395418572506E-7},1.0053089213934847E-7,{"$f":"R572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":2.621233905018576E-5},5.5585205778714832E-6,{"$f":"S572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":4.7407395418572506E-7},1.0053089213934847E-7,{"$f":"T572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":5.6296282059554862E-7},1.1938043441547629E-7,{"$f":"U572*(Direct_cost_personnel*$F572-UN_compensation)*$G572/CPI_2001*12/1000000/$E572*$CK572","v":7.9999979768841107E-7},1.6964588048515051E-7,3.126903787183141E-4,1.4375578281857496E-5,5.2016736786692671E-6,2.3727658385125938E-4,0,5.1096951221765567E-5,4.7395916847623536E-6,{"$f":"BW572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":1.6486731405771107E-5},3.1415903793546396E-6,{"$f":"BY572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":7.1681440894656983E-7},1.2566361517418559E-7,{"$f":"CA572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0,{"$f":"CC572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":1.5769916996824537E-5},3.0159267641804535E-6,{"$f":"CE572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0,{"$f":"CG572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0,{"$f":"CI572*Direct_cost_personnel*$F572*$G572/CPI_2001*12/1000000/$E572*$CK572","v":0},0]
["Saudi Arabia",2008,222000,19976.605695999999,476941,0.81501690000000004,215.303,29.8645785,1.5557609999999999,2.8317329999999998,18.065071500000002,0,5.6740620000000002,1.7379509999999998,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX573","v":0},{"$f":"Include_Afghanistan*DY573","v":0},{"$f":"Include_Afghanistan*DZ573","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV573)),Personnel_plane*AV573,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY573)),Personnel_plane*AY573,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA573)),Personnel_plane*BA573,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV573*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V573:$BV573))-IF($AV$19=BY$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V573:$BV573))-IF($AV$19=CA$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V573:$BV573))-IF($AV$19=CC$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V573:$BV573))-IF($AV$19=CE$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V573:$BV573))-IF($AV$19=CG$19,$AV573)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V573:$BV573*INDIRECT(\"Months_non_UN_operation\"&$B573),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V573:$BV573))-IF($AV$19=CI$19,$AV573)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B573-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"P573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"Q573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"R573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"S573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"T573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"U573*(Direct_cost_personnel*$F573-UN_compensation)*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,1.771074072023833E-4,9.2262074596695566E-6,1.6793168184825594E-5,1.071321992470334E-4,0,3.3649174359704073E-5,1.0306657951150701E-5,{"$f":"BW573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"BY573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CA573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CC573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CE573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CG573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0,{"$f":"CI573*Direct_cost_personnel*$F573*$G573/CPI_2001*12/1000000/$E573*$CK573","v":0},0]
["Slovakia",2008,17000,687.06105600000001,94712,0.78121189999999996,215.303,1.7770980000000001,0.17508750000000001,4.0777500000000001E-2,1.1131964999999999,0,0.39958500000000002,4.8451500000000008E-2,238,195.833333333333,42.1666666666667,0,0,0,0,null,null,null,2,null,null,null,null,null,null,40,1,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX574","v":0},{"$f":"Include_Afghanistan*DY574","v":0},{"$f":"Include_Afghanistan*DZ574","v":0},null,null,null,196,null,{"$f":"IF(NOT(ISBLANK(AV574)),Personnel_plane*AV574,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY574)),Personnel_plane*AY574,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA574)),Personnel_plane*BA574,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV574*Include_Iraq","v":0},0,241.91666666666666,242,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":241},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V574:$BV574))-IF($AV$19=BY$19,$AV574)","v":241},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V574:$BV574))-IF($AV$19=CA$19,$AV574)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0.91666666666666663},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V574:$BV574))-IF($AV$19=CC$19,$AV574)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V574:$BV574))-IF($AV$19=CE$19,$AV574)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V574:$BV574))-IF($AV$19=CG$19,$AV574)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V574:$BV574*INDIRECT(\"Months_non_UN_operation\"&$B574),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V574:$BV574))-IF($AV$19=CI$19,$AV574)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B574-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":7.0633696526611076E-4},2.8725219380923493E-4,{"$f":"P574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":5.8119463178408896E-4},2.3635947319737427E-4,{"$f":"Q574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":1.2514233348202115E-4},5.0892720611860297E-5,{"$f":"R574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"S574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"T574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"U574*(Direct_cost_personnel*$F574-UN_compensation)*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,5.3070278175228124E-5,5.2287168912492471E-6,1.2177568531900688E-6,3.3243888586161446E-5,0,1.1932986872220064E-5,1.4469289724072989E-6,{"$f":"BW574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":8.2335550205022768E-4},2.9207996177241545E-4,{"$f":"BY574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":8.202356568822799E-4},2.9087301978162028E-4,{"$f":"CA574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"CC574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":3.1198451679478136E-6},1.2069419907951049E-6,{"$f":"CE574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"CG574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,{"$f":"CI574*Direct_cost_personnel*$F574*$G574/CPI_2001*12/1000000/$E574*$CK574","v":0},0,null,null,null,70]
["South Korea",2008,687000,26600,931405,0.71296029999999999,215.303,17.832990000000002,7.2995610000000006,4.954599,5.57883,0,0,0,404.66666666666703,7,370,10.0833333333333,12,5.5833333333333304,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX575","v":0},{"$f":"Include_Afghanistan*DY575","v":0},{"$f":"Include_Afghanistan*DZ575","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV575)),Personnel_plane*AV575,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY575)),Personnel_plane*AY575,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA575)),Personnel_plane*BA575,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV575*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V575:$BV575))-IF($AV$19=BY$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V575:$BV575))-IF($AV$19=CA$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V575:$BV575))-IF($AV$19=CC$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V575:$BV575))-IF($AV$19=CE$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V575:$BV575))-IF($AV$19=CG$19,$AV575)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V575:$BV575*INDIRECT(\"Months_non_UN_operation\"&$B575),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V575:$BV575))-IF($AV$19=CI$19,$AV575)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B575-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.0988767225183548E-4},4.758047355026118E-5,{"$f":"P575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.9008575924946814E-6},8.2305596750863581E-7,{"$f":"Q575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.0047390131757602E-4},4.3504386854027899E-5,{"$f":"R575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":2.7381401034744727E-6},1.185592524625531E-6,{"$f":"S575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":3.2586130157051688E-6},1.4109530871576613E-6,{"$f":"T575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":1.5161602225850428E-6},6.5648511694141157E-7,{"$f":"U575*(Direct_cost_personnel*$F575-UN_compensation)*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,5.4154006722454336E-5,2.2166808564630239E-5,1.5045788034034981E-5,1.6941410123789106E-5,0,0,0,{"$f":"BW575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"BY575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CA575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CC575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CE575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CG575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,{"$f":"CI575*Direct_cost_personnel*$F575*$G575/CPI_2001*12/1000000/$E575*$CK575","v":0},0,null,300]
["Spain",2008,221750,17701,1600856,1.0538369999999999,215.303,211.91001599999998,25.327222499999998,38.709344999999999,117.08982900000001,0,0,30.7836195,1234.6666666666699,15.75,1160.9166666666699,7.5833333333333304,0,8.5833333333333304,41.8333333333333,null,null,null,3,null,null,null,null,null,null,376,80,10,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX576","v":0},{"$f":"Include_Afghanistan*DY576","v":0},{"$f":"Include_Afghanistan*DZ576","v":0},null,null,null,620,null,{"$f":"IF(NOT(ISBLANK(AV576)),Personnel_plane*AV576,0)","v":0},17,null,{"$f":"IF(NOT(ISBLANK(AY576)),Personnel_plane*AY576,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA576)),Personnel_plane*BA576,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV576*Include_Iraq","v":0},0,1092.8333333333333,1107,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":1019.5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V576:$BV576))-IF($AV$19=BY$19,$AV576)","v":1027},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V576:$BV576))-IF($AV$19=CA$19,$AV576)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":73.333333333333329},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V576:$BV576))-IF($AV$19=CC$19,$AV576)","v":80},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V576:$BV576))-IF($AV$19=CE$19,$AV576)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V576:$BV576))-IF($AV$19=CG$19,$AV576)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V576:$BV576*INDIRECT(\"Months_non_UN_operation\"&$B576),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V576:$BV576))-IF($AV$19=CI$19,$AV576)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B576-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":3.0354940074319114E-4},1.7413121178039967E-4,{"$f":"P576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":3.8722217022450705E-6},2.2213012301900283E-6,{"$f":"Q576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.8541756896283718E-4},1.6372988062316067E-4,{"$f":"R576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":1.8644030418217001E-6},1.0695154071285315E-6,{"$f":"S576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"T576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.1102583879959903E-6},1.2105504058707553E-6,{"$f":"U576*(Direct_cost_personnel*$F576-UN_compensation)*$G576/CPI_2001*12/1000000/$E576*$CK576","v":1.0284948648291132E-5},5.8999641140496991E-6,3.7440721542712102E-4,4.4748686398702958E-5,6.8392510868659216E-5,2.068768511193344E-4,0,0,5.4389167040424479E-5,{"$f":"BW576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.9684713882739358E-4},1.5612574360764197E-4,{"$f":"BY576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":2.769275504357431E-4},1.4484294370826405E-4,{"$f":"CA576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"CC576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":1.9919588391650632E-5},1.128279989937792E-5,{"$f":"CE576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"CG576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,{"$f":"CI576*Direct_cost_personnel*$F576*$G576/CPI_2001*12/1000000/$E576*$CK576","v":0},0,null,null,null,780]
["Sweden",2008,16900,5250,486159,1.335755,215.303,100.75279949999998,6.6017325000000007,2.3108295000000001,67.089265499999996,0,22.643127,2.1078450000000002,103.083333333333,28.5,7.1666666666666696,54.0833333333333,9.25,4.0833333333333304,0,null,null,null,3,null,null,null,null,null,null,null,79,25,null,null,2,null,null,null,{"$f":"Include_Afghanistan*DX577","v":0},{"$f":"Include_Afghanistan*DY577","v":0},{"$f":"Include_Afghanistan*DZ577","v":0},null,5,null,253,null,{"$f":"IF(NOT(ISBLANK(AV577)),Personnel_plane*AV577,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY577)),Personnel_plane*AY577,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA577)),Personnel_plane*BA577,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV577*Include_Iraq","v":0},0,350.66666666666669,376,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":273.25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V577:$BV577))-IF($AV$19=BY$19,$AV577)","v":292},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V577:$BV577))-IF($AV$19=CA$19,$AV577)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":72.416666666666671},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V577:$BV577))-IF($AV$19=CC$19,$AV577)","v":79},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V577:$BV577))-IF($AV$19=CE$19,$AV577)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V577:$BV577))-IF($AV$19=CG$19,$AV577)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V577:$BV577*INDIRECT(\"Months_non_UN_operation\"&$B577),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V577:$BV577))-IF($AV$19=CI$19,$AV577)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B577-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":1.0811856166561069E-4},1.8630637503509113E-4,{"$f":"P577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":2.9892116483135797E-5},5.150911904769714E-5,{"$f":"Q577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":7.5167310454668984E-6},1.2952585491526186E-5,{"$f":"R577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":5.6725098238465265E-5},9.7746837023261488E-5,{"$f":"S577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":9.7018272796142492E-6},1.6717871971621003E-5,{"$f":"T577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":4.2827886189288079E-6},7.3799615009858423E-6,{"$f":"U577*(Direct_cost_personnel*$F577-UN_compensation)*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,5.8617026734034421E-4,3.8408255886075304E-5,1.3444187680293233E-5,3.9031900740189694E-4,0,1.3173557333274265E-4,1.2263243039336174E-5,{"$f":"BW577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":3.9755820695152813E-4},6.7955890392751327E-4,{"$f":"BY577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":3.0978929671912083E-4},5.2774255305008998E-4,{"$f":"CA577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,{"$f":"CC577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":8.2100304619980489E-5},1.427796633251956E-4,{"$f":"CE577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,{"$f":"CG577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":5.66860561242673E-6},9.0366875522275689E-6,{"$f":"CI577*Direct_cost_personnel*$F577*$G577/CPI_2001*12/1000000/$E577*$CK577","v":0},0,null,null,null,280]
["Switzerland",2008,22823,3940,503216,1.4315629999999999,215.303,83.586695999999989,3.5869934999999997,0.3674385,51.743230499999996,0,23.060345999999999,4.8286875,32.1666666666667,12.3333333333333,9.5833333333333304,5.9166666666666696,4.3333333333333304,0,0,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,1,null,null,null,{"$f":"Include_Afghanistan*DX578","v":0},{"$f":"Include_Afghanistan*DY578","v":0},{"$f":"Include_Afghanistan*DZ578","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV578)),Personnel_plane*AV578,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY578)),Personnel_plane*AY578,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA578)),Personnel_plane*BA578,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV578*Include_Iraq","v":0},0,253,253,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":248},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V578:$BV578))-IF($AV$19=BY$19,$AV578)","v":248},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V578:$BV578))-IF($AV$19=CA$19,$AV578)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V578:$BV578))-IF($AV$19=CC$19,$AV578)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V578:$BV578))-IF($AV$19=CE$19,$AV578)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V578:$BV578))-IF($AV$19=CG$19,$AV578)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V578:$BV578*INDIRECT(\"Months_non_UN_operation\"&$B578),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V578:$BV578))-IF($AV$19=CI$19,$AV578)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B578-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":3.5121341500378416E-5},3.121189249823406E-5,{"$f":"P578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":1.3466213839523277E-5},1.1967254118493845E-5,{"$f":"Q578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":1.0463612105035001E-5},9.2988798893702366E-6,{"$f":"R578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":6.4601431257172673E-6},5.7410475838720646E-6,{"$f":"S578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":4.7313724301027827E-6},4.2047109064978446E-6,{"$f":"T578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"U578*(Direct_cost_personnel*$F578-UN_compensation)*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,4.6981590059599432E-4,2.0161421162459609E-5,2.0652622732108144E-6,2.908332737198229E-4,0,1.296153304593501E-4,2.714061298115098E-5,{"$f":"BW578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":2.9698485637427149E-4},2.4549042907937436E-4,{"$f":"BY578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":2.9111559043802106E-4},2.4063883957187683E-4,{"$f":"CA578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"CC578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"CE578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0,{"$f":"CG578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":5.8692659362504244E-6},4.8515895074975162E-6,{"$f":"CI578*Direct_cost_personnel*$F578*$G578/CPI_2001*12/1000000/$E578*$CK578","v":0},0]
["Turkey",2008,511000,8798.2407679999997,730318,0.68671769999999999,215.303,7.6924304999999995,0.84021599999999996,0.164412,4.9268099999999997,0,1.6110224999999998,0.14996999999999999,736.83333333333303,134.916666666667,464.25,68.4166666666667,0,11.4166666666667,57.8333333333333,null,null,null,null,null,null,null,null,null,null,242,null,null,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX579","v":0},{"$f":"Include_Afghanistan*DY579","v":0},{"$f":"Include_Afghanistan*DZ579","v":0},null,null,null,544,null,{"$f":"IF(NOT(ISBLANK(AV579)),Personnel_plane*AV579,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY579)),Personnel_plane*AY579,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA579)),Personnel_plane*BA579,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV579*Include_Iraq","v":0},0,798,798,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":798},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V579:$BV579))-IF($AV$19=BY$19,$AV579)","v":798},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V579:$BV579))-IF($AV$19=CA$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V579:$BV579))-IF($AV$19=CC$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V579:$BV579))-IF($AV$19=CE$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V579:$BV579))-IF($AV$19=CG$19,$AV579)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V579:$BV579*INDIRECT(\"Months_non_UN_operation\"&$B579),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V579:$BV579))-IF($AV$19=CI$19,$AV579)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B579-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":2.442554200493998E-4},4.9133442712784115E-5,{"$f":"P579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":4.472399061976696E-5},8.9964989540825268E-6,{"$f":"Q579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":1.5389583183614644E-4},3.095706959431355E-5,{"$f":"R579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":2.2679676527997896E-5},4.56215295942047E-6,{"$f":"S579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"T579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":3.7845501636245063E-6},7.6128496399586585E-7,{"$f":"U579*(Direct_cost_personnel*$F579-UN_compensation)*$G579/CPI_2001*12/1000000/$E579*$CK579","v":1.9171370901864218E-5},3.8564362409717452E-6,2.9791788072353279E-5,3.2540478600359642E-6,6.3674640421538382E-7,1.9080897694525916E-5,0,6.2392817068406083E-6,5.8081440673540329E-7,{"$f":"BW579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":3.096184895293358E-4},5.3212151935944449E-5,{"$f":"BY579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":3.096184895293358E-4},5.3212151935944449E-5,{"$f":"CA579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CC579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CE579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CG579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,{"$f":"CI579*Direct_cost_personnel*$F579*$G579/CPI_2001*12/1000000/$E579*$CK579","v":0},0,null,null,null,800]
["United Kingdom",2008,160280,57594,2657311,1.1756059999999999,215.303,717.61731299999997,46.723057499999996,16.906116000000001,472.51164900000003,0,166.07218499999999,15.4043055,340.25,320.33333333333297,1,17,1.9166666666666701,0,0,null,null,1,null,null,null,null,null,null,null,12,4,19,null,null,2,null,null,null,{"$f":"Include_Afghanistan*DX580","v":0},{"$f":"Include_Afghanistan*DY580","v":0},{"$f":"Include_Afghanistan*DZ580","v":0},null,null,null,164,null,{"$f":"IF(NOT(ISBLANK(AV580)),Personnel_plane*AV580,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY580)),Personnel_plane*AY580,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA580)),Personnel_plane*BA580,0)","v":0},null,null,null,null,null,null,1,null,null,null,4,null,63,null,null,null,null,null,{"$f":"DV580*Include_Iraq","v":0},0,260.41666666666669,275,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":193.75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V580:$BV580))-IF($AV$19=BY$19,$AV580)","v":208},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V580:$BV580))-IF($AV$19=CA$19,$AV580)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":66.666666666666671},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V580:$BV580))-IF($AV$19=CC$19,$AV580)","v":67},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V580:$BV580))-IF($AV$19=CE$19,$AV580)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V580:$BV580))-IF($AV$19=CG$19,$AV580)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V580:$BV580*INDIRECT(\"Months_non_UN_operation\"&$B580),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V580:$BV580))-IF($AV$19=CI$19,$AV580)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B580-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":5.6828569540956435E-5},1.3013635859247845E-4,{"$f":"P580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":5.3502087023129151E-5},1.2251877600526247E-4,{"$f":"Q580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":1.6702004273609536E-7},3.8247276588531516E-7,{"$f":"R580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":2.8393407265136211E-6},6.5020370200503567E-6,{"$f":"S580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":3.2012174857751662E-7},7.3307280128018858E-7,{"$f":"T580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"U580*(Direct_cost_personnel*$F580-UN_compensation)*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,7.6382789717751416E-4,4.9731763871099738E-5,1.7994776324075568E-5,5.0293878465492044E-4,0,1.7676631478960025E-4,1.6396257537818091E-5,{"$f":"BW580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":4.75385514171803E-5},1.0518001061846167E-4,{"$f":"BY580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":3.5368682254382144E-5},7.9554335304145551E-5,{"$f":"CA580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"CC580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":1.2169869162798157E-5},2.5625675314316108E-5,{"$f":"CE580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"CG580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,{"$f":"CI580*Direct_cost_personnel*$F580*$G580/CPI_2001*12/1000000/$E580*$CK580","v":0},0,null,4100,15,8330]
["United States",2008,1539587,693000,14291550,1,215.303,2277.9366794999996,138.35712150000001,20.567112000000002,1471.9337295,0,497.97147899999993,149.1072375,271.33333333333297,174.583333333333,3,43,0,0,50.75,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,{"$f":"Include_Afghanistan*DX581","v":0},{"$f":"Include_Afghanistan*DY581","v":0},{"$f":"Include_Afghanistan*DZ581","v":0},null,null,null,1492,null,{"$f":"IF(NOT(ISBLANK(AV581)),Personnel_plane*AV581,0)","v":0},17,null,{"$f":"IF(NOT(ISBLANK(AY581)),Personnel_plane*AY581,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA581)),Personnel_plane*BA581,0)","v":0},null,null,null,null,null,687,2,null,null,null,5,null,3,null,null,null,null,null,{"$f":"DV581*Include_Iraq","v":0},0,2220,2220,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":1530},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V581:$BV581))-IF($AV$19=BY$19,$AV581)","v":1530},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":687},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V581:$BV581))-IF($AV$19=CA$19,$AV581)","v":687},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V581:$BV581))-IF($AV$19=CC$19,$AV581)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V581:$BV581))-IF($AV$19=CE$19,$AV581)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V581:$BV581))-IF($AV$19=CG$19,$AV581)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V581:$BV581*INDIRECT(\"Months_non_UN_operation\"&$B581),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V581:$BV581))-IF($AV$19=CI$19,$AV581)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B581-'Humanitarian interventions data'!First_year)","v":2.8284271247461907},{"$f":"O581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":7.0505676853496826E-6},2.4171177627516008E-5,{"$f":"P581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":4.5365292692897969E-6},1.5552400838343369E-5,{"$f":"Q581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":7.7954679567748449E-8},2.6724889268752374E-7,{"$f":"R581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":1.1173504071377279E-6},3.830567461854507E-6,{"$f":"S581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"T581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"U581*(Direct_cost_personnel*$F581-UN_compensation)*$G581/CPI_2001*12/1000000/$E581*$CK581","v":1.3187333293544111E-6},4.5209604346306099E-6,4.5082429076986533E-4,2.7382126875839526E-5,4.0704176564818285E-6,2.9130901031355048E-4,0,9.8553063772199506E-5,2.9509672151794057E-5,{"$f":"BW581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":6.4096069866815381E-5},1.9776418058876759E-4,{"$f":"BY581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":4.4174318421724122E-5},1.3629693527063711E-4,{"$f":"CA581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":1.9835135134460438E-5},6.1199996425442937E-5,{"$f":"CC581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":8.6616310630831611E-8},2.6724889268752374E-7,{"$f":"CE581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"CG581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,{"$f":"CI581*Direct_cost_personnel*$F581*$G581/CPI_2001*12/1000000/$E581*$CK581","v":0},0,null,143000,15,20600,null,11100]
["Australia",2009,54747,27600,991852,1.069129,214.53700000000001,72.608415428571405,6.4770788571428604,0.71088514285714299,63.619211999999997,0,1.8012394285714299,0,100.166666666667,15.1666666666667,12.4166666666667,26.4166666666667,1,45.1666666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX582","v":0},{"$f":"Include_Afghanistan*DY582","v":0},{"$f":"Include_Afghanistan*DZ582","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV582)),Personnel_plane*AV582,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY582)),Personnel_plane*AY582,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA582)),Personnel_plane*BA582,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,80,null,null,650,null,{"$f":"DV582*Include_Iraq","v":0},0,755,755,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V582:$BV582))-IF($AV$19=BY$19,$AV582)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V582:$BV582))-IF($AV$19=CA$19,$AV582)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V582:$BV582))-IF($AV$19=CC$19,$AV582)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V582:$BV582))-IF($AV$19=CE$19,$AV582)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":730},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V582:$BV582))-IF($AV$19=CG$19,$AV582)","v":730},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V582:$BV582*INDIRECT(\"Months_non_UN_operation\"&$B582),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V582:$BV582))-IF($AV$19=CI$19,$AV582)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B582-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":4.3129142048403591E-5},1.54338081503686E-4,{"$f":"P582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":6.5303692619046959E-6},2.3368994037995692E-5,{"$f":"Q582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":5.3462913188120886E-6},1.9131758855282198E-5,{"$f":"R582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":1.1374324483647181E-5},4.0703137967278173E-5,{"$f":"S582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":4.3057379748822082E-7},1.5408127937139984E-6,{"$f":"T582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":1.9447583186551319E-5},6.9593377849415624E-5,{"$f":"U582*(Direct_cost_personnel*$F582-UN_compensation)*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,2.2191572559848626E-4,1.9796130322599888E-5,2.1727039677586633E-6,1.9444169810967188E-4,0,5.5051931984558989E-6,0,{"$f":"BW582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":3.586270711316677E-4},1.1633136592540685E-3,{"$f":"BY582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,{"$f":"CA582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":1.1875068580518799E-5},3.8520319842849956E-5,{"$f":"CC582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,{"$f":"CE582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,{"$f":"CG582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":3.4675200255114888E-4},1.1247933394112188E-3,{"$f":"CI582*Direct_cost_personnel*$F582*$G582/CPI_2001*12/1000000/$E582*$CK582","v":0},0,null,null,null,1350]
["Austria",2009,27300,3140,382766,1.173999,214.53700000000001,39.008393142857102,3.1959188571428601,0.35285657142857102,34.565549142857101,0,0.89406857142857099,0,497.16666666666703,4.9166666666666696,389.75,96.9166666666667,1.5,4.0833333333333304,0,null,null,null,3,null,null,null,null,null,null,96,null,5,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX583","v":0},{"$f":"Include_Afghanistan*DY583","v":0},{"$f":"Include_Afghanistan*DZ583","v":0},null,null,null,447,null,{"$f":"IF(NOT(ISBLANK(AV583)),Personnel_plane*AV583,0)","v":0},15,null,{"$f":"IF(NOT(ISBLANK(AY583)),Personnel_plane*AY583,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA583)),Personnel_plane*BA583,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV583*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V583:BV583,INDIRECT(\"Months_non_UN_operation\"&B583))/12","v":471},{"$f":"SUM(W583:BV583)-AV583","v":567},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":470},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V583:$BV583))-IF($AV$19=BY$19,$AV583)","v":566},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V583:$BV583))-IF($AV$19=CA$19,$AV583)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V583:$BV583))-IF($AV$19=CC$19,$AV583)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V583:$BV583))-IF($AV$19=CE$19,$AV583)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V583:$BV583))-IF($AV$19=CG$19,$AV583)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V583:$BV583*INDIRECT(\"Months_non_UN_operation\"&$B583),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V583:$BV583))-IF($AV$19=CI$19,$AV583)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B583-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.1473141474390933E-4},4.5288052296719544E-4,{"$f":"P583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.0793083254929012E-6},4.4787044678284484E-6,{"$f":"Q583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":4.8191398370051324E-4},3.5503221688192618E-4,{"$f":"R583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":1.1983450139912275E-4},8.828361518787263E-5,{"$f":"S583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":1.8547042348961381E-6},1.3663844139137633E-6,{"$f":"T583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":5.0489170838839275E-6},3.7196020156541307E-6,{"$f":"U583*(Direct_cost_personnel*$F583-UN_compensation)*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,3.0893897430586383E-4,2.5311062931370146E-5,2.7945562088395772E-6,2.7375250396512657E-4,0,7.0808512005275841E-6,0,{"$f":"BW583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.3660223888294403E-4},5.1649330845940258E-4,{"$f":"BY583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":6.3525064177278906E-4},5.1558238551679329E-4,{"$f":"CA583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,{"$f":"CC583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":1.3515971101548705E-6},9.1092294260917544E-7,{"$f":"CE583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,{"$f":"CG583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,{"$f":"CI583*Direct_cost_personnel*$F583*$G583/CPI_2001*12/1000000/$E583*$CK583","v":0},0,null,null,null,4]
["Belgium",2009,38452,6041,474105,1.2029209999999999,214.53700000000001,67.957736571428597,3.97057885714286,0.43838742857142898,56.903232000000003,0,1.1107817142857099,5.53475657142857,324.41666666666703,0,303.66666666666703,20.75,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,3,6,null,null,null,null,null,{"$f":"Include_Afghanistan*DX584","v":0},{"$f":"Include_Afghanistan*DY584","v":0},{"$f":"Include_Afghanistan*DZ584","v":0},null,null,null,219,null,{"$f":"IF(NOT(ISBLANK(AV584)),Personnel_plane*AV584,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY584)),Personnel_plane*AY584,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA584)),Personnel_plane*BA584,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV584*Include_Iraq","v":0},0,229,229,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":223},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V584:$BV584))-IF($AV$19=BY$19,$AV584)","v":223},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V584:$BV584))-IF($AV$19=CA$19,$AV584)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V584:$BV584))-IF($AV$19=CC$19,$AV584)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V584:$BV584))-IF($AV$19=CE$19,$AV584)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V584:$BV584))-IF($AV$19=CG$19,$AV584)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V584:$BV584*INDIRECT(\"Months_non_UN_operation\"&$B584),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V584:$BV584))-IF($AV$19=CI$19,$AV584)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B584-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":3.3257217396114931E-4},3.2588661056252735E-4,{"$f":"P584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"Q584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":3.1130053992150738E-4},3.0504259154632668E-4,{"$f":"R584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":2.1271634039641946E-5},2.0844019016200672E-5,{"$f":"S584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"T584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"U584*(Direct_cost_personnel*$F584-UN_compensation)*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,4.3452259370335217E-4,2.5387929477256547E-5,2.8030545471387515E-6,3.6383995709973375E-4,0,7.1023517833377443E-6,3.5389300795885205E-5,{"$f":"BW584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":2.5604183718572725E-4},2.3003760745590144E-4,{"$f":"BY584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":2.4933331743413613E-4},2.2401042123434945E-4,{"$f":"CA584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"CC584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":6.7085197515911074E-6},6.0271862215520024E-6,{"$f":"CE584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"CG584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,{"$f":"CI584*Direct_cost_personnel*$F584*$G584/CPI_2001*12/1000000/$E584*$CK584","v":0},0,null,null,null,530]
["Brazil",2009,328000,13749.139456000001,1622311,0.79060200000000003,214.53700000000001,1.7035508571428599,0,0,1.7035508571428599,0,0,0,1230.4166666666699,0.25,0,39.5833333333333,5.4166666666666696,7.4166666666666696,1177.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX585","v":0},{"$f":"Include_Afghanistan*DY585","v":0},{"$f":"Include_Afghanistan*DZ585","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV585)),Personnel_plane*AV585,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY585)),Personnel_plane*AY585,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA585)),Personnel_plane*BA585,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV585*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V585:$BV585))-IF($AV$19=BY$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V585:$BV585))-IF($AV$19=CA$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V585:$BV585))-IF($AV$19=CC$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V585:$BV585))-IF($AV$19=CE$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V585:$BV585))-IF($AV$19=CG$19,$AV585)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V585:$BV585*INDIRECT(\"Months_non_UN_operation\"&$B585),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V585:$BV585))-IF($AV$19=CI$19,$AV585)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B585-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":2.3081222381993971E-4},9.6375747318367384E-5,{"$f":"P585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":4.6897167047735657E-8},1.9581933081957424E-8,{"$f":"Q585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"R585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":7.4253847825581398E-6},3.1004727379765895E-6,{"$f":"S585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":1.0161052860342733E-6},4.2427521677574437E-7,{"$f":"T585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":1.3912826224161585E-6},5.8093068143140376E-7,{"$f":"U585*(Direct_cost_personnel*$F585-UN_compensation)*$G585/CPI_2001*12/1000000/$E585*$CK585","v":2.209325539618827E-4},9.2250486749101426E-5,3.1832370686809396E-6,0,0,3.1832370686809396E-6,0,0,0,{"$f":"BW585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"BY585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CA585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CC585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CE585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CG585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0,{"$f":"CI585*Direct_cost_personnel*$F585*$G585/CPI_2001*12/1000000/$E585*$CK585","v":0},0]
["Canada",2009,65722,21838,1337577,1.047372,214.53700000000001,123.98148171428601,10.790300571428601,1.18428,109.006177714286,0,3.0007234285714302,0,168.25,0.91666666666666696,8.3333333333333304,58,1.4166666666666701,4.5,95.0833333333333,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX586","v":0},{"$f":"Include_Afghanistan*DY586","v":0},{"$f":"Include_Afghanistan*DZ586","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV586)),Personnel_plane*AV586,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY586)),Personnel_plane*AY586,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA586)),Personnel_plane*BA586,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,7,null,null,null,null,null,{"$f":"DV586*Include_Iraq","v":0},0,45,45,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V586:$BV586))-IF($AV$19=BY$19,$AV586)","v":10},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V586:$BV586))-IF($AV$19=CA$19,$AV586)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":7},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V586:$BV586))-IF($AV$19=CC$19,$AV586)","v":7},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V586:$BV586))-IF($AV$19=CE$19,$AV586)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V586:$BV586))-IF($AV$19=CG$19,$AV586)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V586:$BV586*INDIRECT(\"Months_non_UN_operation\"&$B586),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V586:$BV586))-IF($AV$19=CI$19,$AV586)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B586-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":5.2513347867237257E-5},1.2670284427192523E-4,{"$f":"P586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.8610541185716197E-7},6.9030772015412498E-7,{"$f":"Q586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.6009582896105612E-6},6.275524728673859E-6,{"$f":"R586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":1.8102669695689512E-5},4.3677652111570074E-5,{"$f":"S586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":4.4216290923379671E-7},1.0668392038745589E-6,{"$f":"T586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":1.4045174763897035E-6},3.3887833534838846E-6,{"$f":"U586*(Direct_cost_personnel*$F586-UN_compensation)*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.9676934084456503E-5},7.1603737154168732E-5,2.8098686770907294E-4,2.4454722731836668E-5,2.6840067007535787E-6,2.4704741396348753E-4,0,6.8007243129952129E-6,0,{"$f":"BW586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":1.5527715388266033E-5},3.3887833534838844E-5,{"$f":"BY586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":3.4506034196146734E-6},7.5306296744086318E-6,{"$f":"CA586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":9.6616895749210863E-6},2.1085763088344167E-5,{"$f":"CC586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":2.4154223937302716E-6},5.2714407720860417E-6,{"$f":"CE586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":0},0,{"$f":"CG586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":0},0,{"$f":"CI586*Direct_cost_personnel*$F586*$G586/CPI_2001*12/1000000/$E586*$CK586","v":0},0,null,null,null,2830]
["China",2009,2285000,64880.902144,4990526,0.54623949999999999,214.53700000000001,173.63156571428601,10.9667811428571,29.722822285714301,110.548047428571,0,0,22.393914857142899,1971.5833333333301,0,318.16666666666703,1495.4166666666699,0,26.75,131.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX587","v":0},{"$f":"Include_Afghanistan*DY587","v":0},{"$f":"Include_Afghanistan*DZ587","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV587)),Personnel_plane*AV587,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY587)),Personnel_plane*AY587,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA587)),Personnel_plane*BA587,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV587*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V587:$BV587))-IF($AV$19=BY$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V587:$BV587))-IF($AV$19=CA$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V587:$BV587))-IF($AV$19=CC$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V587:$BV587))-IF($AV$19=CE$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V587:$BV587))-IF($AV$19=CG$19,$AV587)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V587:$BV587*INDIRECT(\"Months_non_UN_operation\"&$B587),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V587:$BV587))-IF($AV$19=CI$19,$AV587)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B587-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":7.7687242630978423E-5},3.4005368407198063E-5,{"$f":"P587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"Q587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":1.2536873594195714E-5},5.4876578291002398E-6,{"$f":"R587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":5.8924619342022628E-5},2.5792566721635382E-5,{"$f":"S587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"T587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":1.0540430654103773E-6},4.6137720354666705E-7,{"$f":"U587*(Direct_cost_personnel*$F587-UN_compensation)*$G587/CPI_2001*12/1000000/$E587*$CK587","v":5.1717066293499815E-6},2.2637666529158899E-6,1.0547034145189594E-4,6.6616352102052347E-6,1.8054759815659365E-5,6.7151040544769156E-5,0,0,1.360290588126175E-5,{"$f":"BW587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"BY587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CA587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CC587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CE587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CG587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0,{"$f":"CI587*Direct_cost_personnel*$F587*$G587/CPI_2001*12/1000000/$E587*$CK587","v":0},0]
["Czech Republic",2009,18000,1084.4154880000001,196151,0.70923849999999999,214.53700000000001,3.4640108571428598,0.61390457142857102,3.3536571428571402E-2,2.73159771428571,0,8.4972000000000006E-2,0,12.4166666666667,3.75,0,7.6666666666666696,1,0,0,null,null,1,1,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX588","v":0},{"$f":"Include_Afghanistan*DY588","v":0},{"$f":"Include_Afghanistan*DZ588","v":0},null,null,null,393,null,{"$f":"IF(NOT(ISBLANK(AV588)),Personnel_plane*AV588,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY588)),Personnel_plane*AY588,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA588)),Personnel_plane*BA588,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV588*Include_Iraq","v":0},0,404,404,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":404},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V588:$BV588))-IF($AV$19=BY$19,$AV588)","v":404},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V588:$BV588))-IF($AV$19=CA$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V588:$BV588))-IF($AV$19=CC$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V588:$BV588))-IF($AV$19=CE$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V588:$BV588))-IF($AV$19=CG$19,$AV588)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V588:$BV588*INDIRECT(\"Months_non_UN_operation\"&$B588),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V588:$BV588))-IF($AV$19=CI$19,$AV588)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B588-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":1.6994747531976241E-5},1.1560741634853842E-5,{"$f":"P588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":5.132641872073348E-6},3.4914991514659163E-6,{"$f":"Q588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"R588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":1.0493401160683291E-5},7.1381760429969872E-6,{"$f":"S588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":1.3687044992195592E-6},9.3106644039091109E-7,{"$f":"T588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"U588*(Direct_cost_personnel*$F588-UN_compensation)*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,5.3534864902481435E-5,9.4876429808744413E-6,5.182939357764679E-7,4.2215720629359918E-5,0,1.3132073564704904E-6,0,{"$f":"BW588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":6.4371854715644433E-4},3.7615084191792807E-4,{"$f":"BY588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":6.4371854715644433E-4},3.7615084191792807E-4,{"$f":"CA588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CC588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CE588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CG588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,{"$f":"CI588*Direct_cost_personnel*$F588*$G588/CPI_2001*12/1000000/$E588*$CK588","v":0},0,null,null,null,480]
["Denmark",2009,26585,4613,311114,1.4847319999999999,214.53700000000001,32.940925714285697,2.6627091428571399,0.293981142857143,29.239345714285701,0,0.74488971428571404,0,58.1666666666667,3,36.3333333333333,16.5,2.3333333333333299,0,0,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX589","v":0},{"$f":"Include_Afghanistan*DY589","v":0},{"$f":"Include_Afghanistan*DZ589","v":0},null,null,null,242,null,{"$f":"IF(NOT(ISBLANK(AV589)),Personnel_plane*AV589,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY589)),Personnel_plane*AY589,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA589)),Personnel_plane*BA589,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV589*Include_Iraq","v":0},0,251,251,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":251},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V589:$BV589))-IF($AV$19=BY$19,$AV589)","v":251},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V589:$BV589))-IF($AV$19=CA$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V589:$BV589))-IF($AV$19=CC$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V589:$BV589))-IF($AV$19=CE$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V589:$BV589))-IF($AV$19=CG$19,$AV589)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V589:$BV589*INDIRECT(\"Months_non_UN_operation\"&$B589),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V589:$BV589))-IF($AV$19=CI$19,$AV589)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B589-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":1.1408623070351265E-4},9.8344347903187127E-5,{"$f":"P589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":5.8841035892929128E-6},5.0722013245196772E-6,{"$f":"Q589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":7.1263032359214102E-5},6.1429993819182694E-5,{"$f":"R589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":3.2362569741111026E-5},2.7897107284858224E-5,{"$f":"S589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":4.5765250138944813E-6},3.9450454746264096E-6,{"$f":"T589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"U589*(Direct_cost_personnel*$F589-UN_compensation)*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,3.2096984913138727E-4,2.5944909966297047E-5,2.8644939698646266E-6,2.8490238750469382E-4,0,7.2580576905317923E-6,0,{"$f":"BW589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":5.2785558011101286E-4},4.2437417748481297E-4,{"$f":"BY589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":5.2785558011101286E-4},4.2437417748481297E-4,{"$f":"CA589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CC589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CE589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CG589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,{"$f":"CI589*Direct_cost_personnel*$F589*$G589/CPI_2001*12/1000000/$E589*$CK589","v":0},0,null,null,null,690]
["Finland",2009,22600,4210,240283,1.264432,214.53700000000001,22.944452571428599,2.0321811428571399,0.22442571428571401,20.1193525714286,0,0.56849314285714303,0,87.5,0,14.4166666666667,68.1666666666667,4.9166666666666696,0,0,null,null,null,1,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX590","v":0},{"$f":"Include_Afghanistan*DY590","v":0},{"$f":"Include_Afghanistan*DZ590","v":0},null,null,null,405,null,{"$f":"IF(NOT(ISBLANK(AV590)),Personnel_plane*AV590,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY590)),Personnel_plane*AY590,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA590)),Personnel_plane*BA590,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV590*Include_Iraq","v":0},0,425,425,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":425},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V590:$BV590))-IF($AV$19=BY$19,$AV590)","v":425},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V590:$BV590))-IF($AV$19=CA$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V590:$BV590))-IF($AV$19=CC$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V590:$BV590))-IF($AV$19=CE$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V590:$BV590))-IF($AV$19=CG$19,$AV590)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V590:$BV590*INDIRECT(\"Months_non_UN_operation\"&$B590),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V590:$BV590))-IF($AV$19=CI$19,$AV590)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B590-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":1.8685813957356303E-4},2.056395558453651E-4,{"$f":"P590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"Q590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":3.0787102996406172E-5},3.3881564915474516E-5,{"$f":"R590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":1.4557138873445201E-4},1.6020300636334164E-4,{"$f":"S590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":1.0499647842704975E-5},1.1554984566549093E-5,{"$f":"T590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"U590*(Direct_cost_personnel*$F590-UN_compensation)*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,2.8946939127634031E-4,2.5638190170578873E-5,2.8313761114501323E-6,2.5382766154890619E-4,0,7.1721634454050791E-6,0,{"$f":"BW590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":9.855399737097449E-4},9.9882069982034499E-4,{"$f":"BY590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":9.855399737097449E-4},9.9882069982034499E-4,{"$f":"CA590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CC590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CE590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CG590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,{"$f":"CI590*Direct_cost_personnel*$F590*$G590/CPI_2001*12/1000000/$E590*$CK590","v":0},0,null,null,null,165]
["France",2009,352771,58492,2631919,1.219327,214.53700000000001,391.18370399999998,33.913054285714303,2.9580600000000001,311.23825714285698,0,7.4951245714285699,35.579208000000001,1930.6666666666699,1.0833333333333299,1418.6666666666699,448.08333333333297,0,0,62.8333333333333,null,null,null,7,null,null,900,1200,null,null,4,null,38,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX591","v":0},{"$f":"Include_Afghanistan*DY591","v":0},{"$f":"Include_Afghanistan*DZ591","v":0},null,null,null,1294,null,{"$f":"IF(NOT(ISBLANK(AV591)),Personnel_plane*AV591,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY591)),Personnel_plane*AY591,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA591)),Personnel_plane*BA591,0)","v":0},null,null,null,null,null,18,1,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV591*Include_Iraq","v":0},0,3473,3477,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":1355},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V591:$BV591))-IF($AV$19=BY$19,$AV591)","v":1359},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":18},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V591:$BV591))-IF($AV$19=CA$19,$AV591)","v":18},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":2100},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V591:$BV591))-IF($AV$19=CC$19,$AV591)","v":2100},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V591:$BV591))-IF($AV$19=CE$19,$AV591)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V591:$BV591))-IF($AV$19=CG$19,$AV591)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V591:$BV591*INDIRECT(\"Months_non_UN_operation\"&$B591),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V591:$BV591))-IF($AV$19=CI$19,$AV591)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B591-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":3.6183005667497358E-4},3.6871123176184884E-4,{"$f":"P591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":2.0302964160802117E-7},2.0689079820890938E-7,{"$f":"Q591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":2.6587512451807472E-4},2.7093145759296089E-4,{"$f":"R591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":8.3976183302025546E-5},8.5573217074562171E-5,{"$f":"S591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"T591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"U591*(Direct_cost_personnel*$F591-UN_compensation)*$G591/CPI_2001*12/1000000/$E591*$CK591","v":1.1775719213265258E-5},1.1999666296116776E-5,4.5056372988811578E-4,3.9060911982339604E-5,3.4070809525154457E-6,3.5848290352647757E-4,0,8.6328526683180098E-6,4.0979980758465057E-5,{"$f":"BW591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":7.0903118325908461E-4},6.6402397418988926E-4,{"$f":"BY591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":2.7663036375354442E-4},2.5953654901468494E-4,{"$f":"CA591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":3.6747945000470843E-6},3.4375701856249664E-6,{"$f":"CC591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":4.2872602500549316E-4},4.0104985498957946E-4,{"$f":"CE591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"CG591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,{"$f":"CI591*Direct_cost_personnel*$F591*$G591/CPI_2001*12/1000000/$E591*$CK591","v":0},0,null,null,null,3095]
["Germany",2009,250613,50994,3307197,1.1194649999999999,214.53700000000001,361.21417200000002,31.0878017142857,3.41201142857143,318.069010285714,0,8.6453485714285705,0,352.5,7.5833333333333304,295.58333333333297,48.3333333333333,1,0,0,null,null,null,3,null,null,null,null,null,null,129,null,45,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX592","v":0},{"$f":"Include_Afghanistan*DY592","v":0},{"$f":"Include_Afghanistan*DZ592","v":0},null,null,null,2486,null,{"$f":"IF(NOT(ISBLANK(AV592)),Personnel_plane*AV592,0)","v":0},16,null,{"$f":"IF(NOT(ISBLANK(AY592)),Personnel_plane*AY592,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA592)),Personnel_plane*BA592,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV592*Include_Iraq","v":0},0,2557,2686,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":2554},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V592:$BV592))-IF($AV$19=BY$19,$AV592)","v":2683},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V592:$BV592))-IF($AV$19=CA$19,$AV592)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V592:$BV592))-IF($AV$19=CC$19,$AV592)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V592:$BV592))-IF($AV$19=CE$19,$AV592)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V592:$BV592))-IF($AV$19=CG$19,$AV592)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V592:$BV592*INDIRECT(\"Months_non_UN_operation\"&$B592),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V592:$BV592))-IF($AV$19=CI$19,$AV592)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B592-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":4.7883320314958018E-5},6.5744970277048254E-5,{"$f":"P592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":1.0301139831350305E-6},1.4143717009956E-6,{"$f":"Q592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":4.0151805474504934E-5},5.5129411246498783E-5,{"$f":"R592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":6.5655616507507404E-6},9.0146767755763479E-6,{"$f":"S592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":1.3583920656725676E-7},1.8651055397744184E-7,{"$f":"T592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"U592*(Direct_cost_personnel*$F592-UN_compensation)*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,3.310950660385435E-4,2.8495608864384675E-5,3.127507824546604E-6,2.9154747551090731E-4,0,7.9244738387046733E-6,0,{"$f":"BW592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":3.8141174633772097E-4},5.0096734798340875E-4,{"$f":"BY592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":3.8096425504362112E-4},5.0040781632147647E-4,{"$f":"CA592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"CC592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":4.4749129409978983E-7},5.5953166193232543E-7,{"$f":"CE592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"CG592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,{"$f":"CI592*Direct_cost_personnel*$F592*$G592/CPI_2001*12/1000000/$E592*$CK592","v":0},0,null,null,null,4365]
["Greece",2009,156600,10840,327331,0.98748049999999998,214.53700000000001,29.392534285714301,5.8627302857142896,6.3542005714285699,17.175603428571399,0,0,0,51.75,1.9166666666666701,46.25,3.5833333333333299,0,0,0,null,null,null,4,null,null,null,null,null,null,44,null,12,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX593","v":0},{"$f":"Include_Afghanistan*DY593","v":0},{"$f":"Include_Afghanistan*DZ593","v":0},null,null,null,588,null,{"$f":"IF(NOT(ISBLANK(AV593)),Personnel_plane*AV593,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY593)),Personnel_plane*AY593,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA593)),Personnel_plane*BA593,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV593*Include_Iraq","v":0},0,610,654,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":610},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V593:$BV593))-IF($AV$19=BY$19,$AV593)","v":654},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V593:$BV593))-IF($AV$19=CA$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V593:$BV593))-IF($AV$19=CC$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V593:$BV593))-IF($AV$19=CE$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V593:$BV593))-IF($AV$19=CG$19,$AV593)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V593:$BV593*INDIRECT(\"Months_non_UN_operation\"&$B593),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V593:$BV593))-IF($AV$19=CI$19,$AV593)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B593-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":6.1829383686146216E-5},3.317483216506991E-5,{"$f":"P593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":2.2899771735609753E-6},1.2286974875951839E-6,{"$f":"Q593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":5.5258144840275595E-5},2.9649004591970691E-5,{"$f":"R593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":4.2812616723096361E-6},2.2971300855040331E-6,{"$f":"S593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"T593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"U593*(Direct_cost_personnel*$F593-UN_compensation)*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,2.7220612254007139E-4,5.4295116680298481E-5,5.8846654139352052E-5,1.5906435172042041E-4,0,0,0,{"$f":"BW593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":8.1093138177432687E-4},4.1925295141943413E-4,{"$f":"BY593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":8.1093138177432687E-4},4.1925295141943413E-4,{"$f":"CA593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CC593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CE593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CG593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,{"$f":"CI593*Direct_cost_personnel*$F593*$G593/CPI_2001*12/1000000/$E593*$CK593","v":0},0,null,null,null,145]
["Hungary",2009,29000,648.45273599999996,126631,0.63365340000000003,214.53700000000001,0.29280857142857097,0,1.71428571428571E-6,0.29280685714285698,0,0,0,89.9166666666667,79.4166666666667,3.9166666666666701,6.5833333333333304,0,0,0,null,null,1,2,null,null,null,null,null,null,160,null,4,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX594","v":0},{"$f":"Include_Afghanistan*DY594","v":0},{"$f":"Include_Afghanistan*DZ594","v":0},null,null,null,243,null,{"$f":"IF(NOT(ISBLANK(AV594)),Personnel_plane*AV594,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY594)),Personnel_plane*AY594,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA594)),Personnel_plane*BA594,0)","v":0},null,null,null,null,null,38,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV594*Include_Iraq","v":0},0,293,453,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":255},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V594:$BV594))-IF($AV$19=BY$19,$AV594)","v":415},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V594:$BV594))-IF($AV$19=CA$19,$AV594)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V594:$BV594))-IF($AV$19=CC$19,$AV594)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V594:$BV594))-IF($AV$19=CE$19,$AV594)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V594:$BV594))-IF($AV$19=CG$19,$AV594)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V594:$BV594*INDIRECT(\"Months_non_UN_operation\"&$B594),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V594:$BV594))-IF($AV$19=CI$19,$AV594)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B594-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":1.6698302493339771E-4},4.8131398903156462E-5,{"$f":"P594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":1.4748361701717144E-4},4.2510864832908356E-5,{"$f":"Q594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":7.2735886671637575E-6},2.0965484230290593E-6,{"$f":"R594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":1.2225819249062472E-5},3.5239856472190522E-6,{"$f":"S594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"T594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"U594*(Direct_cost_personnel*$F594-UN_compensation)*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,7.0095758942206629E-6,0,4.1038470151463107E-11,7.0095348557505172E-6,0,0,0,{"$f":"BW594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":6.4608883278964601E-4},2.4248589845927567E-4,{"$f":"BY594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":5.6229574184764406E-4},2.2214491801456822E-4,{"$f":"CA594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":8.379309094200187E-5},2.0340980444707455E-5,{"$f":"CC594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"CE594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"CG594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,{"$f":"CI594*Direct_cost_personnel*$F594*$G594/CPI_2001*12/1000000/$E594*$CK594","v":0},0,null,null,null,360]
["India",2009,1325000,23436.597247999998,1253979,0.36013010000000001,214.53700000000001,8.6071937142857102,0.347854285714286,1.9908840000000001,5.284872,0,0.14078571428571399,0.84279771428571404,8689.9166666666697,7.25,1090.1666666666699,7425.75,0,20.0833333333333,146.666666666667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX595","v":0},{"$f":"Include_Afghanistan*DY595","v":0},{"$f":"Include_Afghanistan*DZ595","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV595)),Personnel_plane*AV595,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY595)),Personnel_plane*AY595,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA595)),Personnel_plane*BA595,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV595*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V595:$BV595))-IF($AV$19=BY$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V595:$BV595))-IF($AV$19=CA$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V595:$BV595))-IF($AV$19=CC$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V595:$BV595))-IF($AV$19=CE$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V595:$BV595))-IF($AV$19=CG$19,$AV595)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V595:$BV595*INDIRECT(\"Months_non_UN_operation\"&$B595),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V595:$BV595))-IF($AV$19=CI$19,$AV595)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B595-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":7.9438098016846269E-4},3.7157973426673766E-4,{"$f":"P595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":6.6275228257517057E-7},3.1000908026741884E-7,{"$f":"Q595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":9.9656613340786304E-5},4.6615388368487191E-5,{"$f":"R595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":6.788183120458723E-4},3.1752412797183248E-4,{"$f":"S595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"T595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":1.8359000011565043E-6},8.5876078556836576E-7,{"$f":"U595*(Direct_cost_personnel*$F595-UN_compensation)*$G595/CPI_2001*12/1000000/$E595*$CK595","v":1.3407402498072448E-5},6.2714480605822802E-6,2.0807471423216849E-5,8.4092078669385157E-7,4.8128650652052199E-6,1.2775920557340981E-5,0,3.4034260457448862E-7,2.0374224094023174E-6,{"$f":"BW595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"BY595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CA595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CC595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CE595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CG595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0,{"$f":"CI595*Direct_cost_personnel*$F595*$G595/CPI_2001*12/1000000/$E595*$CK595","v":0},0]
["Indonesia",2009,302000,2254.2876160000001,538701,0.55606750000000005,214.53700000000001,1.44034114285714,8.3040000000000006E-3,1.2809142857142901E-2,1.4192279999999999,0,0,0,1484.3333333333301,1.6666666666666701,1114,364.16666666666703,4.5,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX596","v":0},{"$f":"Include_Afghanistan*DY596","v":0},{"$f":"Include_Afghanistan*DZ596","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV596)),Personnel_plane*AV596,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY596)),Personnel_plane*AY596,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA596)),Personnel_plane*BA596,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV596*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V596:$BV596))-IF($AV$19=BY$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V596:$BV596))-IF($AV$19=CA$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V596:$BV596))-IF($AV$19=CC$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V596:$BV596))-IF($AV$19=CE$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V596:$BV596))-IF($AV$19=CG$19,$AV596)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V596:$BV596*INDIRECT(\"Months_non_UN_operation\"&$B596),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V596:$BV596))-IF($AV$19=CI$19,$AV596)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B596-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":5.5376520603772996E-4},6.2349652024794273E-5,{"$f":"P596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":6.2178891313466451E-7},7.0008591988316336E-8,{"$f":"Q596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":4.1560370953920892E-4},4.6793742884990541E-5,{"$f":"R596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":1.3586087751992404E-4},1.5296877349447101E-5,{"$f":"S596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":1.6788300654635907E-6},1.8902319836845371E-7,{"$f":"T596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"U596*(Direct_cost_personnel*$F596-UN_compensation)*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,8.1052343754887683E-6,4.672911454889577E-8,7.2080913276083888E-8,7.9864243476638051E-6,0,0,0,{"$f":"BW596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"BY596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CA596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CC596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CE596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CG596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0,{"$f":"CI596*Direct_cost_personnel*$F596*$G596/CPI_2001*12/1000000/$E596*$CK596","v":0},0]
["Ireland",2009,10460,1530,223678,1.2546440000000001,214.53700000000001,16.610208,1.61285485714286,0.176989714285714,14.3718531428571,0,0.44851028571428597,0,395.08333333333297,18.9166666666667,20,356.16666666666703,0,0,0,null,null,null,5,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX597","v":0},{"$f":"Include_Afghanistan*DY597","v":0},{"$f":"Include_Afghanistan*DZ597","v":0},null,null,null,233,null,{"$f":"IF(NOT(ISBLANK(AV597)),Personnel_plane*AV597,0)","v":0},7,null,{"$f":"IF(NOT(ISBLANK(AY597)),Personnel_plane*AY597,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA597)),Personnel_plane*BA597,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV597*Include_Iraq","v":0},0,252,252,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":252},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V597:$BV597))-IF($AV$19=BY$19,$AV597)","v":252},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V597:$BV597))-IF($AV$19=CA$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V597:$BV597))-IF($AV$19=CC$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V597:$BV597))-IF($AV$19=CE$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V597:$BV597))-IF($AV$19=CG$19,$AV597)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V597:$BV597*INDIRECT(\"Months_non_UN_operation\"&$B597),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V597:$BV597))-IF($AV$19=CI$19,$AV597)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B597-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":8.9872417238742058E-4},7.8320089980547911E-4,{"$f":"P597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":4.3031087773032056E-5},3.7499811064299572E-5,{"$f":"Q597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":4.5495423196157165E-5},3.9647377336704317E-5,{"$f":"R597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":8.1019766141823303E-4},7.0605371140447667E-4,{"$f":"S597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"T597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"U597*(Direct_cost_personnel*$F597-UN_compensation)*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,2.2511259434350765E-4,2.1858482518157306E-5,2.3986824099357008E-6,{"$f":"K597/$E597*$CK597","v":1.947769195010957E-4},0,6.0785099143183977E-6,0,{"$f":"BW597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":6.2288900538221698E-4},4.9955695444247434E-4,{"$f":"BY597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":6.2288900538221698E-4},4.9955695444247434E-4,{"$f":"CA597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CC597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CE597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CG597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,{"$f":"CI597*Direct_cost_personnel*$F597*$G597/CPI_2001*12/1000000/$E597*$CK597","v":0},0,null,null,null,7]
["Italy",2009,293202,32755,2116627,1.0820700000000001,214.53700000000001,221.15219314285699,18.299969142857101,2.0204742857142901,195.712277142857,0,5.1194725714285703,0,2620.0833333333298,7,2590.8333333333298,13.6666666666667,6.6666666666666696,0.5,1.4166666666666701,null,null,null,7,null,null,null,null,null,null,300,null,19,4,null,null,null,null,null,{"$f":"Include_Afghanistan*DX598","v":0},{"$f":"Include_Afghanistan*DY598","v":0},{"$f":"Include_Afghanistan*DZ598","v":0},null,null,null,1819,null,{"$f":"IF(NOT(ISBLANK(AV598)),Personnel_plane*AV598,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY598)),Personnel_plane*AY598,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA598)),Personnel_plane*BA598,0)","v":0},null,null,null,null,null,78,1,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV598*Include_Iraq","v":0},0,1945,2245,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":1863},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V598:$BV598))-IF($AV$19=BY$19,$AV598)","v":2163},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":78},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V598:$BV598))-IF($AV$19=CA$19,$AV598)","v":78},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":4},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V598:$BV598))-IF($AV$19=CC$19,$AV598)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V598:$BV598))-IF($AV$19=CE$19,$AV598)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V598:$BV598))-IF($AV$19=CG$19,$AV598)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V598:$BV598*INDIRECT(\"Months_non_UN_operation\"&$B598),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V598:$BV598))-IF($AV$19=CI$19,$AV598)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B598-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":5.3570549179660662E-4},{"$f":"O598/$C598*$D598/$E598*$CK598","v":4.1920788344996542E-4},{"$f":"P598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.4312286921826606E-6},{"$f":"P598/$C598*$D598/$E598*$CK598","v":1.1199854397060256E-6},{"$f":"Q598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":5.2972500047570052E-4},{"$f":"Q598/$C598*$D598/$E598*$CK598","v":4.1452794429119383E-4},{"$f":"R598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":2.7943036371185338E-6},{"$f":"R598/$C598*$D598/$E598*$CK598","v":2.1866382394260549E-6},{"$f":"S598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.3630749449358673E-6},{"$f":"S598/$C598*$D598/$E598*$CK598","v":1.0666527997200247E-6},{"$f":"T598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.0223062087019002E-7},{"$f":"T598/$C598*$D598/$E598*$CK598","v":7.9998959979001816E-8},{"$f":"U598*(Direct_cost_personnel*$F598-UN_compensation)*$G598/CPI_2001*12/1000000/$E598*$CK598","v":2.8965342579887239E-7},{"$f":"U598/$C598*$D598/$E598*$CK598","v":2.2666371994050569E-7},{"$f":"H598/$E598*$CK598","v":3.167341651285141E-4},2.6209215318955685E-5,2.8937232181819597E-6,2.8029911811094043E-4,0,7.3321084804359695E-6,0,{"$f":"BW598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":4.3817087990497141E-4},{"$f":"BX598/$C598*$D598/$E598*$CK598","v":3.5919533030571814E-4},{"$f":"BY598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":4.1969786594496755E-4},{"$f":"BZ598/$C598*$D598/$E598*$CK598","v":3.4607550086916184E-4},{"$f":"CA598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":1.7571891327808624E-5},{"$f":"CB598/$C598*$D598/$E598*$CK598","v":1.2479837756724283E-5},{"$f":"CC598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":9.0112263219531413E-7},6.3999167983201453E-7,{"$f":"CE598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":0},{"$f":"CF598/$C598*$D598/$E598*$CK598","v":0},{"$f":"CG598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":0},{"$f":"CH598/$C598*$D598/$E598*$CK598","v":0},{"$f":"CI598*Direct_cost_personnel*$F598*$G598/CPI_2001*12/1000000/$E598*$CK598","v":0},{"$f":"CJ598/$C598*$D598/$E598*$CK598","v":0},null,null,null,2795]
["Japan",2009,230300,52600,5035141,1.2327999999999999,214.53700000000001,2333.1201068571399,117.89412857142899,276.42294171428603,1734.3625919999999,0,57.750289714285699,146.690154857143,38.75,0,30.75,2,6,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX599","v":0},{"$f":"Include_Afghanistan*DY599","v":0},{"$f":"Include_Afghanistan*DZ599","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV599)),Personnel_plane*AV599,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY599)),Personnel_plane*AY599,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA599)),Personnel_plane*BA599,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV599*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V599:$BV599))-IF($AV$19=BY$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V599:$BV599))-IF($AV$19=CA$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V599:$BV599))-IF($AV$19=CC$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V599:$BV599))-IF($AV$19=CE$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V599:$BV599))-IF($AV$19=CG$19,$AV599)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V599:$BV599*INDIRECT(\"Months_non_UN_operation\"&$B599),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V599:$BV599))-IF($AV$19=CI$19,$AV599)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B599-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":3.8417242742872617E-6},5.3284374181090746E-6,{"$f":"P599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"Q599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":3.048594101531182E-6},4.2283729188865558E-6,{"$f":"R599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":1.9828254318901991E-7},2.7501612480562966E-7,{"$f":"S599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":5.9484762956705996E-7},8.2504837441688884E-7,{"$f":"T599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"U599*(Direct_cost_personnel*$F599-UN_compensation)*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,1.4046672367752475E-3,7.0978780443297157E-5,1.6642188654493752E-4,1.0441821244053801E-3,0,3.4768865793715763E-5,8.8315579587919159E-5,{"$f":"BW599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"BY599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CA599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CC599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CE599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CG599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0,{"$f":"CI599*Direct_cost_personnel*$F599*$G599/CPI_2001*12/1000000/$E599*$CK599","v":0},0]
["Luxembourg",2009,1000,150,52080,1.253479,214.53700000000001,5.67862628571429,0.485936571428571,0.84380914285714304,3.5854200000000001,0,0.158672571428571,0.60478799999999999,1,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX600","v":0},{"$f":"Include_Afghanistan*DY600","v":0},{"$f":"Include_Afghanistan*DZ600","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV600)),Personnel_plane*AV600,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY600)),Personnel_plane*AY600,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA600)),Personnel_plane*BA600,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV600*Include_Iraq","v":0},0,23,24,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V600:$BV600))-IF($AV$19=BY$19,$AV600)","v":24},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V600:$BV600))-IF($AV$19=CA$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V600:$BV600))-IF($AV$19=CC$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V600:$BV600))-IF($AV$19=CE$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V600:$BV600))-IF($AV$19=CG$19,$AV600)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V600:$BV600*INDIRECT(\"Months_non_UN_operation\"&$B600),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V600:$BV600))-IF($AV$19=CI$19,$AV600)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B600-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":9.7600400085992453E-6},8.7310862126175028E-6,{"$f":"P600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"Q600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":9.7600400085992453E-6},8.7310862126175028E-6,{"$f":"R600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"S600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"T600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"U600*(Direct_cost_personnel*$F600-UN_compensation)*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,3.3053717113204917E-4,2.8285027326710774E-5,4.9115802488537298E-5,2.0869740752295365E-4,0,9.2358926714704143E-6,3.5203041122376766E-5,{"$f":"BW600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":2.4394212583722498E-4},2.0954606910282005E-4,{"$f":"BY600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":2.4394212583722498E-4},2.0954606910282005E-4,{"$f":"CA600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CC600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CE600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CG600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,{"$f":"CI600*Direct_cost_personnel*$F600*$G600/CPI_2001*12/1000000/$E600*$CK600","v":0},0,null,null,null,8]
["Mexico",2009,268000,3556.7027200000002,881838,0.56908179999999997,214.53700000000001,40.1557662857143,4.6473428571428599,3.43890514285714,27.6190971428571,0,0.45499542857142899,3.9954257142857101,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX601","v":0},{"$f":"Include_Afghanistan*DY601","v":0},{"$f":"Include_Afghanistan*DZ601","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV601)),Personnel_plane*AV601,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY601)),Personnel_plane*AY601,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA601)),Personnel_plane*BA601,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV601*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V601:$BV601))-IF($AV$19=BY$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V601:$BV601))-IF($AV$19=CA$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V601:$BV601))-IF($AV$19=CC$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V601:$BV601))-IF($AV$19=CE$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V601:$BV601))-IF($AV$19=CG$19,$AV601)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V601:$BV601*INDIRECT(\"Months_non_UN_operation\"&$B601),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V601:$BV601))-IF($AV$19=CI$19,$AV601)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B601-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"P601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"Q601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"R601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"S601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"T601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"U601*(Direct_cost_personnel*$F601-UN_compensation)*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,1.3804068366338692E-4,1.5975847171079495E-5,1.1821684925544999E-5,9.4944248470781525E-5,0,1.5641061255518897E-6,1.3734796970428792E-5,{"$f":"BW601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"BY601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CA601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CC601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},{"$f":"CD601/$C601*$D601/$E601*$CK601","v":0},{"$f":"CE601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CG601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0,{"$f":"CI601*Direct_cost_personnel*$F601*$G601/CPI_2001*12/1000000/$E601*$CK601","v":0},0]
["Netherlands",2009,46882,13034,795937,1.178274,214.53700000000001,76.4798022857143,6.7889777142857097,0.74513828571428598,67.057477714285696,0,1.88807142857143,1.37142857142857E-4,47.0833333333333,7,11.0833333333333,29,0,0,0,null,null,null,1,null,null,null,null,null,null,73,null,9,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX602","v":0},{"$f":"Include_Afghanistan*DY602","v":0},{"$f":"Include_Afghanistan*DZ602","v":0},null,null,null,8,null,{"$f":"IF(NOT(ISBLANK(AV602)),Personnel_plane*AV602,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY602)),Personnel_plane*AY602,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA602)),Personnel_plane*BA602,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV602*Include_Iraq","v":0},0,27,100,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":24},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V602:$BV602))-IF($AV$19=BY$19,$AV602)","v":97},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V602:$BV602))-IF($AV$19=CA$19,$AV602)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V602:$BV602))-IF($AV$19=CC$19,$AV602)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V602:$BV602))-IF($AV$19=CE$19,$AV602)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V602:$BV602))-IF($AV$19=CG$19,$AV602)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V602:$BV602*INDIRECT(\"Months_non_UN_operation\"&$B602),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V602:$BV602))-IF($AV$19=CI$19,$AV602)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B602-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":2.8108037388900325E-5},4.9854927281927683E-5,{"$f":"P602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":4.1788940542789887E-6},7.4120599852777486E-6,{"$f":"Q602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":6.6165822526083796E-6},1.17357616433564E-5,{"$f":"R602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.7312561082012963E-5},3.070710565329353E-5,{"$f":"S602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"T602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"U602*(Direct_cost_personnel*$F602-UN_compensation)*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,2.912836149793187E-4,2.5856734870254175E-5,2.8379593962796097E-6,2.5539742436887509E-4,0,7.1909740168899572E-6,5.2232701972642879E-10,{"$f":"BW602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.7613442508067934E-5},1.0588657121825353E-4,{"$f":"BY602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.5656393340504831E-5},1.0270997408170594E-4,{"$f":"CA602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"CC602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":1.9570491675631039E-6},3.1765971365476064E-6,{"$f":"CE602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"CG602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,{"$f":"CI602*Direct_cost_personnel*$F602*$G602/CPI_2001*12/1000000/$E602*$CK602","v":0},0,null,null,null,2160]
["New Zealand",2009,9702,2070,117796,1.003228,214.53700000000001,10.4825622857143,0.92801485714285703,0.101883428571429,9.1945388571428595,0,0.25808228571428599,4.2857142857142897E-5,38.25,0,8.5833333333333304,3,1,25.6666666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX603","v":0},{"$f":"Include_Afghanistan*DY603","v":0},{"$f":"Include_Afghanistan*DZ603","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV603)),Personnel_plane*AV603,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY603)),Personnel_plane*AY603,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA603)),Personnel_plane*BA603,0)","v":0},null,null,null,null,null,26,null,null,null,null,null,null,null,44,null,null,155,null,{"$f":"DV603*Include_Iraq","v":0},0,225,225,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V603:$BV603))-IF($AV$19=BY$19,$AV603)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V603:$BV603))-IF($AV$19=CA$19,$AV603)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V603:$BV603))-IF($AV$19=CC$19,$AV603)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V603:$BV603))-IF($AV$19=CE$19,$AV603)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":199},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V603:$BV603))-IF($AV$19=CG$19,$AV603)","v":199},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V603:$BV603*INDIRECT(\"Months_non_UN_operation\"&$B603),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V603:$BV603))-IF($AV$19=CI$19,$AV603)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B603-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":1.2924423181925716E-4},2.1001869925427554E-4,{"$f":"P603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"Q603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":2.9002518251380136E-5},4.7128379135491008E-5,{"$f":"R603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":1.0136802495628013E-5},1.6472054843472595E-5,{"$f":"S603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":3.3789341652093375E-6},5.4906849478241973E-6,{"$f":"T603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":8.6725976907039781E-5},1.4092758032748792E-4,{"$f":"U603*(Direct_cost_personnel*$F603-UN_compensation)*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,2.6976456443231136E-4,2.3882092650670809E-5,2.6219294464768547E-6,2.3661779461433356E-4,0,6.6416448093316103E-6,1.1029114982151224E-9,{"$f":"BW603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":8.4443164633546842E-4},1.2354041132604443E-3,{"$f":"BY603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"CA603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":9.7578768020987458E-5},1.427578086434291E-4,{"$f":"CC603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"CE603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,{"$f":"CG603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":7.4685287831448115E-4},1.0926463046170153E-3,{"$f":"CI603*Direct_cost_personnel*$F603*$G603/CPI_2001*12/1000000/$E603*$CK603","v":0},0,null,null,null,300]
["Norway",2009,24025,6920,374757,1.4072560000000001,214.53700000000001,33.709158857142903,2.8356908571428598,0.311631428571429,29.772524571428601,0,0.788489142857143,8.2285714285714297E-4,177.583333333333,1.0833333333333299,13.8333333333333,159.666666666667,3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX604","v":0},{"$f":"Include_Afghanistan*DY604","v":0},{"$f":"Include_Afghanistan*DZ604","v":0},null,null,null,6,null,{"$f":"IF(NOT(ISBLANK(AV604)),Personnel_plane*AV604,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY604)),Personnel_plane*AY604,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA604)),Personnel_plane*BA604,0)","v":0},null,null,null,null,null,6,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV604*Include_Iraq","v":0},0,15,15,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V604:$BV604))-IF($AV$19=BY$19,$AV604)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V604:$BV604))-IF($AV$19=CA$19,$AV604)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V604:$BV604))-IF($AV$19=CC$19,$AV604)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V604:$BV604))-IF($AV$19=CE$19,$AV604)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V604:$BV604))-IF($AV$19=CG$19,$AV604)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V604:$BV604*INDIRECT(\"Months_non_UN_operation\"&$B604),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V604:$BV604))-IF($AV$19=CI$19,$AV604)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B604-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.7297694874830287E-4},4.137548915233088E-4,{"$f":"P604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":1.6652746756114183E-6},2.5240795822632599E-6,{"$f":"Q604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.1264276627038128E-5},3.2230554665823188E-5,{"$f":"R604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.4543586757473033E-4},3.7201049843203321E-4,{"$f":"S604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":4.6115298709239426E-6},6.9897588431905878E-6,{"$f":"T604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"U604*(Direct_cost_personnel*$F604-UN_compensation)*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,2.7267552319450855E-4,2.2938083129459913E-5,2.5208063835019327E-6,2.4083183887026652E-4,0,6.3781386676814886E-6,6.6561435986518474E-9,{"$f":"BW604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":2.4821469857613749E-5},3.4948794215952937E-5,{"$f":"BY604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":1.489288191456825E-5},2.0969276529571765E-5,{"$f":"CA604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":9.9285879430454985E-6},1.3979517686381176E-5,{"$f":"CC604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"CE604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"CG604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,{"$f":"CI604*Direct_cost_personnel*$F604*$G604/CPI_2001*12/1000000/$E604*$CK604","v":0},0,null,null,null,480]
["Poland",2009,100000,4441.6762879999997,430521,0.59643729999999995,214.53700000000001,4.4786571428571396,0.17142857142857101,0,4.3072285714285696,0,0,0,918,3.9166666666666701,666.58333333333303,247.416666666667,8.3333333333333301E-2,0,0,null,null,1,null,null,null,null,null,null,null,188,null,27,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX605","v":0},{"$f":"Include_Afghanistan*DY605","v":0},{"$f":"Include_Afghanistan*DZ605","v":0},null,null,null,226,null,{"$f":"IF(NOT(ISBLANK(AV605)),Personnel_plane*AV605,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY605)),Personnel_plane*AY605,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA605)),Personnel_plane*BA605,0)","v":0},null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV605*Include_Iraq","v":0},0,258,446,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":258},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V605:$BV605))-IF($AV$19=BY$19,$AV605)","v":446},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V605:$BV605))-IF($AV$19=CA$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V605:$BV605))-IF($AV$19=CC$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V605:$BV605))-IF($AV$19=CE$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V605:$BV605))-IF($AV$19=CG$19,$AV605)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V605:$BV605*INDIRECT(\"Months_non_UN_operation\"&$B605),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V605:$BV605))-IF($AV$19=CI$19,$AV605)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B605-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":4.6647205014566101E-4},2.8710664062884622E-4,{"$f":"P605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.9902129953563978E-6},1.2249466330388326E-6,{"$f":"Q605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":3.3871731382671932E-4},2.0847549186548108E-4,{"$f":"R605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.2572217836623721E-4},7.7380139436006315E-5,{"$f":"S605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":4.2344957348008419E-8},2.6062694319975135E-8,{"$f":"T605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"U605*(Direct_cost_personnel*$F605-UN_compensation)*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,3.1535626959654436E-5,1.2070822361162231E-6,0,3.0328544723538227E-5,0,0,0,{"$f":"BW605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.5750815428774794E-4},1.39487540000507E-4,{"$f":"BY605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":1.5750815428774794E-4},1.39487540000507E-4,{"$f":"CA605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CC605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CE605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CG605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,{"$f":"CI605*Direct_cost_personnel*$F605*$G605/CPI_2001*12/1000000/$E605*$CK605","v":0},0,null,null,null,1910]
["Portugal",2009,43330,3986,234691,0.8791428,214.53700000000001,47.958953142857098,2.83312628571429,3.2239114285714301,36.966860571428597,0,0,4.9350548571428599,353.08333333333297,0,147.166666666667,4.5,1,200.416666666667,0,null,null,null,1,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX606","v":0},{"$f":"Include_Afghanistan*DY606","v":0},{"$f":"Include_Afghanistan*DZ606","v":0},null,null,null,295,null,{"$f":"IF(NOT(ISBLANK(AV606)),Personnel_plane*AV606,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY606)),Personnel_plane*AY606,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA606)),Personnel_plane*BA606,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV606*Include_Iraq","v":0},0,301,352,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":301},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V606:$BV606))-IF($AV$19=BY$19,$AV606)","v":352},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V606:$BV606))-IF($AV$19=CA$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V606:$BV606))-IF($AV$19=CC$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V606:$BV606))-IF($AV$19=CE$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V606:$BV606))-IF($AV$19=CG$19,$AV606)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V606:$BV606*INDIRECT(\"Months_non_UN_operation\"&$B606),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V606:$BV606))-IF($AV$19=CI$19,$AV606)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B606-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":5.165480489059325E-4},4.1954387089895368E-4,{"$f":"P606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"Q606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":2.1529946999477922E-4},1.7486770734188213E-4,{"$f":"R606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":6.5833360021053515E-6},5.3470306888231104E-6,{"$f":"S606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":1.4629635560234117E-6},1.1882290419606913E-6,{"$f":"T606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":2.932022793530259E-4},2.3814090382628898E-4,{"$f":"U606*(Direct_cost_personnel*$F606-UN_compensation)*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,6.1947138826051653E-4,3.6594641006883277E-5,4.1642295283994032E-5,4.7748983113962088E-4,0,0,6.3744620830019383E-5,{"$f":"BW606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":4.9686953015423371E-4},4.1825662277016328E-4,{"$f":"BY606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":4.9686953015423371E-4},4.1825662277016328E-4,{"$f":"CA606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CC606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CE606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CG606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,{"$f":"CI606*Direct_cost_personnel*$F606*$G606/CPI_2001*12/1000000/$E606*$CK606","v":0},0,null,null,null,145]
["Russia",2009,1027000,17381.916671999999,1222693,0.4563411,214.53700000000001,158.85526971428601,5.0328600000000003,0.56335028571428603,141.75564171428601,0,1.42741542857143,10.076002285714299,324.66666666666703,6.3333333333333304,4,299.91666666666703,0,4.5833333333333304,9.8333333333333304,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX607","v":0},{"$f":"Include_Afghanistan*DY607","v":0},{"$f":"Include_Afghanistan*DZ607","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV607)),Personnel_plane*AV607,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY607)),Personnel_plane*AY607,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA607)),Personnel_plane*BA607,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV607*Include_Iraq","v":0},0,5,5,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V607:$BV607))-IF($AV$19=BY$19,$AV607)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V607:$BV607))-IF($AV$19=CA$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V607:$BV607))-IF($AV$19=CC$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V607:$BV607))-IF($AV$19=CE$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V607:$BV607))-IF($AV$19=CG$19,$AV607)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V607:$BV607*INDIRECT(\"Months_non_UN_operation\"&$B607),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V607:$BV607))-IF($AV$19=CI$19,$AV607)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B607-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":4.1696449305828046E-5},1.3623713102610298E-5,{"$f":"P607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":8.1338042793709612E-7},2.6576031719670975E-7,{"$f":"Q607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":5.1371395448658724E-7},1.6784862138739574E-7,{"$f":"R607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":3.8517844212442287E-5},1.258514975777579E-5,{"$f":"S607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"T607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":5.8863057284921428E-7},1.9232654533972413E-7,{"$f":"U607*(Direct_cost_personnel*$F607-UN_compensation)*$G607/CPI_2001*12/1000000/$E607*$CK607","v":1.2628801381128597E-6},4.1262786091068088E-7,3.9385121855350588E-4,1.2478012516514814E-5,1.3967191450437838E-6,3.5145596571282538E-4,0,3.5390031878456109E-6,2.498151799127631E-5,{"$f":"BW607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":8.2234687170438363E-7},2.0981077673424461E-7,{"$f":"BY607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":8.2234687170438363E-7},2.0981077673424461E-7,{"$f":"CA607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CC607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CE607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CG607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0,{"$f":"CI607*Direct_cost_personnel*$F607*$G607/CPI_2001*12/1000000/$E607*$CK607","v":0},0]
["Saudi Arabia",2009,234000,27612.968959999998,377195,0.62526669999999995,214.53700000000001,31.129536000000002,1.7857182857142899,0.119026285714286,25.138877142857101,0,1.95705942857143,2.1288548571428598,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX608","v":0},{"$f":"Include_Afghanistan*DY608","v":0},{"$f":"Include_Afghanistan*DZ608","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV608)),Personnel_plane*AV608,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY608)),Personnel_plane*AY608,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA608)),Personnel_plane*BA608,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV608*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V608:$BV608))-IF($AV$19=BY$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V608:$BV608))-IF($AV$19=CA$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V608:$BV608))-IF($AV$19=CC$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V608:$BV608))-IF($AV$19=CE$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V608:$BV608))-IF($AV$19=CG$19,$AV608)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V608:$BV608*INDIRECT(\"Months_non_UN_operation\"&$B608),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V608:$BV608))-IF($AV$19=CI$19,$AV608)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B608-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"P608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"Q608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"R608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"S608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"T608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"U608*(Direct_cost_personnel*$F608-UN_compensation)*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,2.5018122415716986E-4,1.4351424535201676E-5,9.5658804123778545E-7,2.0203561844084943E-4,0,1.5728455560286274E-5,1.7109137579594427E-5,{"$f":"BW608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"BY608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CA608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CC608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CE608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CG608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0,{"$f":"CI608*Direct_cost_personnel*$F608*$G608/CPI_2001*12/1000000/$E608*$CK608","v":0},0]
["Slovakia",2009,17000,613.419264,87461,0.70707830000000005,214.53700000000001,0.81373885714285699,0.138042857142857,7.5188571428571396E-3,0.64912628571428599,0,1.9050857142857099E-2,0,199.25,196.083333333333,3.1666666666666701,0,0,0,0,null,null,null,2,null,null,null,null,null,null,32,null,4,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX609","v":0},{"$f":"Include_Afghanistan*DY609","v":0},{"$f":"Include_Afghanistan*DZ609","v":0},null,null,null,145,null,{"$f":"IF(NOT(ISBLANK(AV609)),Personnel_plane*AV609,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY609)),Personnel_plane*AY609,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA609)),Personnel_plane*BA609,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV609*Include_Iraq","v":0},0,153,185,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":153},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V609:$BV609))-IF($AV$19=BY$19,$AV609)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V609:$BV609))-IF($AV$19=CA$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V609:$BV609))-IF($AV$19=CC$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V609:$BV609))-IF($AV$19=CE$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V609:$BV609))-IF($AV$19=CG$19,$AV609)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V609:$BV609*INDIRECT(\"Months_non_UN_operation\"&$B609),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V609:$BV609))-IF($AV$19=CI$19,$AV609)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B609-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":6.0945477214685009E-4},2.4919560224394077E-4,{"$f":"P609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":5.9976874900106092E-4},2.4523515352571791E-4,{"$f":"Q609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":9.6860231457885103E-6},3.9604487182224005E-6,{"$f":"R609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"S609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"T609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"U609*(Direct_cost_personnel*$F609-UN_compensation)*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,2.8204513247839993E-5,4.7846204699204592E-6,2.6060658653922568E-7,2.2498975886726779E-5,0,6.6031030465353616E-7,0,{"$f":"BW609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":5.4507640454206155E-4},2.3137358301193994E-4,{"$f":"BY609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":5.4507640454206155E-4},2.3137358301193994E-4,{"$f":"CA609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CC609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CE609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CG609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,{"$f":"CI609*Direct_cost_personnel*$F609*$G609/CPI_2001*12/1000000/$E609*$CK609","v":0},0,null,null,null,245]
["South Korea",2009,687000,24510,834060,0.6305904,214.53700000000001,50.481894857142898,0.46540799999999999,18.1170445714286,31.899442285714301,0,0,0,410.33333333333297,2.9166666666666701,381.66666666666703,11.75,12.0833333333333,1.75,0.16666666666666699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX610","v":0},{"$f":"Include_Afghanistan*DY610","v":0},{"$f":"Include_Afghanistan*DZ610","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV610)),Personnel_plane*AV610,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY610)),Personnel_plane*AY610,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA610)),Personnel_plane*BA610,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV610*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V610:$BV610))-IF($AV$19=BY$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V610:$BV610))-IF($AV$19=CA$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V610:$BV610))-IF($AV$19=CC$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V610:$BV610))-IF($AV$19=CE$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V610:$BV610))-IF($AV$19=CG$19,$AV610)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V610:$BV610*INDIRECT(\"Months_non_UN_operation\"&$B610),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V610:$BV610))-IF($AV$19=CI$19,$AV610)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B610-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":1.150301732098089E-4},5.3207649228101991E-5,{"$f":"P610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":8.1763933028905747E-7},3.7820221831510418E-7,{"$f":"Q610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":1.0699394664925377E-4},4.9490461710947919E-5,{"$f":"R610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":3.2939184448787703E-6},1.523614650926561E-6,{"$f":"S610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":3.3873629397689389E-6},1.5668377615911403E-6,{"$f":"T610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":4.9058359817343383E-7},2.269213309890623E-7,{"$f":"U610*(Direct_cost_personnel*$F610-UN_compensation)*$G610/CPI_2001*12/1000000/$E610*$CK610","v":4.6722247445089022E-8},2.1611555332291689E-8,1.8347899274346588E-4,1.6915488472926923E-6,6.5847312167281995E-5,1.159401317288912E-4,0,0,0,{"$f":"BW610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"BY610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CA610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CC610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CE610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CG610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0,{"$f":"CI610*Direct_cost_personnel*$F610*$G610/CPI_2001*12/1000000/$E610*$CK610","v":0},0]
["Spain",2009,128013,18202,1459416,0.98852640000000003,214.53700000000001,355.59645257142898,21.249054857142902,35.601843428571399,277.37528914285701,0,8.6944337142857098,12.675831428571399,1106.25,2.1666666666666701,1056.1666666666699,3.1666666666666701,0,7.8333333333333304,36.9166666666667,null,null,null,4,null,null,null,null,null,null,304,null,11,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX611","v":0},{"$f":"Include_Afghanistan*DY611","v":0},{"$f":"Include_Afghanistan*DZ611","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV611)),Personnel_plane*AV611,0)","v":0},11,null,{"$f":"IF(NOT(ISBLANK(AY611)),Personnel_plane*AY611,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA611)),Personnel_plane*BA611,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV611*Include_Iraq","v":0},0,26,330,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V611:$BV611))-IF($AV$19=BY$19,$AV611)","v":330},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V611:$BV611))-IF($AV$19=CA$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V611:$BV611))-IF($AV$19=CC$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V611:$BV611))-IF($AV$19=CE$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V611:$BV611))-IF($AV$19=CG$19,$AV611)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V611:$BV611*INDIRECT(\"Months_non_UN_operation\"&$B611),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V611:$BV611))-IF($AV$19=CI$19,$AV611)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B611-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":2.9679555873963136E-4},3.2672864232731171E-4,{"$f":"P611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":5.8129450299287594E-7},6.3992050474652492E-7,{"$f":"Q611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":2.833587127281431E-4},3.1193663373682567E-4,{"$f":"R611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":8.4958427360497243E-7},9.3526843001415117E-7,{"$f":"S611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"T611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":2.101603203128086E-6},2.3135587479297387E-6,{"$f":"U611*(Direct_cost_personnel*$F611-UN_compensation)*$G611/CPI_2001*12/1000000/$E611*$CK611","v":9.9043640317632284E-6},1.0903260907796552E-5,7.3862892301419759E-4,4.4137578962625794E-5,7.3950544441057296E-5,5.7615144810587284E-4,0,1.805968581565419E-5,2.6329665688986337E-5,{"$f":"BW611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":7.7606017655750365E-6},9.7464815338316706E-5,{"$f":"BY611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":7.7606017655750365E-6},9.7464815338316706E-5,{"$f":"CA611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CC611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CE611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CG611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,{"$f":"CI611*Direct_cost_personnel*$F611*$G611/CPI_2001*12/1000000/$E611*$CK611","v":0},0,null,null,null,1000]
["Sweden",2009,13050,5610,405783,1.1681870000000001,214.53700000000001,45.288889714285702,3.8818988571428599,0.42605314285714302,39.901403999999999,0,1.07953371428571,0,69.5833333333333,2.0833333333333299,6.0833333333333304,49.25,8.6666666666666696,3.5,0,null,null,null,3,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX612","v":0},{"$f":"Include_Afghanistan*DY612","v":0},{"$f":"Include_Afghanistan*DZ612","v":0},null,5,null,245,null,{"$f":"IF(NOT(ISBLANK(AV612)),Personnel_plane*AV612,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY612)),Personnel_plane*AY612,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA612)),Personnel_plane*BA612,0)","v":0},null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,{"$f":"DV612*Include_Iraq","v":0},0,285,285,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":280},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V612:$BV612))-IF($AV$19=BY$19,$AV612)","v":280},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V612:$BV612))-IF($AV$19=CA$19,$AV612)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V612:$BV612))-IF($AV$19=CC$19,$AV612)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V612:$BV612))-IF($AV$19=CE$19,$AV612)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V612:$BV612))-IF($AV$19=CG$19,$AV612)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V612:$BV612*INDIRECT(\"Months_non_UN_operation\"&$B612),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V612:$BV612))-IF($AV$19=CI$19,$AV612)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B612-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":8.0718215176175701E-5},2.2346613800119453E-4,{"$f":"P612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":2.4167130292268149E-6},6.6906029341674929E-6,{"$f":"Q612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":7.0568020453423077E-6},1.9536560567769101E-5,{"$f":"R612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":5.7131096010921997E-5},1.5816585336371979E-4,{"$f":"S612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":1.0053526201583569E-5},2.7832908206136826E-5,{"$f":"T612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":4.0600778891010562E-6},1.1240212929401408E-5,{"$f":"U612*(Direct_cost_personnel*$F612-UN_compensation)*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,3.3833413631820567E-4,2.9000024186765909E-5,3.1828627953482185E-6,2.9808650963605805E-4,0,8.0647397000335345E-6,0,{"$f":"BW612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":3.6155657324715587E-4},9.1527448139411456E-4,{"$f":"BY612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":3.5521347547089004E-4},8.9921703435211252E-4,{"$f":"CA612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,{"$f":"CC612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,{"$f":"CE612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,{"$f":"CG612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":6.3430977762658945E-6},1.6057447042002007E-5,{"$f":"CI612*Direct_cost_personnel*$F612*$G612/CPI_2001*12/1000000/$E612*$CK612","v":0},0,null,null,null,430]
["Switzerland",2009,22059,4420,492261,1.407292,214.53700000000001,46.289058857142898,4.3814605714285699,0.48377828571428599,40.198086857142897,0,1.2257331428571401,0,21.4166666666667,2.5,8.6666666666666696,8.0833333333333304,1.75,0,0.41666666666666702,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX613","v":0},{"$f":"Include_Afghanistan*DY613","v":0},{"$f":"Include_Afghanistan*DZ613","v":0},null,5,null,207,null,{"$f":"IF(NOT(ISBLANK(AV613)),Personnel_plane*AV613,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY613)),Personnel_plane*AY613,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA613)),Personnel_plane*BA613,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV613*Include_Iraq","v":0},0,212,237,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":207},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V613:$BV613))-IF($AV$19=BY$19,$AV613)","v":232},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V613:$BV613))-IF($AV$19=CA$19,$AV613)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V613:$BV613))-IF($AV$19=CC$19,$AV613)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V613:$BV613))-IF($AV$19=CE$19,$AV613)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V613:$BV613))-IF($AV$19=CG$19,$AV613)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V613:$BV613*INDIRECT(\"Months_non_UN_operation\"&$B613),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V613:$BV613))-IF($AV$19=CI$19,$AV613)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B613-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.5063512371024681E-5},2.6426575552983183E-5,{"$f":"P613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.9257018331935381E-6},3.0848142668851913E-6,{"$f":"Q613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":1.0142433021737603E-5},1.0694022791868668E-5,{"$f":"R613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":9.4597692606591029E-6},9.9742327962621153E-6,{"$f":"S613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.0479912832354768E-6},2.1593699868196342E-6,{"$f":"T613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"U613*(Direct_cost_personnel*$F613-UN_compensation)*$G613/CPI_2001*12/1000000/$E613*$CK613","v":4.8761697219892341E-7},5.1413571114753242E-7,2.8505647759195378E-4,2.6981834326206628E-5,2.9791950293650893E-6,2.4754715970347194E-4,0,7.548288532910079E-6,0,{"$f":"BW613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.6707764088163422E-4},2.924403925007161E-4,{"$f":"BY613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":2.6077863991744469E-4},2.8627076396694573E-4,{"$f":"CA613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"CC613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"CE613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0,{"$f":"CG613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":6.2990009641894862E-6},6.1696285337703826E-6,{"$f":"CI613*Direct_cost_personnel*$F613*$G613/CPI_2001*12/1000000/$E613*$CK613","v":0},0]
["Turkey",2009,511000,9469.6181759999999,614417,0.60117100000000001,214.53700000000001,3.7436108571428601,0.73734514285714303,3.0313714285714301E-2,2.8991451428571402,0,7.6806857142857093E-2,0,610.66666666666697,8.25,440.91666666666703,93.25,0,14.1666666666667,54.0833333333333,null,null,null,1,null,null,null,null,null,null,246,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX614","v":0},{"$f":"Include_Afghanistan*DY614","v":0},{"$f":"Include_Afghanistan*DZ614","v":0},null,null,null,509,null,{"$f":"IF(NOT(ISBLANK(AV614)),Personnel_plane*AV614,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY614)),Personnel_plane*AY614,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA614)),Personnel_plane*BA614,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV614*Include_Iraq","v":0},0,522,768,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":522},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V614:$BV614))-IF($AV$19=BY$19,$AV614)","v":768},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V614:$BV614))-IF($AV$19=CA$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V614:$BV614))-IF($AV$19=CC$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V614:$BV614))-IF($AV$19=CE$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V614:$BV614))-IF($AV$19=CG$19,$AV614)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V614:$BV614*INDIRECT(\"Months_non_UN_operation\"&$B614),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V614:$BV614))-IF($AV$19=CI$19,$AV614)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B614-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.1950266894219572E-4},5.5834232702947109E-5,{"$f":"P614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.9654427163315181E-6},7.543107311124128E-7,{"$f":"Q614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":1.584864385061624E-4},4.0313717962785644E-5,{"$f":"R614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":3.3518488884595655E-5},8.5259970516645454E-6,{"$f":"S614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"T614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":5.0921743613773674E-6},1.2952810534253582E-6,{"$f":"U614*(Direct_cost_personnel*$F614-UN_compensation)*$G614/CPI_2001*12/1000000/$E614*$CK614","v":1.944012447372883E-5},4.9449259039591474E-6,1.847036457239831E-5,3.6379405135748133E-6,1.4956291552909538E-7,1.4303908654046757E-5,0,3.7895248924761528E-7,0,{"$f":"BW614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.250702965656135E-4},7.0219471696282795E-5,{"$f":"BY614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":2.250702965656135E-4},7.0219471696282795E-5,{"$f":"CA614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CC614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CE614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CG614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,{"$f":"CI614*Direct_cost_personnel*$F614*$G614/CPI_2001*12/1000000/$E614*$CK614","v":0},0,null,null,null,720]
["United Kingdom",2009,175690,61180,2180654,1.00051,214.53700000000001,443.597077714286,27.856894285714301,3.1181451428571401,348.95061600000002,0,7.9007502857142899,55.770671999999998,285.33333333333297,272.66666666666703,1,11.0833333333333,0.58333333333333304,0,0,null,null,1,1,null,null,null,null,null,null,9,null,12,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX615","v":0},{"$f":"Include_Afghanistan*DY615","v":0},{"$f":"Include_Afghanistan*DZ615","v":0},null,null,null,8,null,{"$f":"IF(NOT(ISBLANK(AV615)),Personnel_plane*AV615,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY615)),Personnel_plane*AY615,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA615)),Personnel_plane*BA615,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,63,null,null,null,null,null,{"$f":"DV615*Include_Iraq","v":0},0,93,102,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":30},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V615:$BV615))-IF($AV$19=BY$19,$AV615)","v":39},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V615:$BV615))-IF($AV$19=CA$19,$AV615)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":63},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V615:$BV615))-IF($AV$19=CC$19,$AV615)","v":63},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V615:$BV615))-IF($AV$19=CE$19,$AV615)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V615:$BV615))-IF($AV$19=CG$19,$AV615)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V615:$BV615*INDIRECT(\"Months_non_UN_operation\"&$B615),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V615:$BV615))-IF($AV$19=CI$19,$AV615)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B615-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":5.1923883727703101E-5},1.3812623382548873E-4,{"$f":"P615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":4.9618851506146313E-5},1.3199446176314261E-4,{"$f":"Q615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.8197622801765126E-7},4.8408726807998451E-7,{"$f":"R615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":2.0169031938622949E-6},5.3653005545531458E-6,{"$f":"S615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.0615279967696318E-7},2.8238423971332418E-7,{"$f":"T615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"U615*(Direct_cost_personnel*$F615-UN_compensation)*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,6.1666586221119347E-4,3.8725222947231443E-5,4.3346851447432745E-6,4.8509321475594797E-4,0,1.098321704948966E-5,7.7529522313780737E-5,{"$f":"BW615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.8803145260059789E-5},4.9376901344158425E-5,{"$f":"BY615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":6.0655307290515459E-6},1.8879403455119394E-5,{"$f":"CA615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"CC615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":1.2737614531008249E-5},3.0497497889039025E-5,{"$f":"CE615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"CG615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,{"$f":"CI615*Direct_cost_personnel*$F615*$G615/CPI_2001*12/1000000/$E615*$CK615","v":0},0,null,null,null,9000]
["United States",2009,1580255,693600,13938930,1,214.53700000000001,1289.6781531428601,124.10753485714299,222.11089371428599,916.15165885714305,0,27.3080657142857,0,85.6666666666667,0.83333333333333304,4.0833333333333304,31.4166666666667,0,0,49.3333333333333,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX616","v":0},{"$f":"Include_Afghanistan*DY616","v":0},{"$f":"Include_Afghanistan*DZ616","v":0},null,null,null,1475,null,{"$f":"IF(NOT(ISBLANK(AV616)),Personnel_plane*AV616,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY616)),Personnel_plane*AY616,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA616)),Personnel_plane*BA616,0)","v":0},null,null,null,null,null,688,1,null,null,null,4,null,3,null,null,null,null,null,{"$f":"DV616*Include_Iraq","v":0},0,2182,2182,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":1491},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V616:$BV616))-IF($AV$19=BY$19,$AV616)","v":1491},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":688},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V616:$BV616))-IF($AV$19=CA$19,$AV616)","v":688},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V616:$BV616))-IF($AV$19=CC$19,$AV616)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V616:$BV616))-IF($AV$19=CE$19,$AV616)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V616:$BV616))-IF($AV$19=CG$19,$AV616)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V616:$BV616*INDIRECT(\"Months_non_UN_operation\"&$B616),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V616:$BV616))-IF($AV$19=CI$19,$AV616)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B616-'Humanitarian interventions data'!First_year)","v":3.0314331330207969},{"$f":"O616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":2.4374618227054414E-6},8.1773452823552467E-6,{"$f":"P616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":2.3710718119702718E-8},7.9546160334194971E-8,{"$f":"Q616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":1.1618251878654327E-7},3.8977618563755515E-7,{"$f":"R616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":8.9389407311279368E-7},2.9988902445991542E-6,{"$f":"S616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"T616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"U616*(Direct_cost_personnel*$F616-UN_compensation)*$G616/CPI_2001*12/1000000/$E616*$CK616","v":1.4036745126864006E-6},4.7091326917843403E-6,2.8047870850706158E-4,2.6990858927010663E-5,4.8304591701826991E-5,1.9924431025419522E-4,0,5.9389476240281647E-6,0,{"$f":"BW616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":6.8982382582921789E-5},2.0828366621905616E-4,{"$f":"BY616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":4.7136907621969014E-5},1.4232399006994167E-4,{"$f":"CA616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":2.1750632088473969E-5},6.5673309971911385E-5,{"$f":"CC616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":9.4842872478810887E-8},2.8636617720310192E-7,{"$f":"CE616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"CG616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,{"$f":"CI616*Direct_cost_personnel*$F616*$G616/CPI_2001*12/1000000/$E616*$CK616","v":0},0,null,null,null,34800,null,31129]
["Australia",2010,56552,26900,1245305,1.069129,218.05600000000001,236.75872114285713,6.6389691428571425,11.482705714285714,189.47622857142855,0,7.750966285714286,21.409851428571425,104.333333333333,15,13,24.4166666666667,2.3333333333333299,49.5833333333333,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX617","v":0},{"$f":"Include_Afghanistan*DY617","v":0},{"$f":"Include_Afghanistan*DZ617","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV617)),Personnel_plane*AV617,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY617)),Personnel_plane*AY617,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA617)),Personnel_plane*BA617,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,80,null,null,404,null,{"$f":"DV617*Include_Iraq","v":0},0,509,509,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V617:$BV617))-IF($AV$19=BY$19,$AV617)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V617:$BV617))-IF($AV$19=CA$19,$AV617)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V617:$BV617))-IF($AV$19=CC$19,$AV617)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V617:$BV617))-IF($AV$19=CE$19,$AV617)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":484},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V617:$BV617))-IF($AV$19=CG$19,$AV617)","v":484},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V617:$BV617*INDIRECT(\"Months_non_UN_operation\"&$B617),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V617:$BV617))-IF($AV$19=CI$19,$AV617)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B617-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":3.8977201938274279E-5},1.2947998934009013E-4,{"$f":"P617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":5.6037510773876945E-6},1.8615333930683944E-5,{"$f":"Q617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":4.8565842670693347E-6},1.6133289406592752E-5,{"$f":"R617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":9.121661475969981E-6},3.0301626898280015E-5,{"$f":"S617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":8.7169461203808429E-7},2.8957186114397201E-6,{"$f":"T617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":1.8523510505809306E-5},6.1534020493094103E-5,{"$f":"U617*(Direct_cost_personnel*$F617-UN_compensation)*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,6.1770518421277825E-4,1.7321117623781543E-5,2.9958460724343069E-5,4.9434482543532607E-4,0,2.0222326063567785E-5,5.5858454365759765E-5,{"$f":"BW617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":2.0977507210968217E-4},6.3168033138120841E-4,{"$f":"BY617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,{"$f":"CA617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":1.0303294307941164E-5},3.10255565511399E-5,{"$f":"CC617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,{"$f":"CE617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,{"$f":"CG617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":1.9947177780174096E-4},6.0065477483006854E-4,{"$f":"CI617*Direct_cost_personnel*$F617*$G617/CPI_2001*12/1000000/$E617*$CK617","v":0},0,null,null,null,1550]
["Austria",2010,25900,2810,379753,1.1300870000000001,218.05600000000001,104.28225771428572,2.8574554285714284,5.0518011428571423,83.563618285714284,0,3.3995571428571427,9.4098257142857147,400.58333333333297,4.0833333333333304,387.91666666666703,2.5,2,4.0833333333333304,0,null,null,null,1,null,null,null,null,null,null,304,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX618","v":0},{"$f":"Include_Afghanistan*DY618","v":0},{"$f":"Include_Afghanistan*DZ618","v":0},null,null,null,437,null,{"$f":"IF(NOT(ISBLANK(AV618)),Personnel_plane*AV618,0)","v":0},13,null,{"$f":"IF(NOT(ISBLANK(AY618)),Personnel_plane*AY618,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA618)),Personnel_plane*BA618,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV618*Include_Iraq","v":0},0,756,756,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":756},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V618:$BV618))-IF($AV$19=BY$19,$AV618)","v":756},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V618:$BV618))-IF($AV$19=CA$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V618:$BV618))-IF($AV$19=CC$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V618:$BV618))-IF($AV$19=CE$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V618:$BV618))-IF($AV$19=CG$19,$AV618)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V618:$BV618*INDIRECT(\"Months_non_UN_operation\"&$B618),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V618:$BV618))-IF($AV$19=CI$19,$AV618)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B618-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.2161165595435285E-4},3.7183409637212591E-4,{"$f":"P618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.3170316500443696E-6},3.7902789103878033E-6,{"$f":"Q618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.0511800675421593E-4},3.600764964868419E-4,{"$f":"R618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":3.2553255000271679E-6},2.3205789247272282E-6,{"$f":"S618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":2.6042604000217346E-6},1.856463139781783E-6,{"$f":"T618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":5.3170316500443696E-6},3.7902789103878033E-6,{"$f":"U618*(Direct_cost_personnel*$F618-UN_compensation)*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,8.9219586126631915E-4,2.4447206677374791E-5,4.3221120930719531E-5,7.1493575245772047E-4,0,2.9085204707645993E-5,8.0506576492858243E-5,{"$f":"BW618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":1.0799761874218377E-3},7.0174306683751383E-4,{"$f":"BY618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":1.0799761874218377E-3},7.0174306683751383E-4,{"$f":"CA618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CC618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CE618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CG618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,{"$f":"CI618*Direct_cost_personnel*$F618*$G618/CPI_2001*12/1000000/$E618*$CK618","v":0},0,null,null,null,3]
["Belgium",2010,37882,5200,470222,1.1474420000000001,218.05600000000001,82.800080571428566,3.2269954285714286,5.9678434285714284,63.526777714285714,0,1.9010400000000001,8.1774240000000002,218.916666666667,0,186.833333333333,32.0833333333333,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX619","v":0},{"$f":"Include_Afghanistan*DY619","v":0},{"$f":"Include_Afghanistan*DZ619","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV619)),Personnel_plane*AV619,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY619)),Personnel_plane*AY619,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA619)),Personnel_plane*BA619,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"DV619*Include_Iraq","v":0},0,5.333333333333333,7,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V619:$BV619))-IF($AV$19=BY$19,$AV619)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V619:$BV619))-IF($AV$19=CA$19,$AV619)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":3.3333333333333335},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V619:$BV619))-IF($AV$19=CC$19,$AV619)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V619:$BV619))-IF($AV$19=CE$19,$AV619)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V619:$BV619))-IF($AV$19=CG$19,$AV619)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V619:$BV619*INDIRECT(\"Months_non_UN_operation\"&$B619),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V619:$BV619))-IF($AV$19=CI$19,$AV619)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B619-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":2.3409254605195176E-4},2.0763344939633255E-4,{"$f":"P619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"Q619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":1.9978511162865409E-4},1.7720372803447894E-4,{"$f":"R619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":3.4307434423297007E-5},3.0429721361853005E-5,{"$f":"S619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"T619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"U619*(Direct_cost_personnel*$F619-UN_compensation)*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,5.7210903669017814E-4,2.2296998182881794E-5,4.1234949670036334E-5,4.3893971299699695E-4,0,1.3135279043252408E-5,5.6502096797010723E-5,{"$f":"BW619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":6.2475284807025485E-6},6.6392119334952067E-6,{"$f":"BY619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":2.3428231802634557E-6},1.8969176952843451E-6,{"$f":"CA619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"CC619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":3.9047053004390936E-6},4.742294238210862E-6,{"$f":"CE619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"CG619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,{"$f":"CI619*Direct_cost_personnel*$F619*$G619/CPI_2001*12/1000000/$E619*$CK619","v":0},0,null,null,null,491]
["Brazil",2010,318000,14709.600256,2142926,0.95537190000000005,218.05600000000001,24.044417142857139,2.373690857142857,0.64401771428571419,20.426250857142854,0,0.26862857142857144,0.33182914285714282,2118.4166666666702,1,0.16666666666666699,45.0833333333333,5.6666666666666696,14.0833333333333,2052.4166666666702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX620","v":0},{"$f":"Include_Afghanistan*DY620","v":0},{"$f":"Include_Afghanistan*DZ620","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV620)),Personnel_plane*AV620,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY620)),Personnel_plane*AY620,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA620)),Personnel_plane*BA620,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV620*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V620:$BV620))-IF($AV$19=BY$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V620:$BV620))-IF($AV$19=CA$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V620:$BV620))-IF($AV$19=CC$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V620:$BV620))-IF($AV$19=CE$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V620:$BV620))-IF($AV$19=CG$19,$AV620)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V620:$BV620*INDIRECT(\"Months_non_UN_operation\"&$B620),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V620:$BV620))-IF($AV$19=CI$19,$AV620)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B620-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":4.059204283311384E-4},1.4856925777649438E-4,{"$f":"P620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":1.9161500884991356E-7},7.0132217195150848E-8,{"$f":"Q620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":3.1935834808318984E-8},1.1688702865858498E-8,{"$f":"R620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":8.6386433156502616E-6},3.1617941252147154E-6,{"$f":"S620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":1.0858183834828441E-6},3.974158974391884E-7,{"$f":"T620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":2.6985780413029428E-6},9.8769539216503897E-7,{"$f":"U620*(Direct_cost_personnel*$F620-UN_compensation)*$G620/CPI_2001*12/1000000/$E620*$CK620","v":3.9327383774704402E-4},1.4394053144161441E-4,3.6455081404163591E-5,3.5988850514169372E-6,9.7643116323090367E-7,3.0969377770931698E-5,0,4.072827542763668E-7,5.0310466430768004E-7,{"$f":"BW620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"BY620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CA620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CC620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CE620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CG620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0,{"$f":"CI620*Direct_cost_personnel*$F620*$G620/CPI_2001*12/1000000/$E620*$CK620","v":0},0]
["Canada",2010,65722,19900,1577040,1.1858660000000001,218.05600000000001,396.14848971428569,11.006609142857142,19.050299999999996,317.71496914285711,0,12.857904,35.518707428571425,186.083333333333,1,9.9166666666666696,56.25,0.33333333333333298,0.25,118.333333333333,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX621","v":0},{"$f":"Include_Afghanistan*DY621","v":0},{"$f":"Include_Afghanistan*DZ621","v":0},null,null,null,5,null,{"$f":"IF(NOT(ISBLANK(AV621)),Personnel_plane*AV621,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY621)),Personnel_plane*AY621,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA621)),Personnel_plane*BA621,0)","v":0},null,null,null,null,null,28,null,null,null,null,1,null,8,null,null,null,null,null,{"$f":"DV621*Include_Iraq","v":0},0,48,48,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":12},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V621:$BV621))-IF($AV$19=BY$19,$AV621)","v":12},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V621:$BV621))-IF($AV$19=CA$19,$AV621)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":8},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V621:$BV621))-IF($AV$19=CC$19,$AV621)","v":8},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V621:$BV621))-IF($AV$19=CE$19,$AV621)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V621:$BV621))-IF($AV$19=CG$19,$AV621)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V621:$BV621*INDIRECT(\"Months_non_UN_operation\"&$B621),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V621:$BV621))-IF($AV$19=CI$19,$AV621)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B621-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":6.1506741801393576E-5},1.1608017818765391E-4,{"$f":"P621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":3.3053331912974661E-7},6.2380749585841891E-7,{"$f":"Q621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":3.277788748036655E-6},6.1860910005959897E-6,{"$f":"R621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.859249920104825E-5},3.508917164203607E-5,{"$f":"S621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.1017777304324878E-7},2.0793583195280607E-7,{"$f":"T621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":8.2633329782436651E-8},1.5595187396460473E-7,{"$f":"U621*(Direct_cost_personnel*$F621-UN_compensation)*$G621/CPI_2001*12/1000000/$E621*$CK621","v":3.9113109430353244E-5},7.3817220343246024E-5,8.1614305301915533E-4,2.2675758768432422E-5,3.9247328733082719E-5,6.5455472288472886E-4,0,2.6489786780597646E-5,7.3175455852313623E-5,{"$f":"BW621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.7326700348946903E-5},2.9942759801204106E-5,{"$f":"BY621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":4.3316750872367257E-6},7.4856899503010265E-6,{"$f":"CA621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":1.0107241870219022E-5},1.7466609884035728E-5,{"$f":"CC621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":2.8877833914911496E-6},4.9904599668673513E-6,{"$f":"CE621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":0},0,{"$f":"CG621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":0},0,{"$f":"CI621*Direct_cost_personnel*$F621*$G621/CPI_2001*12/1000000/$E621*$CK621","v":0},0,null,null,null,2922]
["China",2010,2285000,65377.931263999999,5930393,0.58278189999999996,218.05600000000001,315.38285485714289,11.070888,21.86726057142857,238.76032799999999,0,13.931576571428572,29.752801714285713,2054.0833333333298,0,348.08333333333297,1622.5833333333301,0,25.4166666666667,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX622","v":0},{"$f":"Include_Afghanistan*DY622","v":0},{"$f":"Include_Afghanistan*DZ622","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV622)),Personnel_plane*AV622,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY622)),Personnel_plane*AY622,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA622)),Personnel_plane*BA622,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV622*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V622:$BV622))-IF($AV$19=BY$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V622:$BV622))-IF($AV$19=CA$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V622:$BV622))-IF($AV$19=CC$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V622:$BV622))-IF($AV$19=CE$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V622:$BV622))-IF($AV$19=CG$19,$AV622)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V622:$BV622*INDIRECT(\"Months_non_UN_operation\"&$B622),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V622:$BV622))-IF($AV$19=CI$19,$AV622)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B622-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":8.0272591250286598E-5},3.2198122377792815E-5,{"$f":"P622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"Q622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":1.3602929678788078E-5},5.4562682937255335E-6,{"$f":"R622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":6.3409778256088672E-5},2.5434282965556562E-5,{"$f":"S622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"T622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":9.9327114005994114E-7},3.9841078036540382E-7,{"$f":"U622*(Direct_cost_personnel*$F622-UN_compensation)*$G622/CPI_2001*12/1000000/$E622*$CK622","v":2.2666121753498952E-6},9.0916033814531362E-7,1.7278482530745277E-4,6.0652677202279806E-6,1.1980140136337732E-5,1.3080660831267055E-4,0,7.6325170727560543E-6,1.6300292065460409E-5,{"$f":"BW622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"BY622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CA622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CC622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CE622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CG622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0,{"$f":"CI622*Direct_cost_personnel*$F622*$G622/CPI_2001*12/1000000/$E622*$CK622","v":0},0]
["Czech Republic",2010,23000,1034.6734080000001,197674,0.72162899999999996,218.05600000000001,11.527890857142856,0.69958285714285717,0.87185999999999986,8.5168079999999993,0,0.27772971428571425,1.1619102857142856,8.8333333333333304,1,0,7.5833333333333304,0.25,0,0,null,null,null,1,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX623","v":0},{"$f":"Include_Afghanistan*DY623","v":0},{"$f":"Include_Afghanistan*DZ623","v":0},null,null,null,103,null,{"$f":"IF(NOT(ISBLANK(AV623)),Personnel_plane*AV623,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY623)),Personnel_plane*AY623,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA623)),Personnel_plane*BA623,0)","v":0},null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV623*Include_Iraq","v":0},0,109,109,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":106},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V623:$BV623))-IF($AV$19=BY$19,$AV623)","v":106},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V623:$BV623))-IF($AV$19=CA$19,$AV623)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V623:$BV623))-IF($AV$19=CC$19,$AV623)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V623:$BV623))-IF($AV$19=CE$19,$AV623)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V623:$BV623))-IF($AV$19=CG$19,$AV623)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V623:$BV623*INDIRECT(\"Months_non_UN_operation\"&$B623),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V623:$BV623))-IF($AV$19=CI$19,$AV623)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B623-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.3334847526004565E-5},6.5313282783094753E-6,{"$f":"P623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.509605380302404E-6},7.393956541482426E-7,{"$f":"Q623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"R623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.144784080062656E-5},5.6070837106241706E-6,{"$f":"S623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":3.7740134507560101E-7},1.8484891353706065E-7,{"$f":"T623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"U623*(Direct_cost_personnel*$F623-UN_compensation)*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,1.8947473058970678E-4,1.1498484417050857E-5,1.4330066155127078E-5,1.3998396769035804E-4,0,4.5648213921487716E-6,1.9097390935022046E-5,{"$f":"BW623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.9101727443067255E-4},8.0594126302158424E-5,{"$f":"BY623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":1.8575991825368158E-4},7.8375939339713727E-5,{"$f":"CA623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":5.2573561769909863E-6},2.2181869624447272E-6,{"$f":"CC623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"CE623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"CG623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,{"$f":"CI623*Direct_cost_personnel*$F623*$G623/CPI_2001*12/1000000/$E623*$CK623","v":0},0,null,null,null,468]
["Denmark",2010,26585,3860,311989,1.415343,218.05600000000001,112.32560571428571,2.4895954285714286,4.3700914285714285,94.379605714285702,0,2.9436959999999996,8.1426171428571426,176.333333333333,1,157.5,16.75,1.0833333333333299,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX624","v":0},{"$f":"Include_Afghanistan*DY624","v":0},{"$f":"Include_Afghanistan*DZ624","v":0},null,null,null,152,null,{"$f":"IF(NOT(ISBLANK(AV624)),Personnel_plane*AV624,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY624)),Personnel_plane*AY624,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA624)),Personnel_plane*BA624,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV624*Include_Iraq","v":0},0,152,152,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":152},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V624:$BV624))-IF($AV$19=BY$19,$AV624)","v":152},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V624:$BV624))-IF($AV$19=CA$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V624:$BV624))-IF($AV$19=CC$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V624:$BV624))-IF($AV$19=CE$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V624:$BV624))-IF($AV$19=CG$19,$AV624)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V624:$BV624*INDIRECT(\"Months_non_UN_operation\"&$B624),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V624:$BV624))-IF($AV$19=CI$19,$AV624)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B624-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.5687479144299076E-4},2.6662248255875191E-4,{"$f":"P624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":2.0238646017560951E-6},1.5120367630931138E-6,{"$f":"Q624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.1875867477658496E-4},2.3814579018716542E-4,{"$f":"R624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.3899732079414588E-5},2.5326615781809659E-5,{"$f":"S624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":2.1925199852357625E-6},1.6380398266842013E-6,{"$f":"T624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"U624*(Direct_cost_personnel*$F624-UN_compensation)*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,1.169743066756767E-3,2.5926296796549525E-5,4.5509517773421347E-5,9.8285594567225441E-4,0,3.0655236308257857E-5,8.4796070206283935E-5,{"$f":"BW624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.3101503923355205E-4},2.2982958799015331E-4,{"$f":"BY624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":3.3101503923355205E-4},2.2982958799015331E-4,{"$f":"CA624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CC624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CE624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CG624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,{"$f":"CI624*Direct_cost_personnel*$F624*$G624/CPI_2001*12/1000000/$E624*$CK624","v":0},0,null,null,null,750]
["Finland",2010,22250,3580,238471,1.214475,218.05600000000001,68.239400571428561,1.9111285714285713,3.3608417142857139,54.440502857142853,0,2.264357142857143,6.2625702857142853,52.5,0,14.0833333333333,33.4166666666667,5,0,0,null,null,null,1,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX625","v":0},{"$f":"Include_Afghanistan*DY625","v":0},{"$f":"Include_Afghanistan*DZ625","v":0},null,null,null,196,null,{"$f":"IF(NOT(ISBLANK(AV625)),Personnel_plane*AV625,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY625)),Personnel_plane*AY625,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA625)),Personnel_plane*BA625,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"DV625*Include_Iraq","v":0},0,203.66666666666666,205,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":201},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V625:$BV625))-IF($AV$19=BY$19,$AV625)","v":201},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V625:$BV625))-IF($AV$19=CA$19,$AV625)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":2.6666666666666665},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V625:$BV625))-IF($AV$19=CC$19,$AV625)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V625:$BV625))-IF($AV$19=CE$19,$AV625)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V625:$BV625))-IF($AV$19=CG$19,$AV625)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V625:$BV625*INDIRECT(\"Months_non_UN_operation\"&$B625),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V625:$BV625))-IF($AV$19=CI$19,$AV625)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B625-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":1.1778114717404074E-4},1.1508738825861859E-4,{"$f":"P625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"Q625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":3.1595260114941019E-5},3.0872648596359514E-5,{"$f":"R625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":7.4968634947286336E-5},7.3254036018581117E-5,{"$f":"S625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":1.1217252111813405E-5},1.096070364367796E-5,{"$f":"T625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"U625*(Direct_cost_personnel*$F625-UN_compensation)*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,9.2971668068747863E-4,2.6037862245517927E-5,4.5789244582403231E-5,7.4171582967409494E-4,0,3.0850367809789425E-5,8.5323376375673083E-5,{"$f":"BW625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":4.9791439317108598E-4},4.4938884939079641E-4,{"$f":"BY625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":4.9139505578095727E-4},4.4062028647585402E-4,{"$f":"CA625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"CC625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":6.5193373901287845E-6},8.7685629149423692E-6,{"$f":"CE625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"CG625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,{"$f":"CI625*Direct_cost_personnel*$F625*$G625/CPI_2001*12/1000000/$E625*$CK625","v":0},0,null,null,null,150]
["France",2010,343252,50600,2562759,1.166757,218.05600000000001,613.32115714285715,21.158465142857143,41.986494857142851,480.8469514285714,0,13.374685714285713,55.954560000000001,1700.0833333333301,0,1484.3333333333301,66.6666666666667,0,0,149.083333333333,null,null,null,3,null,null,772,634,null,null,4,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX626","v":0},{"$f":"Include_Afghanistan*DY626","v":0},{"$f":"Include_Afghanistan*DZ626","v":0},null,null,null,743,null,{"$f":"IF(NOT(ISBLANK(AV626)),Personnel_plane*AV626,0)","v":0},6,null,{"$f":"IF(NOT(ISBLANK(AY626)),Personnel_plane*AY626,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA626)),Personnel_plane*BA626,0)","v":0},null,null,null,null,null,2,1,null,null,null,1,null,null,null,null,null,null,25,{"$f":"DV626*Include_Iraq","v":0},0,2182.6666666666665,2191,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":758},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V626:$BV626))-IF($AV$19=BY$19,$AV626)","v":758},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V626:$BV626))-IF($AV$19=CA$19,$AV626)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":1422.6666666666667},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V626:$BV626))-IF($AV$19=CC$19,$AV626)","v":1431},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V626:$BV626))-IF($AV$19=CE$19,$AV626)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V626:$BV626))-IF($AV$19=CG$19,$AV626)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V626:$BV626*INDIRECT(\"Months_non_UN_operation\"&$B626),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V626:$BV626))-IF($AV$19=CI$19,$AV626)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B626-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":3.3971104121282116E-4},3.1772462480262915E-4,{"$f":"P626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"Q626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":2.965998267772545E-4},2.7740360849882014E-4,{"$f":"R626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":1.3321348608904351E-5},1.2459178463903925E-5,{"$f":"S626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"T626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"U626*(Direct_cost_personnel*$F626-UN_compensation)*$G626/CPI_2001*12/1000000/$E626*$CK626","v":2.9789865826662271E-5},2.7861837839905069E-5,7.7755509530980495E-4,2.6824237496394468E-5,5.3229556212368076E-5,6.0960720626238767E-4,0,1.695613285828294E-5,7.0937962480371771E-5,{"$f":"BW626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":4.7702570541455241E-4},4.094709002162023E-4,{"$f":"BY626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":1.6566225627866408E-4},1.4166085913458758E-4,{"$f":"CA626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":4.3710357857167294E-7},3.7377535391711755E-7,{"$f":"CC626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":3.109263455573167E-4},2.6743626572769757E-4,{"$f":"CE626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"CG626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,{"$f":"CI626*Direct_cost_personnel*$F626*$G626/CPI_2001*12/1000000/$E626*$CK626","v":0},0,null,null,null,3750]
["Germany",2010,251465,45125,3286451,1.077618,218.05600000000001,998.54006742857143,26.779308,47.589785142857139,803.54553085714281,0,32.002109142857144,88.623334285714279,292.91666666666703,1.0833333333333299,240.916666666667,49.9166666666667,1,0,0,null,null,null,4,null,null,null,null,null,null,111,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX627","v":0},{"$f":"Include_Afghanistan*DY627","v":0},{"$f":"Include_Afghanistan*DZ627","v":0},null,null,null,1355,null,{"$f":"IF(NOT(ISBLANK(AV627)),Personnel_plane*AV627,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY627)),Personnel_plane*AY627,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA627)),Personnel_plane*BA627,0)","v":0},null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,13,{"$f":"DV627*Include_Iraq","v":0},0,1491.6666666666667,1496,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":1483},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V627:$BV627))-IF($AV$19=BY$19,$AV627)","v":1483},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V627:$BV627))-IF($AV$19=CA$19,$AV627)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":8.6666666666666661},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V627:$BV627))-IF($AV$19=CC$19,$AV627)","v":13},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V627:$BV627))-IF($AV$19=CE$19,$AV627)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V627:$BV627))-IF($AV$19=CG$19,$AV627)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V627:$BV627*INDIRECT(\"Months_non_UN_operation\"&$B627),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V627:$BV627))-IF($AV$19=CI$19,$AV627)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B627-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":4.1828070345988576E-5},5.1964599301698172E-5,{"$f":"P627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":1.5469841095244641E-7},1.9218770723245329E-7,{"$f":"Q627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":3.4402546620271128E-5},4.2739589354540375E-5,{"$f":"R627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":7.1280267815781345E-6},8.8554182024799963E-6,{"$f":"S627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":1.4279853318687408E-7},1.7740403744534202E-7,{"$f":"T627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"U627*(Direct_cost_personnel*$F627-UN_compensation)*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,9.8716404124275618E-4,2.6474220483751879E-5,4.704761096315033E-5,7.9439101087471896E-4,0,3.1637520035734007E-5,8.7613678885400901E-5,{"$f":"BW627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":2.3479626229862906E-4},2.6539644001823169E-4,{"$f":"BY627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":2.3343208289756438E-4},2.630901875314422E-4,{"$f":"CA627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"CC627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":1.3641794010646601E-6},2.3062524867894466E-6,{"$f":"CE627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"CG627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,{"$f":"CI627*Direct_cost_personnel*$F627*$G627/CPI_2001*12/1000000/$E627*$CK627","v":0},0,null,null,null,4388]
["Greece",2010,138936,9660,305415,0.95666600000000002,218.05600000000001,11.884688571428569,1.7907137142857144,0,7.8654034285714278,0,0,2.2285714285714286,55.0833333333333,0,51.1666666666667,3.9166666666666701,0,0,0,null,null,null,4,null,null,null,null,null,null,49,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX628","v":0},{"$f":"Include_Afghanistan*DY628","v":0},{"$f":"Include_Afghanistan*DZ628","v":0},null,null,null,711,null,{"$f":"IF(NOT(ISBLANK(AV628)),Personnel_plane*AV628,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY628)),Personnel_plane*AY628,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA628)),Personnel_plane*BA628,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,2,{"$f":"DV628*Include_Iraq","v":0},0,771.33333333333337,772,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":770},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V628:$BV628))-IF($AV$19=BY$19,$AV628)","v":770},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V628:$BV628))-IF($AV$19=CA$19,$AV628)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":1.3333333333333333},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V628:$BV628))-IF($AV$19=CC$19,$AV628)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V628:$BV628))-IF($AV$19=CE$19,$AV628)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V628:$BV628))-IF($AV$19=CG$19,$AV628)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V628:$BV628*INDIRECT(\"Months_non_UN_operation\"&$B628),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V628:$BV628))-IF($AV$19=CI$19,$AV628)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B628-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":7.416911547846906E-5},4.074207822023494E-5,{"$f":"P628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"Q628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":6.8895365966384337E-5},3.7845137711383185E-5,{"$f":"R628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":5.2737495120847957E-6},2.8969405088518078E-6,{"$f":"S628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"T628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"U628*(Direct_cost_personnel*$F628-UN_compensation)*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,1.2642950440666531E-4,1.9049640726441691E-5,0,8.3672285685584464E-5,0,0,2.3707577994639196E-5,{"$f":"BW628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":1.1598285498377501E-3},5.7100546540432182E-4,{"$f":"BY628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":1.1578236603825422E-3},5.6952617663384437E-4,{"$f":"CA628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"CC628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":2.0048894552078649E-6},1.4792887704775175E-6,{"$f":"CE628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"CG628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,{"$f":"CI628*Direct_cost_personnel*$F628*$G628/CPI_2001*12/1000000/$E628*$CK628","v":0},0,null,null,null,80]
["Hungary",2010,30000,591.43884800000001,128634,0.64167669999999999,218.05600000000001,22.475045142857141,0.83111999999999986,0.72983999999999993,19.073216571428571,0,0.62006400000000006,1.2208045714285714,93.1666666666667,82.25,4,6.9166666666666696,0,0,0,null,null,2,2,null,null,null,null,null,null,166,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX629","v":0},{"$f":"Include_Afghanistan*DY629","v":0},{"$f":"Include_Afghanistan*DZ629","v":0},null,null,null,242,null,{"$f":"IF(NOT(ISBLANK(AV629)),Personnel_plane*AV629,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY629)),Personnel_plane*AY629,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA629)),Personnel_plane*BA629,0)","v":0},null,null,null,null,null,38,null,null,null,null,2,null,null,null,null,null,null,4,{"$f":"DV629*Include_Iraq","v":0},0,457.66666666666669,459,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":417},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V629:$BV629))-IF($AV$19=BY$19,$AV629)","v":417},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V629:$BV629))-IF($AV$19=CA$19,$AV629)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":2.6666666666666665},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V629:$BV629))-IF($AV$19=CC$19,$AV629)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V629:$BV629))-IF($AV$19=CE$19,$AV629)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V629:$BV629))-IF($AV$19=CG$19,$AV629)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V629:$BV629*INDIRECT(\"Months_non_UN_operation\"&$B629),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V629:$BV629))-IF($AV$19=CI$19,$AV629)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B629-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.8833310062802338E-4},4.6392135907850511E-5,{"$f":"P629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.6626544751329069E-4},4.0956205850669442E-5,{"$f":"Q629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":8.0858576298256872E-6},1.9917911659900038E-6,{"$f":"R629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.3981795484906925E-5},3.4441388911910491E-6,{"$f":"S629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"T629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"U629*(Direct_cost_personnel*$F629-UN_compensation)*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,5.6766980037937988E-4,2.0992248135317088E-5,1.8434139930551331E-5,4.8174715444950238E-4,0,1.5661441606238879E-5,3.0834816257770248E-5,{"$f":"BW629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":1.0959519062002843E-3},2.2855803629735292E-4,{"$f":"BY629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":9.9856943529246585E-4},2.0764422905445785E-4,{"$f":"CA629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":9.0996735110584432E-5},1.8922016076905032E-5,{"$f":"CC629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":6.3857357972339927E-6},1.9917911659900038E-6,{"$f":"CE629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"CG629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,{"$f":"CI629*Direct_cost_personnel*$F629*$G629/CPI_2001*12/1000000/$E629*$CK629","v":0},0,null,null,null,507]
["India",2010,1325000,23099.238399999998,1597945,0.41172120000000001,218.05600000000001,9.2468588571428576,0.11342742857142857,0.62853942857142853,7.2866314285714289,0,0.19869942857142855,1.0195611428571429,8804.8333333333303,7,1089.9166666666699,7426.75,0,24,257.16666666666703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX630","v":0},{"$f":"Include_Afghanistan*DY630","v":0},{"$f":"Include_Afghanistan*DZ630","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV630)),Personnel_plane*AV630,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY630)),Personnel_plane*AY630,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA630)),Personnel_plane*BA630,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV630*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V630:$BV630))-IF($AV$19=BY$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V630:$BV630))-IF($AV$19=CA$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V630:$BV630))-IF($AV$19=CC$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V630:$BV630))-IF($AV$19=CE$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V630:$BV630))-IF($AV$19=CG$19,$AV630)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V630:$BV630*INDIRECT(\"Months_non_UN_operation\"&$B630),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V630:$BV630))-IF($AV$19=CI$19,$AV630)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B630-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":8.2453172528892038E-4},3.1209879215193033E-4,{"$f":"P630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":6.5551747074778384E-7},2.4812412255354217E-7,{"$f":"Q630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":1.0206563095131296E-4},3.8633516653306991E-5,{"$f":"R630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":6.9548062512515753E-4},2.6325083245350275E-4,{"$f":"S630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"T630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":2.2474884711352587E-6},8.5071127732643019E-7,{"$f":"U630*(Direct_cost_personnel*$F630-UN_compensation)*$G630/CPI_2001*12/1000000/$E630*$CK630","v":2.408246327056742E-5},9.1156076452408582E-6,1.880110583401098E-5,2.3062546125096572E-7,1.2779730392761249E-6,1.4815488240763741E-5,0,4.040041103085714E-7,2.0730149824115765E-6,{"$f":"BW630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"BY630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CA630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CC630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CE630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CG630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0,{"$f":"CI630*Direct_cost_personnel*$F630*$G630/CPI_2001*12/1000000/$E630*$CK630","v":0},0]
["Indonesia",2010,302000,2799.0796799999998,708352,0.68102099999999999,218.05600000000001,5.1932897142857133,3.8470285714285714E-2,0.34677771428571424,4.2753051428571425,0,0.10905942857142856,0.42367714285714286,1707.25,0,1346,352.08333333333297,4.9166666666666696,0,4.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX631","v":0},{"$f":"Include_Afghanistan*DY631","v":0},{"$f":"Include_Afghanistan*DZ631","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV631)),Personnel_plane*AV631,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY631)),Personnel_plane*AY631,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA631)),Personnel_plane*BA631,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV631*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V631:$BV631))-IF($AV$19=BY$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V631:$BV631))-IF($AV$19=CA$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V631:$BV631))-IF($AV$19=CC$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V631:$BV631))-IF($AV$19=CE$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V631:$BV631))-IF($AV$19=CG$19,$AV631)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V631:$BV631*INDIRECT(\"Months_non_UN_operation\"&$B631),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V631:$BV631))-IF($AV$19=CI$19,$AV631)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B631-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":6.7223565748598317E-4},7.2578386330031275E-5,{"$f":"P631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"Q631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":5.2999220675128619E-4},5.7220974081254707E-5,{"$f":"R631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":1.386340436802985E-4},1.4967720127123632E-5,{"$f":"S631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":1.9359546928136393E-6},2.0901668343202266E-7,{"$f":"T631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"U631*(Direct_cost_personnel*$F631-UN_compensation)*$G631/CPI_2001*12/1000000/$E631*$CK631","v":1.67345236158467E-6},1.8067543822090084E-7,2.3820146003121393E-5,1.764522822547978E-7,1.5905709558609811E-6,1.9609611308727029E-5,0,5.0022464651689871E-7,1.9432868097616863E-6,{"$f":"BW631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"BY631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CA631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CC631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CE631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CG631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0,{"$f":"CI631*Direct_cost_personnel*$F631*$G631/CPI_2001*12/1000000/$E631*$CK631","v":0},0]
["Ireland",2010,10460,1200,206985,1.1452310000000001,218.05600000000001,59.475723428571428,1.720357714285714,2.9587868571428571,47.279506285714284,0,1.9988125714285714,5.5182599999999997,195.083333333333,18,20.25,155.666666666667,0,0,1.1666666666666701,null,null,null,3,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX632","v":0},{"$f":"Include_Afghanistan*DY632","v":0},{"$f":"Include_Afghanistan*DZ632","v":0},null,null,null,22,null,{"$f":"IF(NOT(ISBLANK(AV632)),Personnel_plane*AV632,0)","v":0},5,null,{"$f":"IF(NOT(ISBLANK(AY632)),Personnel_plane*AY632,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA632)),Personnel_plane*BA632,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,5,{"$f":"DV632*Include_Iraq","v":0},0,78.333333333333329,80,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V632:$BV632))-IF($AV$19=BY$19,$AV632)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V632:$BV632))-IF($AV$19=CA$19,$AV632)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":3.3333333333333335},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V632:$BV632))-IF($AV$19=CC$19,$AV632)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V632:$BV632))-IF($AV$19=CE$19,$AV632)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V632:$BV632))-IF($AV$19=CG$19,$AV632)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V632:$BV632*INDIRECT(\"Months_non_UN_operation\"&$B632),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V632:$BV632))-IF($AV$19=CI$19,$AV632)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B632-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":4.7290651201084593E-4},3.5130299156083616E-4,{"$f":"P632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":4.3634261680624898E-5},3.2414116265331372E-5,{"$f":"Q632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":4.9088544390703017E-5},3.6465880798497801E-5,{"$f":"R632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":3.7735555934910881E-4},2.8032207955388491E-4,{"$f":"S632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"T632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"U632*(Direct_cost_personnel*$F632-UN_compensation)*$G632/CPI_2001*12/1000000/$E632*$CK632","v":2.8281465904108816E-6},2.1009149431233362E-6,9.3358067260676579E-4,2.7004172785825203E-5,4.6443591854900032E-5,7.4213865312193895E-4,0,3.1375032992918839E-5,8.6619221851182666E-5,{"$f":"BW632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":2.0805710337235529E-4},1.4406273895702833E-4,{"$f":"BY632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":1.9920360961182961E-4},1.3505881777221403E-4,{"$f":"CA632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"CC632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":8.8534937605257604E-6},9.0039211848142706E-6,{"$f":"CE632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"CG632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,{"$f":"CI632*Direct_cost_personnel*$F632*$G632/CPI_2001*12/1000000/$E632*$CK632","v":0},0,null,null,null,7]
["Italy",2010,326939,28975,2060887,1.074843,218.05600000000001,384.16676914285711,15.698862857142856,29.680124571428571,292.96314342857141,0,8.8402834285714267,36.984354857142854,2068.25,4.9166666666666696,1978.6666666666699,6.1666666666666696,7.9166666666666696,0,70.5833333333333,null,null,null,5,null,null,null,null,null,null,193,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX633","v":0},{"$f":"Include_Afghanistan*DY633","v":0},{"$f":"Include_Afghanistan*DZ633","v":0},null,null,null,1247,null,{"$f":"IF(NOT(ISBLANK(AV633)),Personnel_plane*AV633,0)","v":0},16,null,{"$f":"IF(NOT(ISBLANK(AY633)),Personnel_plane*AY633,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA633)),Personnel_plane*BA633,0)","v":0},null,null,null,null,null,78,1,null,null,null,1,null,null,null,null,null,null,17,{"$f":"DV633*Include_Iraq","v":0},0,1552.3333333333333,1558,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":1463},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V633:$BV633))-IF($AV$19=BY$19,$AV633)","v":1463},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":78},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V633:$BV633))-IF($AV$19=CA$19,$AV633)","v":78},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":11.333333333333334},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V633:$BV633))-IF($AV$19=CC$19,$AV633)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V633:$BV633))-IF($AV$19=CE$19,$AV633)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V633:$BV633))-IF($AV$19=CG$19,$AV633)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V633:$BV633*INDIRECT(\"Months_non_UN_operation\"&$B633),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V633:$BV633))-IF($AV$19=CI$19,$AV633)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B633-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":4.6964018389372697E-4},2.8897253021716913E-4,{"$f":"P633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.1164338148084094E-6},6.8694867975393801E-7,{"$f":"Q633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":4.4929838133577794E-4},2.7645609240809356E-4,{"$f":"R633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.400272920268174E-6},8.6159664918290518E-7,{"$f":"S633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.7976476679118451E-6},1.1061038063834591E-6,{"$f":"T633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,{"$f":"U633*(Direct_cost_personnel*$F633-UN_compensation)*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.6027448154961381E-5},9.8617886737556763E-6,6.0564286899130024E-4,2.4749419013817228E-5,4.67910221323041E-5,4.6185941353196508E-4,0,1.3936797892025057E-5,5.8306216421188872E-5,{"$f":"BW633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":3.8864899996066832E-4},2.176812290962647E-4,{"$f":"BY633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":3.6628311377010376E-4},2.044079834196632E-4,{"$f":"CA633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":1.9528423017134721E-5},1.0898033292367552E-5,{"$f":"CC633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":2.8374631734298312E-6},2.3752123842339536E-6,{"$f":"CE633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,{"$f":"CG633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,{"$f":"CI633*Direct_cost_personnel*$F633*$G633/CPI_2001*12/1000000/$E633*$CK633","v":0},0,null,null,null,3300]
["Japan",2010,247746,52800,5488424,1.2689589999999999,218.05600000000001,2118.0617897142856,48.272226857142854,118.75105542857143,1727.5150594285715,0,47.647318285714285,175.8761297142857,212.666666666667,0,30.6666666666667,2,6,0.5,173.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX634","v":0},{"$f":"Include_Afghanistan*DY634","v":0},{"$f":"Include_Afghanistan*DZ634","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV634)),Personnel_plane*AV634,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY634)),Personnel_plane*AY634,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA634)),Personnel_plane*BA634,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV634*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V634:$BV634))-IF($AV$19=BY$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V634:$BV634))-IF($AV$19=CA$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V634:$BV634))-IF($AV$19=CC$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V634:$BV634))-IF($AV$19=CE$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V634:$BV634))-IF($AV$19=CG$19,$AV634)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V634:$BV634*INDIRECT(\"Months_non_UN_operation\"&$B634),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V634:$BV634))-IF($AV$19=CI$19,$AV634)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B634-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":2.1743665928064684E-5},2.6830578279039633E-5,{"$f":"P634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"Q634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":3.1354502592193582E-6},3.868986209516685E-6,{"$f":"R634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":2.0448588647082742E-7},2.5232518757717481E-7,{"$f":"S634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":6.1345765941248235E-7},7.5697556273152453E-7,{"$f":"T634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":5.1121471617706856E-8},6.3081296894293702E-8,{"$f":"U634*(Direct_cost_personnel*$F634-UN_compensation)*$G634/CPI_2001*12/1000000/$E634*$CK634","v":1.7739150651344285E-5},2.1889210022319916E-5,1.2538395461618897E-3,2.8575949629377121E-5,7.0297651450900529E-5,1.0226456605847813E-3,0,2.8206019401941043E-5,1.041142650948897E-4,{"$f":"BW634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"BY634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CA634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CC634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CE634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CG634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0,{"$f":"CI634*Direct_cost_personnel*$F634*$G634/CPI_2001*12/1000000/$E634*$CK634","v":0},0]
["Luxembourg",2010,1000,150,53430,1.213341,218.05600000000001,7.8257571428571424,0.28288457142857143,0.49963371428571429,6.0294531428571423,0,0.15915599999999999,0.85462971428571421,1,0,1,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX635","v":0},{"$f":"Include_Afghanistan*DY635","v":0},{"$f":"Include_Afghanistan*DZ635","v":0},null,null,null,23,null,{"$f":"IF(NOT(ISBLANK(AV635)),Personnel_plane*AV635,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY635)),Personnel_plane*AY635,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA635)),Personnel_plane*BA635,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"DV635*Include_Iraq","v":0},0,24.666666666666668,25,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":24},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V635:$BV635))-IF($AV$19=BY$19,$AV635)","v":24},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V635:$BV635))-IF($AV$19=CA$19,$AV635)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0.66666666666666663},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V635:$BV635))-IF($AV$19=CC$19,$AV635)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V635:$BV635))-IF($AV$19=CE$19,$AV635)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V635:$BV635))-IF($AV$19=CG$19,$AV635)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V635:$BV635*INDIRECT(\"Months_non_UN_operation\"&$B635),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V635:$BV635))-IF($AV$19=CI$19,$AV635)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B635-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":1.0002872822982594E-5},9.1213070899071952E-6,{"$f":"P635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"Q635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":1.0002872822982594E-5},9.1213070899071952E-6,{"$f":"R635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"S635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"T635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"U635*(Direct_cost_personnel*$F635-UN_compensation)*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,4.7587422740689815E-4,1.7201846979978578E-5,3.0382083603139675E-5,3.6664329133470711E-4,0,9.6780716746751294E-6,5.1968933814397635E-5,{"$f":"BW635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":2.6889943058157952E-4},2.2803267724767989E-4,{"$f":"BY635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":2.6163187840369902E-4},2.189113701577727E-4,{"$f":"CA635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"CC635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":7.2675521778805265E-6},9.1213070899071952E-6,{"$f":"CE635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"CG635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,{"$f":"CI635*Direct_cost_personnel*$F635*$G635/CPI_2001*12/1000000/$E635*$CK635","v":0},0,null,null,null,9]
["Mexico",2010,280000,3622.9790720000001,1035400,0.62927120000000003,218.05600000000001,18.494890285714288,5.3369142857142851E-2,2.6109428571428572,8.0345451428571426,0,2.5795285714285714,5.2165045714285716,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX636","v":0},{"$f":"Include_Afghanistan*DY636","v":0},{"$f":"Include_Afghanistan*DZ636","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV636)),Personnel_plane*AV636,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY636)),Personnel_plane*AY636,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA636)),Personnel_plane*BA636,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV636*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V636:$BV636))-IF($AV$19=BY$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V636:$BV636))-IF($AV$19=CA$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V636:$BV636))-IF($AV$19=CC$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V636:$BV636))-IF($AV$19=CE$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V636:$BV636))-IF($AV$19=CG$19,$AV636)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V636:$BV636*INDIRECT(\"Months_non_UN_operation\"&$B636),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V636:$BV636))-IF($AV$19=CI$19,$AV636)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B636-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"P636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"Q636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"R636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"S636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"T636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"U636*(Direct_cost_personnel*$F636-UN_compensation)*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,5.8035615047004418E-5,1.6746847277261951E-7,8.1929480102896753E-6,2.5211815900784502E-5,0,8.0943722758826899E-6,1.6369010387274928E-5,{"$f":"BW636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"BY636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CA636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CC636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CE636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CG636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0,{"$f":"CI636*Direct_cost_personnel*$F636*$G636/CPI_2001*12/1000000/$E636*$CK636","v":0},0]
["Netherlands",2010,44042,11420,780719,1.1102780000000001,218.05600000000001,228.99398742857139,6.2680577142857139,11.013930857142856,183.77299371428569,0,7.4180314285714282,20.520973714285713,46,5.75,11.75,28.5,0,0,0,null,null,null,2,null,null,null,null,null,null,75,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX637","v":0},{"$f":"Include_Afghanistan*DY637","v":0},{"$f":"Include_Afghanistan*DZ637","v":0},null,null,null,8,null,{"$f":"IF(NOT(ISBLANK(AV637)),Personnel_plane*AV637,0)","v":0},3,null,{"$f":"IF(NOT(ISBLANK(AY637)),Personnel_plane*AY637,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA637)),Personnel_plane*BA637,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV637*Include_Iraq","v":0},0,90,90,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":90},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V637:$BV637))-IF($AV$19=BY$19,$AV637)","v":90},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V637:$BV637))-IF($AV$19=CA$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V637:$BV637))-IF($AV$19=CC$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V637:$BV637))-IF($AV$19=CE$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V637:$BV637))-IF($AV$19=CG$19,$AV637)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V637:$BV637*INDIRECT(\"Months_non_UN_operation\"&$B637),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V637:$BV637))-IF($AV$19=CI$19,$AV637)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B637-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":2.8574964362112035E-5},4.9637871098593661E-5,{"$f":"P637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":3.5718705452640043E-6},6.2047338873242076E-6,{"$f":"Q637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":7.2990398098873142E-6},1.267923881322773E-5,{"$f":"R637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":1.7704054006960723E-5},3.0753898398041726E-5,{"$f":"S637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"T637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"U637*(Direct_cost_personnel*$F637-UN_compensation)*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,9.5297240128664373E-4,2.608490326956439E-5,4.5835142897847625E-5,7.6478248655399955E-4,0,3.0870588798802196E-5,8.5399279766430142E-5,{"$f":"BW637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":6.1441415681437781E-5},9.7117573888552808E-5,{"$f":"BY637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":6.1441415681437781E-5},9.7117573888552808E-5,{"$f":"CA637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CC637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CE637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CG637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,{"$f":"CI637*Direct_cost_personnel*$F637*$G637/CPI_2001*12/1000000/$E637*$CK637","v":0},0,null,null,null,380]
["New Zealand",2010,9702,2070,140787,{"$f":"F604","v":1.4072560000000001},218.05600000000001,20.997476571428571,0.82479771428571425,1.5155554285714286,16.154555999999999,0,0.4828182857142857,2.019749142857143,30.5,0,8,3.0833333333333299,1,18.4166666666667,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX638","v":0},{"$f":"Include_Afghanistan*DY638","v":0},{"$f":"Include_Afghanistan*DZ638","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV638)),Personnel_plane*AV638,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY638)),Personnel_plane*AY638,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA638)),Personnel_plane*BA638,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,5,null,null,80,null,{"$f":"DV638*Include_Iraq","v":0},0,113,113,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V638:$BV638))-IF($AV$19=BY$19,$AV638)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V638:$BV638))-IF($AV$19=CA$19,$AV638)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V638:$BV638))-IF($AV$19=CC$19,$AV638)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V638:$BV638))-IF($AV$19=CE$19,$AV638)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":85},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V638:$BV638))-IF($AV$19=CG$19,$AV638)","v":85},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V638:$BV638*INDIRECT(\"Months_non_UN_operation\"&$B638),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V638:$BV638))-IF($AV$19=CI$19,$AV638)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B638-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":1.3595013621684547E-4},1.5017490033633209E-4,{"$f":"P638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"Q638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":3.5659052122451278E-5},3.9390137793136277E-5,{"$f":"R638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":1.3743593005528082E-5},1.5181615607771257E-5,{"$f":"S638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":4.4573815153064098E-6},4.9237672241420346E-6,{"$f":"T638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":8.2090109573559856E-5},9.0679379711282643E-5,{"$f":"U638*(Direct_cost_personnel*$F638-UN_compensation)*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,4.8456890657736223E-4,1.9034255149629361E-5,3.4975204490978421E-5,3.7280648989099858E-4,0,1.1142230733690986E-5,4.6610726312064822E-5,{"$f":"BW638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":5.422139868798124E-4},5.5638569632804986E-4,{"$f":"BY638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"CA638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":1.3435390825340486E-4},1.3786548227597695E-4,{"$f":"CC638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"CE638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,{"$f":"CG638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":4.0786007862640759E-4},4.1852021405207297E-4,{"$f":"CI638*Direct_cost_personnel*$F638*$G638/CPI_2001*12/1000000/$E638*$CK638","v":0},0,null,null,null,231]
["Norway",2010,26450,6670,417465,1.4911859999999999,218.05600000000001,105.65213999999999,3.0066188571428567,5.1748439999999993,84.324337714285704,0,3.4955057142857147,9.6508337142857137,111.333333333333,1,12.9166666666667,93.25,2.9166666666666701,0,1.25,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX639","v":0},{"$f":"Include_Afghanistan*DY639","v":0},{"$f":"Include_Afghanistan*DZ639","v":0},null,null,null,5,null,{"$f":"IF(NOT(ISBLANK(AV639)),Personnel_plane*AV639,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY639)),Personnel_plane*AY639,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA639)),Personnel_plane*BA639,0)","v":0},null,null,null,null,null,3,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"DV639*Include_Iraq","v":0},0,12,12,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V639:$BV639))-IF($AV$19=BY$19,$AV639)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V639:$BV639))-IF($AV$19=CA$19,$AV639)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V639:$BV639))-IF($AV$19=CC$19,$AV639)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V639:$BV639))-IF($AV$19=CE$19,$AV639)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V639:$BV639))-IF($AV$19=CG$19,$AV639)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V639:$BV639*INDIRECT(\"Months_non_UN_operation\"&$B639),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V639:$BV639))-IF($AV$19=CI$19,$AV639)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B639-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.7810333794658395E-4},2.1850244041582171E-4,{"$f":"P639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.5997305803585432E-6},1.9625967702019974E-6,{"$f":"Q639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":2.0663186662964567E-5},2.5350208281775863E-5,{"$f":"R639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.4917487661843411E-4},1.8301214882133625E-4,{"$f":"S639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":4.6658808593790877E-6},5.7242405797558322E-6,{"$f":"T639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"U639*(Direct_cost_personnel*$F639-UN_compensation)*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.9996632254481783E-6},2.453245962752497E-6,8.2226010702851258E-4,2.3399646644812208E-5,4.0274317030358835E-5,6.5627197853310875E-4,0,2.7204511927040468E-5,7.5109652893192217E-5,{"$f":"BW639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":2.0576651966329743E-5},2.3551161242423973E-5,{"$f":"BY639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":1.5432488974747307E-5},1.766337093181798E-5,{"$f":"CA639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":5.1441629915824359E-6},5.8877903106059932E-6,{"$f":"CC639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"CE639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"CG639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,{"$f":"CI639*Direct_cost_personnel*$F639*$G639/CPI_2001*12/1000000/$E639*$CK639","v":0},0,null,null,null,351]
["Poland",2010,100000,4762.7151359999998,469393,0.62138590000000005,218.05600000000001,20.400646285714284,1.3864577142857142,1.4160514285714285,15.330166285714284,0,9.6416571428571421E-2,2.1715542857142855,19,1,0.5,16.8333333333333,0.66666666666666696,0,0,null,null,1,null,null,null,null,null,null,null,184,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX640","v":0},{"$f":"Include_Afghanistan*DY640","v":0},{"$f":"Include_Afghanistan*DZ640","v":0},null,null,null,152,null,{"$f":"IF(NOT(ISBLANK(AV640)),Personnel_plane*AV640,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY640)),Personnel_plane*AY640,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA640)),Personnel_plane*BA640,0)","v":0},null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV640*Include_Iraq","v":0},0,342,342,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":342},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V640:$BV640))-IF($AV$19=BY$19,$AV640)","v":342},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V640:$BV640))-IF($AV$19=CA$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V640:$BV640))-IF($AV$19=CC$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V640:$BV640))-IF($AV$19=CE$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V640:$BV640))-IF($AV$19=CG$19,$AV640)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V640:$BV640*INDIRECT(\"Months_non_UN_operation\"&$B640),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V640:$BV640))-IF($AV$19=CI$19,$AV640)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B640-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":1.0131132448469449E-5},6.2635794624277888E-6,{"$f":"P640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":5.3321749728786571E-7},3.2966207696988371E-7,{"$f":"Q640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":2.6660874864393286E-7},1.6483103848494185E-7,{"$f":"R640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":8.9758278710123909E-6},5.5493116289930299E-6,{"$f":"S640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":3.5547833152524395E-7},2.1977471797992252E-7,{"$f":"T640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"U640*(Direct_cost_personnel*$F640-UN_compensation)*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,1.4120767742840107E-4,9.596679974990342E-6,9.8015195473372097E-6,1.0611120576669017E-4,0,6.6736905911514921E-7,1.5030903080268195E-5,{"$f":"BW640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":2.1733647070472188E-4},1.1274443032370019E-4,{"$f":"BY640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":2.1733647070472188E-4},1.1274443032370019E-4,{"$f":"CA640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CC640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CE640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CG640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,{"$f":"CI640*Direct_cost_personnel*$F640*$G640/CPI_2001*12/1000000/$E640*$CK640","v":0},0,null,null,null,2417]
["Portugal",2010,43340,4630,228984,0.83970210000000001,218.05600000000001,42.957618857142855,1.2841011428571429,1.6706862857142855,36.896999999999998,0,1.2748079999999999,1.8310234285714286,349.16666666666703,0,147.75,2,1,198.416666666667,0,null,null,null,2,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX641","v":0},{"$f":"Include_Afghanistan*DY641","v":0},{"$f":"Include_Afghanistan*DZ641","v":0},null,null,null,301,null,{"$f":"IF(NOT(ISBLANK(AV641)),Personnel_plane*AV641,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY641)),Personnel_plane*AY641,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA641)),Personnel_plane*BA641,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"DV641*Include_Iraq","v":0},0,368,373,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":358},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V641:$BV641))-IF($AV$19=BY$19,$AV641)","v":358},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V641:$BV641))-IF($AV$19=CA$19,$AV641)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":10},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V641:$BV641))-IF($AV$19=CC$19,$AV641)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V641:$BV641))-IF($AV$19=CE$19,$AV641)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V641:$BV641))-IF($AV$19=CG$19,$AV641)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V641:$BV641*INDIRECT(\"Months_non_UN_operation\"&$B641),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V641:$BV641))-IF($AV$19=CI$19,$AV641)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B641-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":5.4145978896984247E-4},5.2926200295426733E-4,{"$f":"P641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"Q641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":2.2911890354260851E-4},2.2395740602336871E-4,{"$f":"R641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":3.1014403186816714E-6},3.031572331957614E-6,{"$f":"S641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":1.5507201593408357E-6},1.515786165978807E-6,{"$f":"T641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":3.0768872494921142E-4},3.0075723843296214E-4,{"$f":"U641*(Direct_cost_personnel*$F641-UN_compensation)*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,6.0951732624938164E-4,1.8219862181628327E-5,2.3705043830676851E-5,5.235243801899876E-4,0,1.8088003579186318E-5,2.5980036467902623E-5,{"$f":"BW641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":6.4781297031113894E-4},5.6538823991009505E-4,{"$f":"BY641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":6.3020935698746656E-4},5.426514474204129E-4,{"$f":"CA641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"CC641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":1.7603613323672249E-5},2.2736792489682104E-5,{"$f":"CE641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"CG641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,{"$f":"CI641*Direct_cost_personnel*$F641*$G641/CPI_2001*12/1000000/$E641*$CK641","v":0},0,null,null,null,26]
["Russia",2010,1046000,16427.937792000001,1487293,0.52617990000000003,218.05600000000001,217.2892234285714,5.4827451428571425,10.985199428571427,182.68222114285712,0,3.4993062857142858,14.639751428571426,353.5,0.91666666666666696,4.4166666666666696,336.33333333333297,0,3.9166666666666701,7.9166666666666696,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX642","v":0},{"$f":"Include_Afghanistan*DY642","v":0},{"$f":"Include_Afghanistan*DZ642","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV642)),Personnel_plane*AV642,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY642)),Personnel_plane*AY642,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA642)),Personnel_plane*BA642,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV642*Include_Iraq","v":0},0,5,5,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V642:$BV642))-IF($AV$19=BY$19,$AV642)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V642:$BV642))-IF($AV$19=CA$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V642:$BV642))-IF($AV$19=CC$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V642:$BV642))-IF($AV$19=CE$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V642:$BV642))-IF($AV$19=CG$19,$AV642)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V642:$BV642*INDIRECT(\"Months_non_UN_operation\"&$B642),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V642:$BV642))-IF($AV$19=CI$19,$AV642)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B642-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":4.8625890303633032E-5},1.2128169054037153E-5,{"$f":"P642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":1.2609259626118892E-7},3.1449754737012905E-8,{"$f":"Q642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":6.0753705471300148E-7},1.5153063646015312E-7,{"$f":"R642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":4.6264519864559817E-5},1.1539200919871263E-5,{"$f":"S642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"T642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":5.3875927493417125E-7},1.3437622478541885E-7,{"$f":"U642*(Direct_cost_personnel*$F642-UN_compensation)*$G642/CPI_2001*12/1000000/$E642*$CK642","v":1.0889815131648136E-6},2.7161151818329325E-7,4.7467094226152521E-4,1.1977123218884849E-5,2.3997301299228308E-5,3.9907152630978685E-4,0,7.6442769949320454E-6,3.1980714438693022E-5,{"$f":"BW642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":8.4915983335316747E-7},1.7154411674734303E-7,{"$f":"BY642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":8.4915983335316747E-7},1.7154411674734303E-7,{"$f":"CA642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CC642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CE642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CG642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0,{"$f":"CI642*Direct_cost_personnel*$F642*$G642/CPI_2001*12/1000000/$E642*$CK642","v":0},0]
["Saudi Arabia",2010,234000,26928.82432,451394,0.69720629999999995,218.05600000000001,14.522708571428572,1.5664834285714284,1.0295828571428569,11.262143999999999,0,0,0.66449828571428571,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX643","v":0},{"$f":"Include_Afghanistan*DY643","v":0},{"$f":"Include_Afghanistan*DZ643","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV643)),Personnel_plane*AV643,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY643)),Personnel_plane*AY643,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA643)),Personnel_plane*BA643,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV643*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V643:$BV643))-IF($AV$19=BY$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V643:$BV643))-IF($AV$19=CA$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V643:$BV643))-IF($AV$19=CC$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V643:$BV643))-IF($AV$19=CE$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V643:$BV643))-IF($AV$19=CG$19,$AV643)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V643:$BV643*INDIRECT(\"Months_non_UN_operation\"&$B643),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V643:$BV643))-IF($AV$19=CI$19,$AV643)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B643-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"P643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"Q643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"R643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"S643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"T643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"U643*(Direct_cost_personnel*$F643-UN_compensation)*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,1.0453045311834984E-4,1.1275115918328333E-5,7.4106536016126519E-6,8.106180810652335E-5,0,0,4.7828754918854845E-6,{"$f":"BW643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"BY643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CA643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CC643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CE643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CG643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0,{"$f":"CI643*Direct_cost_personnel*$F643*$G643/CPI_2001*12/1000000/$E643*$CK643","v":0},0]
["Slovakia",2010,17000,510.88147199999997,87235,0.68571079999999995,218.05600000000001,3.2585759999999997,0.24550971428571428,0.24995314285714282,2.3726091428571427,0,7.5336E-2,0.315168,198.333333333333,196.333333333333,2,0,0,0,0,null,null,null,3,null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX644","v":0},{"$f":"Include_Afghanistan*DY644","v":0},{"$f":"Include_Afghanistan*DZ644","v":0},null,null,null,141,null,{"$f":"IF(NOT(ISBLANK(AV644)),Personnel_plane*AV644,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY644)),Personnel_plane*AY644,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA644)),Personnel_plane*BA644,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV644*Include_Iraq","v":0},0,185,185,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":185},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V644:$BV644))-IF($AV$19=BY$19,$AV644)","v":185},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V644:$BV644))-IF($AV$19=CA$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V644:$BV644))-IF($AV$19=CC$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V644:$BV644))-IF($AV$19=CE$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V644:$BV644))-IF($AV$19=CG$19,$AV644)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V644:$BV644*INDIRECT(\"Months_non_UN_operation\"&$B644),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V644:$BV644))-IF($AV$19=CI$19,$AV644)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B644-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.3924876309852266E-4},2.2198680951468277E-4,{"$f":"P644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.3280255708408363E-4},2.1974828706579523E-4,{"$f":"Q644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.4462060144388937E-6},2.2385224488875613E-6,{"$f":"R644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"S644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"T644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"U644*(Direct_cost_personnel*$F644-UN_compensation)*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,1.2136349697753962E-4,9.1438461056826352E-6,9.3093386490508066E-6,8.8366250330827248E-5,0,2.8058392403000342E-6,1.1738222651678895E-5,{"$f":"BW644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.9807754985758803E-4},2.070633265220994E-4,{"$f":"BY644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":6.9807754985758803E-4},2.070633265220994E-4,{"$f":"CA644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CC644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CE644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CG644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,{"$f":"CI644*Direct_cost_personnel*$F644*$G644/CPI_2001*12/1000000/$E644*$CK644","v":0},0,null,null,null,300]
["South Korea",2010,655000,25400,1014890,0.71566010000000002,218.05600000000001,210.96138171428572,6.7811845714285708,13.385821714285713,160.35883200000001,0,6.806742857142857,23.62880057142857,618,0,384.33333333333297,13.9166666666667,13.9166666666667,4,201.833333333333,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX645","v":0},{"$f":"Include_Afghanistan*DY645","v":0},{"$f":"Include_Afghanistan*DZ645","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV645)),Personnel_plane*AV645,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY645)),Personnel_plane*AY645,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA645)),Personnel_plane*BA645,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV645*Include_Iraq","v":0},0,3,3,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V645:$BV645))-IF($AV$19=BY$19,$AV645)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V645:$BV645))-IF($AV$19=CA$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V645:$BV645))-IF($AV$19=CC$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V645:$BV645))-IF($AV$19=CE$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V645:$BV645))-IF($AV$19=CG$19,$AV645)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V645:$BV645*INDIRECT(\"Months_non_UN_operation\"&$B645),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V645:$BV645))-IF($AV$19=CI$19,$AV645)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B645-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.7996673140251772E-4},7.6720762599597956E-5,{"$f":"P645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"Q645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.1192105787869617E-4},4.7712534669544973E-5,{"$f":"R645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":4.0526488867611273E-6},1.7276655008269807E-6,{"$f":"S645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":4.0526488867611273E-6},1.7276655008269807E-6,{"$f":"T645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.1648332129612797E-6},4.9657451520775381E-7,{"$f":"U645*(Direct_cost_personnel*$F645-UN_compensation)*$G645/CPI_2001*12/1000000/$E645*$CK645","v":5.8775542537337795E-5},2.5056322413191206E-5,6.7535944914641445E-4,2.1708888325934001E-5,4.285258802284348E-5,5.1336340123121521E-4,0,2.1790709129442504E-5,7.5643862436979166E-5,{"$f":"BW645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.0155254340071623E-6},3.7243088640581533E-7,{"$f":"BY645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":1.0155254340071623E-6},3.7243088640581533E-7,{"$f":"CA645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CC645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CE645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CG645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,{"$f":"CI645*Direct_cost_personnel*$F645*$G645/CPI_2001*12/1000000/$E645*$CK645","v":0},0,null,null,null,246]
["Spain",2010,142212,15950,1395019,0.95233970000000001,218.05600000000001,313.00473257142852,11.302575428571428,9.963106285714284,259.10646685714283,0,7.5424062857142857,25.090177714285712,1129.8333333333301,1,1071.5,3.3333333333333299,0,9.6666666666666696,44.3333333333333,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX646","v":0},{"$f":"Include_Afghanistan*DY646","v":0},{"$f":"Include_Afghanistan*DZ646","v":0},null,null,null,3,null,{"$f":"IF(NOT(ISBLANK(AV646)),Personnel_plane*AV646,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY646)),Personnel_plane*AY646,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA646)),Personnel_plane*BA646,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,38,{"$f":"DV646*Include_Iraq","v":0},0,42.333333333333336,55,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":17},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V646:$BV646))-IF($AV$19=BY$19,$AV646)","v":17},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V646:$BV646))-IF($AV$19=CA$19,$AV646)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":25.333333333333332},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V646:$BV646))-IF($AV$19=CC$19,$AV646)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V646:$BV646))-IF($AV$19=CE$19,$AV646)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V646:$BV646))-IF($AV$19=CG$19,$AV646)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V646:$BV646*INDIRECT(\"Months_non_UN_operation\"&$B646),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V646:$BV646))-IF($AV$19=CI$19,$AV646)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B646-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":3.3138183373323165E-4},2.9512751203601603E-4,{"$f":"P646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":2.9330151975208676E-7},2.6121331645022878E-7,{"$f":"Q646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":3.1427257841436088E-4},2.7989006857642018E-4,{"$f":"R646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":9.7767173250695465E-7},8.7071105483409521E-7,{"$f":"S646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"T646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":2.8352480242701727E-6},2.5250620590188794E-6,{"$f":"U646*(Direct_cost_personnel*$F646-UN_compensation)*$G646/CPI_2001*12/1000000/$E646*$CK646","v":1.30030340423425E-5},1.1580457029293467E-5,7.2899034092578099E-4,2.6323781903627835E-5,2.3204148347006893E-5,6.0346088079405889E-4,0,1.7566320114245794E-5,5.843520976684157E-5,{"$f":"BW646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":1.3873177767401611E-5},1.4366732404762583E-5,{"$f":"BY646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":5.5711186310037984E-6},4.4406263796538895E-6,{"$f":"CA646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"CC646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":8.3020591363978146E-6},9.9261060251086937E-6,{"$f":"CE646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"CG646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,{"$f":"CI646*Direct_cost_personnel*$F646*$G646/CPI_2001*12/1000000/$E646*$CK646","v":0},0,null,null,null,1537]
["Sweden",2010,21070,6100,462098,1.2538210000000001,218.05600000000001,83.746770857142849,3.2161337142857138,5.9067788571428572,64.870424571428572,0,1.881588,7.8718457142857146,57.5,0,6.1666666666666696,38.6666666666667,9.5,1,2.1666666666666701,null,null,null,2,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX647","v":0},{"$f":"Include_Afghanistan*DY647","v":0},{"$f":"Include_Afghanistan*DZ647","v":0},null,5,null,246,null,{"$f":"IF(NOT(ISBLANK(AV647)),Personnel_plane*AV647,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY647)),Personnel_plane*AY647,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA647)),Personnel_plane*BA647,0)","v":0},null,null,null,null,null,null,1,null,null,null,2,null,null,null,null,null,null,4,{"$f":"DV647*Include_Iraq","v":0},0,{"$f":"SUMPRODUCT(V647:BV647,INDIRECT(\"Months_non_UN_operation\"&B647))/12","v":263.66666666666669},{"$f":"SUM(W647:BV647)-AV647","v":265},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":256},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V647:$BV647))-IF($AV$19=BY$19,$AV647)","v":256},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V647:$BV647))-IF($AV$19=CA$19,$AV647)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":2.6666666666666665},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V647:$BV647))-IF($AV$19=CC$19,$AV647)","v":4},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V647:$BV647))-IF($AV$19=CE$19,$AV647)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V647:$BV647))-IF($AV$19=CG$19,$AV647)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V647:$BV647*INDIRECT(\"Months_non_UN_operation\"&$B647),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V647:$BV647))-IF($AV$19=CI$19,$AV647)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B647-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":6.8921371881918055E-5},1.1704424050499056E-4,{"$f":"P647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,{"$f":"Q647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":7.3915674192201991E-6},1.2552570720825076E-5,{"$f":"R647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":4.6347125439434775E-5},7.8708011006254562E-5,{"$f":"S647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":1.1387009267447329E-5},1.9337744083433216E-5,{"$f":"T647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":1.1986325544681398E-6},2.0355520087824442E-6,{"$f":"U647*(Direct_cost_personnel*$F647-UN_compensation)*$G647/CPI_2001*12/1000000/$E647*$CK647","v":2.5970372013476401E-6},4.4103626856953025E-6,5.8882328264403517E-4,2.2612626035435358E-5,4.1530543576995641E-5,4.5610375124574695E-4,0,1.3229439313350302E-5,5.5346922472507E-5,{"$f":"BW647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":3.4343013299519774E-4},5.394212823273477E-4,{"$f":"BY647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":3.3344417464009081E-4},5.2110131424830571E-4,{"$f":"CA647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,{"$f":"CC647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":3.4733768191676129E-6},8.1422080351297766E-6,{"$f":"CE647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,{"$f":"CG647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":6.5125815359392729E-6},1.0177760043912223E-5,{"$f":"CI647*Direct_cost_personnel*$F647*$G647/CPI_2001*12/1000000/$E647*$CK647","v":0},0,null,null,null,500]
["Switzerland",2010,25620,4450,527920,1.448312,218.05600000000001,131.51102742857142,3.7693817142857138,6.7067194285714287,104.03685085714285,0,4.5092297142857136,12.488845714285715,26.6666666666667,0,12.1666666666667,11.5833333333333,2.9166666666666701,0,0,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX648","v":0},{"$f":"Include_Afghanistan*DY648","v":0},{"$f":"Include_Afghanistan*DZ648","v":0},null,5,null,200,null,{"$f":"IF(NOT(ISBLANK(AV648)),Personnel_plane*AV648,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY648)),Personnel_plane*AY648,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA648)),Personnel_plane*BA648,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV648*Include_Iraq","v":0},0,225,225,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":220},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V648:$BV648))-IF($AV$19=BY$19,$AV648)","v":220},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V648:$BV648))-IF($AV$19=CA$19,$AV648)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V648:$BV648))-IF($AV$19=CC$19,$AV648)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V648:$BV648))-IF($AV$19=CE$19,$AV648)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V648:$BV648))-IF($AV$19=CG$19,$AV648)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V648:$BV648*INDIRECT(\"Months_non_UN_operation\"&$B648),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V648:$BV648))-IF($AV$19=CI$19,$AV648)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B648-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":3.2694352093268721E-5},2.8505751518310963E-5,{"$f":"P648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"Q648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":1.4916798142553875E-5},1.3005749130229395E-5,{"$f":"R648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":1.4201609190513542E-5},1.2382185815766273E-5,{"$f":"S648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":3.5759447602012657E-6},3.1178165723152606E-6,{"$f":"T648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"U648*(Direct_cost_personnel*$F648-UN_compensation)*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,8.0936617045103626E-4,2.3198131006288429E-5,4.1275563930489972E-5,6.4028020471336997E-4,0,2.7751421739273491E-5,7.6860849061614452E-5,{"$f":"BW648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":2.9631814786295425E-4},2.4051727843574843E-4,{"$f":"BY648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":2.8973330013266641E-4},2.3517245002606515E-4,{"$f":"CA648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"CC648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"CE648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0,{"$f":"CG648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":6.5848477302878736E-6},5.3448284096832982E-6,{"$f":"CI648*Direct_cost_personnel*$F648*$G648/CPI_2001*12/1000000/$E648*$CK648","v":0},0]
["Turkey",2010,511000,9276.5091840000005,734587,0.65884169999999997,218.05600000000001,6.8133788571428573,0.92060057142857132,0.68505428571428573,4.9895022857142859,0,0.21822171428571427,0,581.66666666666697,1.1666666666666701,421.66666666666703,100.666666666667,0.75,19.5833333333333,37.8333333333333,null,null,null,2,null,null,null,null,null,null,280,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX649","v":0},{"$f":"Include_Afghanistan*DY649","v":0},{"$f":"Include_Afghanistan*DZ649","v":0},null,null,null,479,null,{"$f":"IF(NOT(ISBLANK(AV649)),Personnel_plane*AV649,0)","v":0},12,null,{"$f":"IF(NOT(ISBLANK(AY649)),Personnel_plane*AY649,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA649)),Personnel_plane*BA649,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV649*Include_Iraq","v":0},0,774,774,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":774},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V649:$BV649))-IF($AV$19=BY$19,$AV649)","v":774},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V649:$BV649))-IF($AV$19=CA$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V649:$BV649))-IF($AV$19=CC$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V649:$BV649))-IF($AV$19=CE$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V649:$BV649))-IF($AV$19=CG$19,$AV649)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V649:$BV649*INDIRECT(\"Months_non_UN_operation\"&$B649),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V649:$BV649))-IF($AV$19=CI$19,$AV649)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B649-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":2.1242296282144175E-4},4.6703089354510848E-5,{"$f":"P649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":4.2606324921206192E-7},9.3673818189563536E-8,{"$f":"Q649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":1.539914315009306E-4},3.3856394288513605E-5,{"$f":"R649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":3.6763171789155065E-5},8.0827123123566275E-6,{"$f":"S649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":2.7389780306489607E-7},6.0218883121862091E-8,{"$f":"T649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":7.15177596891672E-6},1.5723819481819521E-6,{"$f":"U649*(Direct_cost_personnel*$F649-UN_compensation)*$G649/CPI_2001*12/1000000/$E649*$CK649","v":1.3816622510162524E-5},3.0377081041472629E-6,3.0134937340286155E-5,4.0717302115598396E-6,3.0299310235848877E-6,2.2068101876000223E-5,0,9.6517422914120282E-7,0,{"$f":"BW649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":3.3324260450117213E-4},6.2145887381761681E-5,{"$f":"BY649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":3.3324260450117213E-4},6.2145887381761681E-5,{"$f":"CA649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CC649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CE649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CG649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,{"$f":"CI649*Direct_cost_personnel*$F649*$G649/CPI_2001*12/1000000/$E649*$CK649","v":0},0,null,null,null,1790]
["United Kingdom",2010,178470,55790,2263099,1.006691,218.05600000000001,615.74469085714281,22.777812000000001,45.284801142857141,472.90658914285706,0,14.425347428571428,60.350141142857133,281.08333333333297,271.5,1,8.1666666666666696,0.41666666666666702,0,0,null,null,1,2,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX650","v":0},{"$f":"Include_Afghanistan*DY650","v":0},{"$f":"Include_Afghanistan*DZ650","v":0},null,null,null,4,null,{"$f":"IF(NOT(ISBLANK(AV650)),Personnel_plane*AV650,0)","v":0},10,null,{"$f":"IF(NOT(ISBLANK(AY650)),Personnel_plane*AY650,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA650)),Personnel_plane*BA650,0)","v":0},null,null,null,null,null,null,1,null,null,null,3,null,30,null,null,null,null,2,{"$f":"DV650*Include_Iraq","v":0},0,56.333333333333336,57,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V650:$BV650))-IF($AV$19=BY$19,$AV650)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V650:$BV650))-IF($AV$19=CA$19,$AV650)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":31.333333333333332},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V650:$BV650))-IF($AV$19=CC$19,$AV650)","v":32},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V650:$BV650))-IF($AV$19=CE$19,$AV650)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V650:$BV650))-IF($AV$19=CG$19,$AV650)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V650:$BV650*INDIRECT(\"Months_non_UN_operation\"&$B650),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V650:$BV650))-IF($AV$19=CI$19,$AV650)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B650-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":5.4059567386876013E-5},1.2614605487122759E-4,{"$f":"P650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":5.2216445462923889E-5},1.2184519619640086E-4,{"$f":"Q650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":1.9232576597762017E-7},4.4878525302541758E-7,{"$f":"R650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":1.5706604221505655E-6},3.6650795663742451E-6,{"$f":"S650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":8.0135735824008463E-8},1.8699385542725749E-7,{"$f":"T650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"U650*(Direct_cost_personnel*$F650-UN_compensation)*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,8.8399155439924416E-4,3.2700880307493088E-5,6.5012954796588778E-5,6.7892656977699951E-4,0,2.0709695894220101E-5,8.6641453623942675E-5,{"$f":"BW650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":1.2029284650648795E-5},2.5580759422448801E-5,{"$f":"BY650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":5.3384399337198809E-6},1.121963132563544E-5,{"$f":"CA650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"CC650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":6.6908447169289152E-6},1.4361128096813362E-5,{"$f":"CE650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"CG650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,{"$f":"CI650*Direct_cost_personnel*$F650*$G650/CPI_2001*12/1000000/$E650*$CK650","v":0},0,null,null,null,9500]
["United States",2010,1563996,722100,14526550,1,218.05600000000001,2421.9015342857142,81.468493714285714,154.38028114285714,1865.338601142857,0,56.521619999999999,264.19253828571425,85.9166666666667,0,5.3333333333333304,28.75,8.3333333333333301E-2,0,51.75,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX651","v":0},{"$f":"Include_Afghanistan*DY651","v":0},{"$f":"Include_Afghanistan*DZ651","v":0},null,null,null,810,null,{"$f":"IF(NOT(ISBLANK(AV651)),Personnel_plane*AV651,0)","v":0},18,null,{"$f":"IF(NOT(ISBLANK(AY651)),Personnel_plane*AY651,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA651)),Personnel_plane*BA651,0)","v":0},null,null,null,null,null,688,2,null,null,null,5,null,3,null,null,null,null,null,{"$f":"DV651*Include_Iraq","v":0},0,1535,1535,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":844},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V651:$BV651))-IF($AV$19=BY$19,$AV651)","v":844},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":688},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V651:$BV651))-IF($AV$19=CA$19,$AV651)","v":688},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V651:$BV651))-IF($AV$19=CC$19,$AV651)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V651:$BV651))-IF($AV$19=CE$19,$AV651)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V651:$BV651))-IF($AV$19=CG$19,$AV651)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V651:$BV651*INDIRECT(\"Months_non_UN_operation\"&$B651),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V651:$BV651))-IF($AV$19=CI$19,$AV651)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B651-'Humanitarian interventions data'!First_year)","v":3.2490095854249428},{"$f":"O651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.5552839319849144E-6},8.8721246651057742E-6,{"$f":"P651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"Q651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":1.5862092303301103E-7},5.5074294720346178E-7,{"$f":"R651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":8.5506591322482551E-7},2.9688486997686625E-6,{"$f":"S651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.4784519223907974E-9},8.6053585500540903E-9,{"$f":"T651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"U651*(Direct_cost_personnel*$F651-UN_compensation)*$G651/CPI_2001*12/1000000/$E651*$CK651","v":1.5391186438046859E-6},5.3439276595835916E-6,5.4168273264124382E-4,1.8221251225366381E-5,3.4528708690896351E-5,4.172018128995733E-4,0,1.2641631024830131E-5,5.9089328800577683E-5,{"$f":"BW651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":5.0725649344931679E-5},1.5851070449199642E-4,{"$f":"BY651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.7890845633304455E-5},8.7155071394947884E-5,{"$f":"CA651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":2.273566563473159E-5},7.1045840189246621E-5,{"$f":"CC651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":9.9138076895631947E-8},3.0979290780194743E-7,{"$f":"CE651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"CG651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,{"$f":"CI651*Direct_cost_personnel*$F651*$G651/CPI_2001*12/1000000/$E651*$CK651","v":0},0,null,null,null,90000,null,7000]
["Australia",2011,56552,27680,1488221,1.6403025970153802,224.93899999999999,284.55640971428568,2.1145234285714283,18.241955999999998,216.0636754285714,0,6.0455554285714284,42.090699428571426,103.454545454545,13,13.818181818181801,20.636363636363601,2,54,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX652","v":0},{"$f":"Include_Afghanistan*DY652","v":0},{"$f":"Include_Afghanistan*DZ652","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV652)),Personnel_plane*AV652,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY652)),Personnel_plane*AY652,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA652)),Personnel_plane*BA652,0)","v":0},null,null,null,null,null,25,null,null,null,null,null,null,null,80,null,null,null,null,{"$f":"DV652*Include_Iraq","v":0},0,105,105,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V652:$BV652))-IF($AV$19=BY$19,$AV652)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":25},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V652:$BV652))-IF($AV$19=CA$19,$AV652)","v":25},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V652:$BV652))-IF($AV$19=CC$19,$AV652)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V652:$BV652))-IF($AV$19=CE$19,$AV652)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":80},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V652:$BV652))-IF($AV$19=CG$19,$AV652)","v":80},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V652:$BV652*INDIRECT(\"Months_non_UN_operation\"&$B652),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V652:$BV652))-IF($AV$19=CI$19,$AV652)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B652-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":5.6828950174212835E-5},1.1848251321600602E-4,{"$f":"P652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":7.1410719463202731E-6},1.4888400166861978E-5,{"$f":"Q652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":7.5905100408439188E-6},1.5825432345195931E-5,{"$f":"R652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":1.1335827495207687E-5},2.3634033831312336E-5,{"$f":"S652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":1.0986264532800421E-6},2.2905231025941509E-6,{"$f":"T652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":2.9662914238561139E-5},6.1844123770042066E-5,{"$f":"U652*(Direct_cost_personnel*$F652-UN_compensation)*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,6.6581708702214033E-4,4.947651086352657E-6,4.2683297901113118E-5,5.0555489904301535E-4,0,1.4145645529207825E-5,9.8485593462451399E-5,{"$f":"BW652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":6.142247047283942E-5},1.2025246288619292E-4,{"$f":"BY652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,{"$f":"CA652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":1.4624397731628435E-5},2.8631538782426887E-5,{"$f":"CC652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,{"$f":"CE652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,{"$f":"CG652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":4.6798072741210999E-5},9.1620924103766037E-5,{"$f":"CI652*Direct_cost_personnel*$F652*$G652/CPI_2001*12/1000000/$E652*$CK652","v":0},0,null,null,null,1550]
["Austria",2011,25758,2880,419243,1.2080807564092728,224.93899999999999,111.30599314285713,0.93091714285714289,8.0309914285714292,89.643623999999988,0,2.6615434285714286,10.038917142857143,418.09090909090901,3.6363636363636398,412.18181818181802,2.2727272727272698,0,0,0,null,null,null,2,null,null,null,null,null,null,360,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX653","v":0},{"$f":"Include_Afghanistan*DY653","v":0},{"$f":"Include_Afghanistan*DZ653","v":0},null,null,null,592,null,{"$f":"IF(NOT(ISBLANK(AV653)),Personnel_plane*AV653,0)","v":0},14,null,{"$f":"IF(NOT(ISBLANK(AY653)),Personnel_plane*AY653,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA653)),Personnel_plane*BA653,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV653*Include_Iraq","v":0},0,970,970,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":969},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V653:$BV653))-IF($AV$19=BY$19,$AV653)","v":969},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V653:$BV653))-IF($AV$19=CA$19,$AV653)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V653:$BV653))-IF($AV$19=CC$19,$AV653)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V653:$BV653))-IF($AV$19=CE$19,$AV653)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V653:$BV653))-IF($AV$19=CG$19,$AV653)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V653:$BV653*INDIRECT(\"Months_non_UN_operation\"&$B653),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V653:$BV653))-IF($AV$19=CI$19,$AV653)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B653-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":5.8648614141398089E-4},3.8827483648608491E-4,{"$f":"P653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":5.1009884010783342E-6},3.3770370644582328E-6,{"$f":"Q653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":5.7819703526222838E-4},3.8278715125634007E-4,{"$f":"R653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":3.1881177506739522E-6},2.1106481652863906E-6,{"$f":"S653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"T653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"U653*(Direct_cost_personnel*$F653-UN_compensation)*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,9.2449958643315547E-4,7.7321309416858912E-6,6.6704838119841761E-5,7.4457350385438487E-4,0,2.2106588598783576E-5,8.3382524918459281E-5,{"$f":"BW653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":1.4834855413335235E-3},9.0082463694423254E-4,{"$f":"BY653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":1.4819561747960665E-3},8.9989595175150666E-4,{"$f":"CA653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"CC653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":1.5293665374572409E-6},9.2868519272601318E-7,{"$f":"CE653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"CG653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,{"$f":"CI653*Direct_cost_personnel*$F653*$G653/CPI_2001*12/1000000/$E653*$CK653","v":0},0,null,null,null,3]
["Belgium",2011,34336,3880,513396,1.2768988296514057,224.93899999999999,177.05022342857143,1.1759554285714284,13.333803428571427,140.3120057142857,0,3.3621154285714283,18.866343428571426,122.272727272727,0,93.636363636363598,28.636363636363601,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,{"$f":"Include_Afghanistan*DX654","v":0},{"$f":"Include_Afghanistan*DY654","v":0},{"$f":"Include_Afghanistan*DZ654","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV654)),Personnel_plane*AV654,0)","v":0},1,8,{"$f":"IF(NOT(ISBLANK(AY654)),Personnel_plane*AY654,0)","v":400},6,{"$f":"IF(NOT(ISBLANK(BA654)),Personnel_plane*BA654,0)","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"DV654*Include_Iraq","v":0},0,181.66666666666666,729,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":2},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V654:$BV654))-IF($AV$19=BY$19,$AV654)","v":2},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":166.66666666666666},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V654:$BV654))-IF($AV$19=CA$19,$AV654)","v":714},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":13},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V654:$BV654))-IF($AV$19=CC$19,$AV654)","v":13},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V654:$BV654))-IF($AV$19=CE$19,$AV654)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V654:$BV654))-IF($AV$19=CG$19,$AV654)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V654:$BV654*INDIRECT(\"Months_non_UN_operation\"&$B654),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V654:$BV654))-IF($AV$19=CI$19,$AV654)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B654-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":1.4876394498524915E-4},9.3715868872605151E-5,{"$f":"P654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"Q654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":1.1392331846454044E-4},7.1767542705415227E-5,{"$f":"R654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":3.4840626520708941E-5},2.1948326167190076E-5,{"$f":"S654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"T654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"U654*(Direct_cost_personnel*$F654-UN_compensation)*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,1.200875517046861E-3,7.9761327377228683E-6,9.0438960066869636E-5,9.5169183719219042E-4,0,2.2804162714235776E-5,1.2796442433584204E-4,{"$f":"BW654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":2.3980635776299039E-4},5.5874167471332522E-4,{"$f":"BY654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":2.6400699937209951E-6},1.5328989704069278E-6,{"$f":"CA654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":2.2000583281008297E-4},5.4724493243527321E-4,{"$f":"CC654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":1.7160454959186469E-5},9.9638433076450316E-6,{"$f":"CE654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"CG654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,{"$f":"CI654*Direct_cost_personnel*$F654*$G654/CPI_2001*12/1000000/$E654*$CK654","v":0},0,null,null,null,577]
["Brazil",2011,318480,36600,2492908,1.0904185891012146,224.93899999999999,50.19313714285714,0.43282971428571426,2.9241085714285711,39.762317142857142,0,1.6979708571428571,5.3759108571428564,2299.45454545455,0.90909090909090895,52.454545454545503,35.818181818181799,0,20.090909090909101,2190.1818181818198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX655","v":0},{"$f":"Include_Afghanistan*DY655","v":0},{"$f":"Include_Afghanistan*DZ655","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV655)),Personnel_plane*AV655,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY655)),Personnel_plane*AY655,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA655)),Personnel_plane*BA655,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV655*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V655:$BV655))-IF($AV$19=BY$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V655:$BV655))-IF($AV$19=CA$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V655:$BV655))-IF($AV$19=CC$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V655:$BV655))-IF($AV$19=CE$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V655:$BV655))-IF($AV$19=CG$19,$AV655)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V655:$BV655*INDIRECT(\"Months_non_UN_operation\"&$B655),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V655:$BV655))-IF($AV$19=CI$19,$AV655)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B655-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":4.8486272494533105E-4},3.6912332630595124E-4,{"$f":"P655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":1.9169080609841467E-7},1.4593315660075526E-7,{"$f":"Q655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":1.1060559511878537E-5},8.4203431358635873E-6,{"$f":"R655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":7.552617760277535E-6},5.7497663700697559E-6,{"$f":"S655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"T655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":4.2363668147749673E-6},3.2251227608766937E-6,{"$f":"U655*(Direct_cost_personnel*$F655-UN_compensation)*$G655/CPI_2001*12/1000000/$E655*$CK655","v":4.6182149005230099E-4},3.5158216088253995E-4,7.0111955697224138E-5,6.0459535864577305E-7,4.0845219542737528E-6,5.5541732926643797E-5,0,2.3717994986515627E-6,7.509305959009261E-6,{"$f":"BW655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"BY655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CA655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CC655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CE655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CG655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0,{"$f":"CI655*Direct_cost_personnel*$F655*$G655/CPI_2001*12/1000000/$E655*$CK655","v":0},0]
["Canada",2011,65700,21500,1736869,1.2642242116749598,224.93899999999999,475.97008971428568,3.5081725714285712,30.264845142857141,362.33522571428568,0,10.030050857142857,69.831795428571425,202.09090909090901,1,9.4545454545454604,47.818181818181799,0,0,143.81818181818201,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX656","v":0},{"$f":"Include_Afghanistan*DY656","v":0},{"$f":"Include_Afghanistan*DZ656","v":0},null,null,null,5,null,{"$f":"IF(NOT(ISBLANK(AV656)),Personnel_plane*AV656,0)","v":0},9,11,{"$f":"IF(NOT(ISBLANK(AY656)),Personnel_plane*AY656,0)","v":550},11,{"$f":"IF(NOT(ISBLANK(BA656)),Personnel_plane*BA656,0)","v":550},null,null,null,null,null,28,null,null,null,null,2,null,9,null,null,null,380,null,{"$f":"DV656*Include_Iraq","v":0},0,732.91666666666663,1557,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":18},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V656:$BV656))-IF($AV$19=BY$19,$AV656)","v":18},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":325.91666666666669},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V656:$BV656))-IF($AV$19=CA$19,$AV656)","v":1150},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":9},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V656:$BV656))-IF($AV$19=CC$19,$AV656)","v":9},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V656:$BV656))-IF($AV$19=CE$19,$AV656)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":380},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V656:$BV656))-IF($AV$19=CG$19,$AV656)","v":380},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V656:$BV656*INDIRECT(\"Months_non_UN_operation\"&$B656),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V656:$BV656))-IF($AV$19=CI$19,$AV656)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B656-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":7.1894849285699289E-5},1.3258878662958249E-4,{"$f":"P656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":3.5575498971781043E-7},6.560848641139938E-7,{"$f":"Q656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":3.3635017209683911E-6},6.2029841698050364E-6,{"$f":"R656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":1.701155678105165E-5},3.1372785320360056E-5,{"$f":"S656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,{"$f":"T656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,{"$f":"U656*(Direct_cost_personnel*$F656-UN_compensation)*$G656/CPI_2001*12/1000000/$E656*$CK656","v":5.1164035793961511E-5},9.4356932275303589E-5,9.5425971610496433E-4,7.0334414586181364E-6,6.0677179423858131E-5,7.2643621331856302E-4,0,2.0108980984920545E-5,1.4000390091900445E-4,{"$f":"BW656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":2.8313468449058492E-4},1.0215241334254883E-3,{"$f":"BY656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":6.9536204491149921E-6},1.1809527554051888E-5,{"$f":"CA656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":1.2590559989115156E-4},7.5449759373109285E-4,{"$f":"CC656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":3.4768102245574961E-6},5.9047637770259438E-6,{"$f":"CE656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,{"$f":"CG656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":1.4679865392576091E-4},2.4931224836331761E-4,{"$f":"CI656*Direct_cost_personnel*$F656*$G656/CPI_2001*12/1000000/$E656*$CK656","v":0},0,null,null,null,529]
["China",2011,2285000,89760,7298147,0.61756200654918103,224.93899999999999,534.37423542857141,4.302968571428571,37.123040571428568,395.89821599999999,0,12.303150857142857,84.746859428571426,1963.54545454545,1.63636363636364,315.45454545454498,1593,0,25.272727272727298,28.181818181818201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX657","v":0},{"$f":"Include_Afghanistan*DY657","v":0},{"$f":"Include_Afghanistan*DZ657","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV657)),Personnel_plane*AV657,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY657)),Personnel_plane*AY657,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA657)),Personnel_plane*BA657,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV657*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V657:$BV657))-IF($AV$19=BY$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V657:$BV657))-IF($AV$19=CA$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V657:$BV657))-IF($AV$19=CC$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V657:$BV657))-IF($AV$19=CE$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V657:$BV657))-IF($AV$19=CG$19,$AV657)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V657:$BV657*INDIRECT(\"Months_non_UN_operation\"&$B657),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V657:$BV657))-IF($AV$19=CI$19,$AV657)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B657-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":7.3904720290726968E-5},3.6802640916808162E-5,{"$f":"P657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":6.1590118303305308E-8},3.0670287351384317E-8,{"$f":"Q657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":1.1873206139581589E-5},5.9125498394057319E-6,{"$f":"R657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":5.995798016826757E-5},2.9857524736572562E-5,{"$f":"S657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"T657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":9.5122516046215843E-7},4.7368554909360164E-7,{"$f":"U657*(Direct_cost_personnel*$F657-UN_compensation)*$G657/CPI_2001*12/1000000/$E657*$CK657","v":1.0607187041124783E-6},5.2821050438495135E-7,2.5496871557302347E-4,2.0530974307328492E-6,1.7712706461364522E-5,1.8889694326339589E-4,0,5.870265375034463E-6,4.0435703042495763E-5,{"$f":"BW657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"BY657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CA657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CC657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CE657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CG657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0,{"$f":"CI657*Direct_cost_personnel*$F657*$G657/CPI_2001*12/1000000/$E657*$CK657","v":0},0]
["Czech Republic",2011,25421,2520,215265,0.80688101951880475,224.93899999999999,29.949634285714286,0.23773542857142854,2.0344594285714286,22.630506857142855,0,0.67173085714285707,4.3752017142857147,9.6363636363636402,1,0,7.6363636363636402,1,0,0,null,null,null,1,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX658","v":0},{"$f":"Include_Afghanistan*DY658","v":0},{"$f":"Include_Afghanistan*DZ658","v":0},null,null,null,107,null,{"$f":"IF(NOT(ISBLANK(AV658)),Personnel_plane*AV658,0)","v":0},1,null,{"$f":"IF(NOT(ISBLANK(AY658)),Personnel_plane*AY658,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA658)),Personnel_plane*BA658,0)","v":0},null,null,null,null,null,3,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV658*Include_Iraq","v":0},0,115,115,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":112},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V658:$BV658))-IF($AV$19=BY$19,$AV658)","v":112},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V658:$BV658))-IF($AV$19=CA$19,$AV658)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V658:$BV658))-IF($AV$19=CC$19,$AV658)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V658:$BV658))-IF($AV$19=CE$19,$AV658)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V658:$BV658))-IF($AV$19=CG$19,$AV658)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V658:$BV658*INDIRECT(\"Months_non_UN_operation\"&$B658),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V658:$BV658))-IF($AV$19=CI$19,$AV658)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B658-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.6794516845435596E-5},1.5452603422293067E-5,{"$f":"P658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.7428272198093533E-6},1.6035720532568271E-6,{"$f":"Q658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"R658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.3308862405816887E-5},1.224545931577941E-5,{"$f":"S658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":1.7428272198093533E-6},1.6035720532568271E-6,{"$f":"T658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"U658*(Direct_cost_personnel*$F658-UN_compensation)*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,4.8447580420303332E-4,3.8456917986352209E-6,3.29101303332352E-5,3.6607902802894148E-4,0,1.0866154294829215E-5,7.077479974739225E-5,{"$f":"BW658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":2.2877857657863004E-4},1.844107861245351E-4,{"$f":"BY658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":2.2281043979831795E-4},1.7960006996476461E-4,{"$f":"CA658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":5.968136780312089E-6},4.8107161597704809E-6,{"$f":"CC658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"CE658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"CG658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,{"$f":"CI658*Direct_cost_personnel*$F658*$G658/CPI_2001*12/1000000/$E658*$CK658","v":0},0,null,null,null,694]
["Denmark",2011,18628,4910,333238,1.6693092220081189,224.93899999999999,110.9992302857143,0.80511428571428567,6.9457199999999988,82.910184000000001,0,2.301876,18.036335999999999,135.54545454545499,0.90909090909090895,124.272727272727,8.8181818181818201,1.5454545454545501,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX659","v":0},{"$f":"Include_Afghanistan*DY659","v":0},{"$f":"Include_Afghanistan*DZ659","v":0},null,null,null,35,null,{"$f":"IF(NOT(ISBLANK(AV659)),Personnel_plane*AV659,0)","v":0},null,6,{"$f":"IF(NOT(ISBLANK(AY659)),Personnel_plane*AY659,0)","v":300},6,{"$f":"IF(NOT(ISBLANK(BA659)),Personnel_plane*BA659,0)","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV659*Include_Iraq","v":0},0,197.5,647,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":35},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V659:$BV659))-IF($AV$19=BY$19,$AV659)","v":35},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":162.5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V659:$BV659))-IF($AV$19=CA$19,$AV659)","v":612},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V659:$BV659))-IF($AV$19=CC$19,$AV659)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V659:$BV659))-IF($AV$19=CE$19,$AV659)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V659:$BV659))-IF($AV$19=CG$19,$AV659)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V659:$BV659*INDIRECT(\"Months_non_UN_operation\"&$B659),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V659:$BV659))-IF($AV$19=CI$19,$AV659)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B659-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":3.3878205887158175E-4},3.7333584871749529E-4,{"$f":"P659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":2.2721801399837734E-6},2.5039292335177327E-6,{"$f":"Q659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":3.1060702513578117E-4},3.4228712622187332E-4,{"$f":"R659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":2.2040147357842612E-5},2.4288113565122016E-5,{"$f":"S659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":3.8627062379724277E-6},4.2566796969801589E-6,{"$f":"T659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"U659*(Direct_cost_personnel*$F659-UN_compensation)*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,1.159897039961407E-3,8.4131184912444353E-6,7.2579963371490123E-5,8.6637787268181081E-4,0,2.4053672731655211E-5,1.8847241268520596E-4,{"$f":"BW659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":5.2508644890156026E-4},1.782046435494571E-3,{"$f":"BY659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":9.3053294742048644E-5},9.640127549043274E-5,{"$f":"CA659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":4.3203315415951151E-4},1.6856451600041377E-3,{"$f":"CC659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"CE659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"CG659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,{"$f":"CI659*Direct_cost_personnel*$F659*$G659/CPI_2001*12/1000000/$E659*$CK659","v":0},0,null,null,null,750]
["Finland",2011,22100,3430,266553,1.3639837664792922,224.93899999999999,83.763341142857129,0.61915371428571431,5.3414125714285712,63.708041142857141,0,1.7701937142857143,12.324539999999999,22.454545454545499,0,14.181818181818199,3.2727272727272698,5,0,0,null,null,null,1,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX660","v":0},{"$f":"Include_Afghanistan*DY660","v":0},{"$f":"Include_Afghanistan*DZ660","v":0},null,null,null,21,null,{"$f":"IF(NOT(ISBLANK(AV660)),Personnel_plane*AV660,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY660)),Personnel_plane*AY660,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA660)),Personnel_plane*BA660,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV660*Include_Iraq","v":0},0,32,32,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":32},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V660:$BV660))-IF($AV$19=BY$19,$AV660)","v":32},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V660:$BV660))-IF($AV$19=CA$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V660:$BV660))-IF($AV$19=CC$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V660:$BV660))-IF($AV$19=CE$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V660:$BV660))-IF($AV$19=CG$19,$AV660)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V660:$BV660*INDIRECT(\"Months_non_UN_operation\"&$B660),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V660:$BV660))-IF($AV$19=CI$19,$AV660)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B660-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":5.6512383758630407E-5},4.5527786066411242E-5,{"$f":"P660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"Q660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":3.5692031847556015E-5},2.8754391199838659E-5,{"$f":"R660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":8.236622734051368E-6},6.6356287384242918E-6,{"$f":"S660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":1.2583729177022939E-5},1.0137766128148233E-5,{"$f":"T660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"U660*(Direct_cost_personnel*$F660-UN_compensation)*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,1.0942697897300682E-3,8.0885169514252901E-6,6.9779289264861302E-5,8.3227082198897718E-4,0,2.312550427291664E-5,{"$f":"N660/$E660*$CK660","v":1.6100565725188785E-4},{"$f":"BW660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":8.6907457007185201E-5},6.4881703220148688E-5,{"$f":"BY660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":8.6907457007185201E-5},6.4881703220148688E-5,{"$f":"CA660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CC660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CE660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CG660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0,{"$f":"CI660*Direct_cost_personnel*$F660*$G660/CPI_2001*12/1000000/$E660*$CK660","v":0},0]
["France",2011,238591,58800,2776324,1.266827982527724,224.93899999999999,1185.0067148571429,8.1091731428571414,68.603384571428577,922.92073714285721,0,22.648664571428572,162.72475542857143,1331.0909090909099,0,1229.0909090909099,46.363636363636402,0,0,55.636363636363598,null,null,null,1,null,null,700,950,null,null,1,null,null,14,null,null,null,null,null,{"$f":"Include_Afghanistan*DX661","v":0},{"$f":"Include_Afghanistan*DY661","v":0},{"$f":"Include_Afghanistan*DZ661","v":0},null,null,null,303,null,{"$f":"IF(NOT(ISBLANK(AV661)),Personnel_plane*AV661,0)","v":0},3,40,{"$f":"IF(NOT(ISBLANK(AY661)),Personnel_plane*AY661,0)","v":2000},70,{"$f":"IF(NOT(ISBLANK(BA661)),Personnel_plane*BA661,0)","v":3500},null,null,null,null,null,2,1,null,null,null,2,null,null,null,null,null,null,37,{"$f":"DV661*Include_Iraq","v":0},0,3847.3333333333335,7624,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":311},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V661:$BV661))-IF($AV$19=BY$19,$AV661)","v":311},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":1835.3333333333333},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V661:$BV661))-IF($AV$19=CA$19,$AV661)","v":5612},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":1701},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V661:$BV661))-IF($AV$19=CC$19,$AV661)","v":1701},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V661:$BV661))-IF($AV$19=CE$19,$AV661)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V661:$BV661))-IF($AV$19=CG$19,$AV661)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V661:$BV661*INDIRECT(\"Months_non_UN_operation\"&$B661),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V661:$BV661))-IF($AV$19=CI$19,$AV661)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B661-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":2.969106958575104E-4},4.1144788178628814E-4,{"$f":"P661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"Q661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":2.741587630100766E-4},3.7991909313964058E-4,{"$f":"R661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":1.0341787657924488E-5},1.4331267566658039E-5,{"$f":"S661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"T661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"U661*(Direct_cost_personnel*$F661-UN_compensation)*$G661/CPI_2001*12/1000000/$E661*$CK661","v":1.241014518950937E-5},1.7197521079989621E-5,1.4862937656103189E-3,1.0170924211122461E-5,8.6045742618913066E-5,1.1575726285511182E-3,0,2.8407070213076168E-5,2.0409740001608881E-4,{"$f":"BW661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":9.3172715437538328E-4},2.35662239845139E-3,{"$f":"BY661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":7.5316360685516605E-5},9.6131894795170811E-5,{"$f":"CA661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":4.4447147045493504E-4},1.7347015871077124E-3,{"$f":"CC661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":4.1193932323493155E-4},5.2578891654850659E-4,{"$f":"CE661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"CG661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,{"$f":"CI661*Direct_cost_personnel*$F661*$G661/CPI_2001*12/1000000/$E661*$CK661","v":0},0,null,null,null,3932]
["Germany",2011,251465,44200,3577031,1.17451272402298,224.93899999999999,1200.1779634285713,8.7709645714285713,75.666833142857143,916.07308628571411,0,25.07669657142857,174.59038285714286,251,1,210.54545454545499,38.454545454545503,1,0,0,null,null,null,4,null,null,null,null,null,null,13,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX662","v":0},{"$f":"Include_Afghanistan*DY662","v":0},{"$f":"Include_Afghanistan*DZ662","v":0},null,null,null,1451,null,{"$f":"IF(NOT(ISBLANK(AV662)),Personnel_plane*AV662,0)","v":0},8,null,{"$f":"IF(NOT(ISBLANK(AY662)),Personnel_plane*AY662,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA662)),Personnel_plane*BA662,0)","v":0},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV662*Include_Iraq","v":0},0,1480,1480,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":1477},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V662:$BV662))-IF($AV$19=BY$19,$AV662)","v":1477},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V662:$BV662))-IF($AV$19=CA$19,$AV662)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V662:$BV662))-IF($AV$19=CC$19,$AV662)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V662:$BV662))-IF($AV$19=CE$19,$AV662)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V662:$BV662))-IF($AV$19=CG$19,$AV662)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V662:$BV662*INDIRECT(\"Months_non_UN_operation\"&$B662),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V662:$BV662))-IF($AV$19=CI$19,$AV662)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B662-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":4.0016953011217797E-5},{"$f":"O662/$C662*$D662/$E662*$CK662","v":4.2948671286193668E-5},{"$f":"P662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":1.5943009167815856E-7},{"$f":"P662/$C662*$D662/$E662*$CK662","v":1.7111024416810222E-7},{"$f":"Q662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":3.356728112060146E-5},{"$f":"Q662/$C662*$D662/$E662*$CK662","v":3.6026484135756872E-5},{"$f":"R662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":6.1308117072601061E-6},{"$f":"R662/$C662*$D662/$E662*$CK662","v":6.5799666621006683E-6},{"$f":"S662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":1.5943009167815856E-7},{"$f":"S662/$C662*$D662/$E662*$CK662","v":1.7111024416810222E-7},{"$f":"T662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"T662/$C662*$D662/$E662*$CK662","v":0},{"$f":"U662*(Direct_cost_personnel*$F662-UN_compensation)*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"U662/$C662*$D662/$E662*$CK662","v":0},{"$f":"H662/$E662*$CK662","v":1.1683606903248401E-3},8.5384422425273839E-6,7.3660870387031203E-5,8.9178756492347725E-4,0,2.4411901742940596E-5,1.6996191102886359E-4,{"$f":"BW662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":2.579159346194316E-4},{"$f":"BX662/$C662*$D662/$E662*$CK662","v":2.5324316136879132E-4},{"$f":"BY662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":2.5739313204925702E-4},{"$f":"BZ662/$C662*$D662/$E662*$CK662","v":2.5272983063628706E-4},{"$f":"CA662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CB662/$C662*$D662/$E662*$CK662","v":0},{"$f":"CC662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":5.2280257017452352E-7},5.133307325043067E-7,{"$f":"CE662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CF662/$C662*$D662/$E662*$CK662","v":0},{"$f":"CG662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CH662/$C662*$D662/$E662*$CK662","v":0},{"$f":"CI662*Direct_cost_personnel*$F662*$G662/CPI_2001*12/1000000/$E662*$CK662","v":0},{"$f":"CJ662/$C662*$D662/$E662*$CK662","v":0}]
["Greece",2011,145647,6830,303065,1.0090902917236628,224.93899999999999,137.21169085714286,0.73606799999999994,10.793303999999999,116.35877657142856,0,0,9.3235422857142858,44.090909090909101,0,41.454545454545503,2.6363636363636398,0,0,0,null,null,null,3,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX663","v":0},{"$f":"Include_Afghanistan*DY663","v":0},{"$f":"Include_Afghanistan*DZ663","v":0},null,null,null,207,null,{"$f":"IF(NOT(ISBLANK(AV663)),Personnel_plane*AV663,0)","v":0},5,1,{"$f":"IF(NOT(ISBLANK(AY663)),Personnel_plane*AY663,0)","v":50},1,{"$f":"IF(NOT(ISBLANK(BA663)),Personnel_plane*BA663,0)","v":50},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV663*Include_Iraq","v":0},0,268.08333333333331,343,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":241},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V663:$BV663))-IF($AV$19=BY$19,$AV663)","v":241},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":27.083333333333332},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V663:$BV663))-IF($AV$19=CA$19,$AV663)","v":102},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V663:$BV663))-IF($AV$19=CC$19,$AV663)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V663:$BV663))-IF($AV$19=CE$19,$AV663)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V663:$BV663))-IF($AV$19=CG$19,$AV663)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V663:$BV663*INDIRECT(\"Months_non_UN_operation\"&$B663),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V663:$BV663))-IF($AV$19=CI$19,$AV663)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B663-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":7.0194280447995961E-5},2.3756716865509852E-5,{"$f":"P663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"Q663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":6.5997096668631337E-5},2.2336212145716498E-5,{"$f":"R663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.1971837793647128E-6},1.4205047197933739E-6,{"$f":"S663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"T663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"U663*(Direct_cost_personnel*$F663-UN_compensation)*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,1.5765557192879336E-3,8.4573858680382314E-6,1.2401454311156105E-4,1.3369567385043478E-3,0,0,1.0712705180398671E-4,{"$f":"BW663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.7374593436642079E-4},1.8481256233725493E-4,{"$f":"BY663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.2588537214413715E-4},1.2985372455766306E-4,{"$f":"CA663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":4.7860562222283729E-5},5.4958837779591839E-5,{"$f":"CC663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"CE663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"CG663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0,{"$f":"CI663*Direct_cost_personnel*$F663*$G663/CPI_2001*12/1000000/$E663*$CK663","v":0},0]
["Hungary",2011,22587,1410,140303,0.75370547819527411,224.93899999999999,31.917022285714282,0.1273302857142857,1.5437211428571427,26.473827428571425,0,0.8133959999999999,2.9587474285714284,80.545454545454504,69.909090909090907,3.6363636363636398,7,0,0,0,null,null,1,2,null,null,null,null,null,null,171,null,null,2,null,null,null,null,null,{"$f":"Include_Afghanistan*DX664","v":0},{"$f":"Include_Afghanistan*DY664","v":0},{"$f":"Include_Afghanistan*DZ664","v":0},null,null,null,245,null,{"$f":"IF(NOT(ISBLANK(AV664)),Personnel_plane*AV664,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY664)),Personnel_plane*AY664,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA664)),Personnel_plane*BA664,0)","v":0},null,null,null,null,null,38,null,null,null,null,2,null,null,null,null,null,null,4,{"$f":"DV664*Include_Iraq","v":0},0,469,469,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":425},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V664:$BV664))-IF($AV$19=BY$19,$AV664)","v":425},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V664:$BV664))-IF($AV$19=CA$19,$AV664)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":6},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V664:$BV664))-IF($AV$19=CC$19,$AV664)","v":6},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V664:$BV664))-IF($AV$19=CE$19,$AV664)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V664:$BV664))-IF($AV$19=CG$19,$AV664)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V664:$BV664*INDIRECT(\"Months_non_UN_operation\"&$B664),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V664:$BV664))-IF($AV$19=CI$19,$AV664)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B664-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.9917629108390285E-4},1.2479254231016068E-4,{"$f":"P664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.7287423007169455E-4},1.0831316595543295E-4,{"$f":"Q664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":8.9921576110114287E-6},5.6339748221291574E-6,{"$f":"R664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.7309903401196983E-5},1.0845401532598621E-5,{"$f":"S664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"T664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"U664*(Direct_cost_personnel*$F664-UN_compensation)*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,7.9215360269027819E-4,3.1602304142670617E-6,3.8313858163729142E-5,6.5705809228732803E-4,0,2.0187803424953545E-5,7.3433618400000478E-5,{"$f":"BW664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.3371772970109125E-3},7.2664190268410757E-4,{"$f":"BY664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.2117278277817439E-3},6.5847080733634478E-4,{"$f":"CA664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.0834272342519118E-4},5.8875036891249652E-5,{"$f":"CC664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":1.7106745803977554E-5},9.296058456513102E-6,{"$f":"CE664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"CG664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0,{"$f":"CI664*Direct_cost_personnel*$F664*$G664/CPI_2001*12/1000000/$E664*$CK664","v":0},0]
["India",2011,1325000,31880,1676143,0.41241157528933864,224.93899999999999,14.047703999999998,2.8805142857142852E-2,0.38942228571428572,12.338187428571427,0,0.12939428571428571,1.1618948571428571,8317.5454545454504,4.9090909090909101,1007.72727272727,6813.2727272727298,0,20.272727272727298,471.36363636363598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX665","v":0},{"$f":"Include_Afghanistan*DY665","v":0},{"$f":"Include_Afghanistan*DZ665","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV665)),Personnel_plane*AV665,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY665)),Personnel_plane*AY665,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA665)),Personnel_plane*BA665,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV665*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V665:$BV665))-IF($AV$19=BY$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V665:$BV665))-IF($AV$19=CA$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V665:$BV665))-IF($AV$19=CC$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V665:$BV665))-IF($AV$19=CE$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V665:$BV665))-IF($AV$19=CG$19,$AV665)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V665:$BV665*INDIRECT(\"Months_non_UN_operation\"&$B665),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V665:$BV665))-IF($AV$19=CI$19,$AV665)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B665-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":8.2279694235470793E-4},4.1575793035189686E-4,{"$f":"P665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":4.8562223216152339E-7},2.4538410850013057E-7,{"$f":"Q665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":9.9687452657601312E-5},5.037190449488777E-5,{"$f":"R665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":6.7398970021439878E-4},3.4056587769723686E-4,{"$f":"S665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"T665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":2.0054399587411083E-6},1.0133454851023921E-6,{"$f":"U665*(Direct_cost_personnel*$F665-UN_compensation)*$G665/CPI_2001*12/1000000/$E665*$CK665","v":4.662872729180549E-5},2.3561418566169921E-5,2.9184232205049856E-5,5.9842944999587853E-8,8.0902832321260351E-7,2.563269605516001E-5,0,2.6881779971248537E-7,2.4138470819651649E-6,{"$f":"BW665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"BY665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CA665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CC665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},{"$f":"CD665/$C665*$D665/$E665*$CK665","v":0},{"$f":"CE665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CG665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0,{"$f":"CI665*Direct_cost_personnel*$F665*$G665/CPI_2001*12/1000000/$E665*$CK665","v":0},0]
["Indonesia",2011,302000,5420,845680,0.74319148291791304,224.93899999999999,2.5905959999999997,6.8250857142857141E-2,6.5016000000000004E-2,2.2811399999999997,0,0.17618914285714285,0,1662,0,1258,346.54545454545502,0,0,57.454545454545503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX666","v":0},{"$f":"Include_Afghanistan*DY666","v":0},{"$f":"Include_Afghanistan*DZ666","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV666)),Personnel_plane*AV666,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY666)),Personnel_plane*AY666,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA666)),Personnel_plane*BA666,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV666*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V666:$BV666))-IF($AV$19=BY$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V666:$BV666))-IF($AV$19=CA$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V666:$BV666))-IF($AV$19=CC$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V666:$BV666))-IF($AV$19=CE$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V666:$BV666))-IF($AV$19=CG$19,$AV666)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V666:$BV666*INDIRECT(\"Months_non_UN_operation\"&$B666),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V666:$BV666))-IF($AV$19=CI$19,$AV666)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B666-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":6.7088283711229369E-4},1.2282062283659376E-4,{"$f":"P666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"Q666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":5.078042172606893E-4},9.296530898221117E-5,{"$f":"R666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":1.3988652089881129E-4},2.5609463639267917E-5,{"$f":"S666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"T666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"U666*(Direct_cost_personnel*$F666-UN_compensation)*$G666/CPI_2001*12/1000000/$E666*$CK666","v":2.319209895279346E-5},4.2458502151147202E-6,1.0667130863081481E-5,2.810321735462946E-7,2.677122099293389E-7,9.3929037553557907E-6,0,7.2548272425005693E-7,0,{"$f":"BW666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"BY666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CA666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CC666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CE666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CG666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0,{"$f":"CI666*Direct_cost_personnel*$F666*$G666/CPI_2001*12/1000000/$E666*$CK666","v":0},0]
["Ireland",2011,9650,1310,217669,1.2280326637052752,224.93899999999999,71.745675428571417,0.54476742857142846,4.6996868571428569,54.099845142857141,0,1.557522857142857,10.843853142857142,325,16.363636363636399,300.36363636363598,8.2727272727272698,0,0,0,null,null,null,4,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX667","v":0},{"$f":"Include_Afghanistan*DY667","v":0},{"$f":"Include_Afghanistan*DZ667","v":0},null,null,null,12,null,{"$f":"IF(NOT(ISBLANK(AV667)),Personnel_plane*AV667,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY667)),Personnel_plane*AY667,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA667)),Personnel_plane*BA667,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,5,{"$f":"DV667*Include_Iraq","v":0},0,71,71,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":66},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V667:$BV667))-IF($AV$19=BY$19,$AV667)","v":66},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V667:$BV667))-IF($AV$19=CA$19,$AV667)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V667:$BV667))-IF($AV$19=CC$19,$AV667)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V667:$BV667))-IF($AV$19=CE$19,$AV667)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V667:$BV667))-IF($AV$19=CG$19,$AV667)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V667:$BV667*INDIRECT(\"Months_non_UN_operation\"&$B667),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V667:$BV667))-IF($AV$19=CI$19,$AV667)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B667-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":8.9390196399828615E-4},7.0580503705490753E-4,{"$f":"P667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":4.5007651334179548E-5},3.5537036830736678E-5,{"$f":"Q667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":8.261404444896036E-4},6.5230205382640883E-4,{"$f":"R667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":2.2753868174501819E-5},1.7965946397761274E-5,{"$f":"S667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"T667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"U667*(Direct_cost_personnel*$F667-UN_compensation)*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,1.1477654265587432E-3,8.715023118739706E-6,7.5184156509215504E-5,8.6547281722886373E-4,0,2.4916775482632865E-5,1.7347665421929139E-4,{"$f":"BW667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":2.1259503726055818E-4},1.5419125424891825E-4,{"$f":"BY667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":1.9762355576333579E-4},1.433327152173043E-4,{"$f":"CA667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"CC667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":1.4971481497222408E-5},1.0858539031613961E-5,{"$f":"CE667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"CG667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0,{"$f":"CI667*Direct_cost_personnel*$F667*$G667/CPI_2001*12/1000000/$E667*$CK667","v":0},0]
["Italy",2011,184532,21000,2198730,1.228100608060479,224.93899999999999,722.97402171428564,5.4684565714285709,84.328239428571422,544.91874685714276,0,15.634621714285714,72.623957142857151,1475.6363636363601,4.5454545454545503,1459.6363636363601,5.7272727272727302,5.7272727272727302,0,0,null,null,null,5,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX668","v":0},{"$f":"Include_Afghanistan*DY668","v":0},{"$f":"Include_Afghanistan*DZ668","v":0},null,null,null,583,null,{"$f":"IF(NOT(ISBLANK(AV668)),Personnel_plane*AV668,0)","v":0},17,18,{"$f":"IF(NOT(ISBLANK(AY668)),Personnel_plane*AY668,0)","v":900},30,{"$f":"IF(NOT(ISBLANK(BA668)),Personnel_plane*BA668,0)","v":1500},null,null,null,null,null,79,1,null,null,null,1,null,null,null,null,null,null,15,{"$f":"DV668*Include_Iraq","v":0},0,1493.5,3154,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":612},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V668:$BV668))-IF($AV$19=BY$19,$AV668)","v":612},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":866.5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V668:$BV668))-IF($AV$19=CA$19,$AV668)","v":2527},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":15},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V668:$BV668))-IF($AV$19=CC$19,$AV668)","v":15},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V668:$BV668))-IF($AV$19=CE$19,$AV668)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V668:$BV668))-IF($AV$19=CG$19,$AV668)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V668:$BV668*INDIRECT(\"Months_non_UN_operation\"&$B668),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V668:$BV668))-IF($AV$19=CI$19,$AV668)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B668-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":4.0182478152688884E-4},2.6595554222267167E-4,{"$f":"P668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.2377549948462613E-6},8.1923220250946454E-7,{"$f":"Q668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":3.9746788394503005E-4},2.6307184486983835E-4,{"$f":"R668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.5595712935062883E-6},1.0322325751619249E-6,{"$f":"S668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.5595712935062883E-6},1.0322325751619249E-6,{"$f":"T668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,{"$f":"U668*(Direct_cost_personnel*$F668-UN_compensation)*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,1.1449981432041876E-3,8.6605776036485349E-6,1.3355345374159319E-4,8.6300604808612952E-4,0,2.4761073420189378E-5,1.15016990352627E-4,{"$f":"BW668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":4.4273994665823497E-4},5.6844884067726667E-4,{"$f":"BY668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":1.8142406920310664E-4},1.1030142374587416E-4,{"$f":"CA668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":2.5686920909230706E-4},4.554439506631112E-4,{"$f":"CC668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":4.4466683628212403E-6},2.7034662682812303E-6,{"$f":"CE668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,{"$f":"CG668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0,{"$f":"CI668*Direct_cost_personnel*$F668*$G668/CPI_2001*12/1000000/$E668*$CK668","v":0},0]
["Japan",2011,247746,58420,5869471,1.3321009646009645,224.93899999999999,1656.0334954285713,6.5897537142857141,96.322652571428563,1348.8637679999999,0,42.622475999999999,161.63484514285713,259.72727272727298,0,31.181818181818201,1.1818181818181801,0,2,225.363636363636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX669","v":0},{"$f":"Include_Afghanistan*DY669","v":0},{"$f":"Include_Afghanistan*DZ669","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV669)),Personnel_plane*AV669,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY669)),Personnel_plane*AY669,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA669)),Personnel_plane*BA669,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV669*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V669:$BV669))-IF($AV$19=BY$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V669:$BV669))-IF($AV$19=CA$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V669:$BV669))-IF($AV$19=CC$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V669:$BV669))-IF($AV$19=CE$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V669:$BV669))-IF($AV$19=CG$19,$AV669)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V669:$BV669*INDIRECT(\"Months_non_UN_operation\"&$B669),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V669:$BV669))-IF($AV$19=CI$19,$AV669)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B669-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":2.8936521898715219E-5},3.6335194357550843E-5,{"$f":"P669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"Q669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":3.4740031540984658E-6},4.3622581955337534E-6,{"$f":"R669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":1.3166775802705525E-7},1.6533340099690578E-7,{"$f":"S669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"T669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":2.2282235973809386E-7},2.7979498630245638E-7,{"$f":"U669*(Direct_cost_personnel*$F669-UN_compensation)*$G669/CPI_2001*12/1000000/$E669*$CK669","v":2.5108028626851538E-5},3.1527807774717644E-5,9.8248097130565438E-4,3.9095269798277606E-6,5.7145687885149459E-5,8.0024527801032352E-4,0,2.5286790234333246E-5,9.5893688196020473E-5,{"$f":"BW669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"BY669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CA669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CC669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CE669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CG669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0,{"$f":"CI669*Direct_cost_personnel*$F669*$G669/CPI_2001*12/1000000/$E669*$CK669","v":0},0]
["Luxembourg",2011,900,281,58412,1.4414034766278085,224.93899999999999,12.643607999999999,9.5585142857142855E-2,1.1285022857142857,9.8232857142857135,0,0.288744,1.3074908571428572,1.0909090909090899,0,1.0909090909090899,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX670","v":0},{"$f":"Include_Afghanistan*DY670","v":0},{"$f":"Include_Afghanistan*DZ670","v":0},null,null,null,22,null,{"$f":"IF(NOT(ISBLANK(AV670)),Personnel_plane*AV670,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY670)),Personnel_plane*AY670,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA670)),Personnel_plane*BA670,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV670*Include_Iraq","v":0},0,24,24,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":23},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V670:$BV670))-IF($AV$19=BY$19,$AV670)","v":23},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V670:$BV670))-IF($AV$19=CA$19,$AV670)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V670:$BV670))-IF($AV$19=CC$19,$AV670)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V670:$BV670))-IF($AV$19=CE$19,$AV670)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V670:$BV670))-IF($AV$19=CG$19,$AV670)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V670:$BV670*INDIRECT(\"Months_non_UN_operation\"&$B670),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V670:$BV670))-IF($AV$19=CI$19,$AV670)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B670-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":1.3296194182932198E-5},2.03050604617325E-5,{"$f":"P670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"Q670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":1.3296194182932198E-5},2.03050604617325E-5,{"$f":"R670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"S670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"T670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"U670*(Direct_cost_personnel*$F670-UN_compensation)*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,7.5374238625593268E-4,5.6982606284343111E-6,6.7275101041534984E-5,5.8561027953093201E-4,0,1.7213329579427253E-5,7.7945415475604116E-5,{"$f":"BW670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":3.1432300483243857E-4},4.4671133015811545E-4,{"$f":"BY670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":3.0122621296442022E-4},4.2809835806819404E-4,{"$f":"CA670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"CC670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":1.3096791868018272E-5},1.8612972089921478E-5,{"$f":"CE670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"CG670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0,{"$f":"CI670*Direct_cost_personnel*$F670*$G670/CPI_2001*12/1000000/$E670*$CK670","v":0},0]
["Mexico",2011,280250,5150,1154784,0.71440842041306407,224.93899999999999,84.910321714285701,1.0118794285714285,1.7805428571428572,73.973938285714283,0,1.473702857142857,6.6702582857142856,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX671","v":0},{"$f":"Include_Afghanistan*DY671","v":0},{"$f":"Include_Afghanistan*DZ671","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV671)),Personnel_plane*AV671,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY671)),Personnel_plane*AY671,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA671)),Personnel_plane*BA671,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV671*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V671:$BV671))-IF($AV$19=BY$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V671:$BV671))-IF($AV$19=CA$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V671:$BV671))-IF($AV$19=CC$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V671:$BV671))-IF($AV$19=CE$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V671:$BV671))-IF($AV$19=CG$19,$AV671)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V671:$BV671*INDIRECT(\"Months_non_UN_operation\"&$B671),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V671:$BV671))-IF($AV$19=CI$19,$AV671)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B671-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"P671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"Q671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"R671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"S671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"T671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"U671*(Direct_cost_personnel*$F671-UN_compensation)*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,2.5604347963957438E-4,3.0512795692722366E-6,5.3691515894179521E-6,2.230652785070154E-4,0,4.4438885624214469E-6,2.0113881411447381E-5,{"$f":"BW671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"BY671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CA671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CC671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CE671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CG671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0,{"$f":"CI671*Direct_cost_personnel*$F671*$G671/CPI_2001*12/1000000/$E671*$CK671","v":0},0]
["Netherlands",2011,37368,11700,840433,1.2144755274440717,224.93899999999999,274.07330400000001,2.0292051428571427,17.505858857142854,208.34437371428569,0,5.8016040000000002,40.392262285714281,25.727272727272702,0.36363636363636398,11.818181818181801,13.363636363636401,0.18181818181818199,0,0,null,null,null,1,null,null,null,null,null,null,76,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX672","v":0},{"$f":"Include_Afghanistan*DY672","v":0},{"$f":"Include_Afghanistan*DZ672","v":0},null,null,null,7,null,{"$f":"IF(NOT(ISBLANK(AV672)),Personnel_plane*AV672,0)","v":0},null,0,{"$f":"IF(NOT(ISBLANK(AY672)),Personnel_plane*AY672,0)","v":0},7,{"$f":"IF(NOT(ISBLANK(BA672)),Personnel_plane*BA672,0)","v":350},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV672*Include_Iraq","v":0},0,264,446,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":86},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V672:$BV672))-IF($AV$19=BY$19,$AV672)","v":86},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":175},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V672:$BV672))-IF($AV$19=CA$19,$AV672)","v":357},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V672:$BV672))-IF($AV$19=CC$19,$AV672)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V672:$BV672))-IF($AV$19=CE$19,$AV672)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V672:$BV672))-IF($AV$19=CG$19,$AV672)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V672:$BV672*INDIRECT(\"Months_non_UN_operation\"&$B672),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V672:$BV672))-IF($AV$19=CI$19,$AV672)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B672-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":1.810683845736749E-5},3.337572075768754E-5,{"$f":"P672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":2.5592704533381665E-7},4.7174163615106168E-7,{"$f":"Q672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":8.3176289733490222E-6},1.5331603174909467E-5,{"$f":"R672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":9.4053189160177775E-6},1.7336505128551547E-5,{"$f":"S672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":1.2796352266690833E-7},2.3587081807553084E-7,{"$f":"T672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,{"$f":"U672*(Direct_cost_personnel*$F672-UN_compensation)*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,1.1355797270294239E-3,8.4076930827688985E-6,7.2532779122515002E-5,8.6324221869702724E-4,0,2.4038035775468355E-5,1.6735900035164431E-4,{"$f":"BW672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":2.0247482629196672E-4},5.785911167392766E-4,{"$f":"BY672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":6.5957708564807325E-5},1.1156689694972595E-4,{"$f":"CA672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":1.3421626742838702E-4},4.6313235129130426E-4,{"$f":"CC672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":2.3008502987723486E-6},3.8918684982462543E-6,{"$f":"CE672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,{"$f":"CG672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0,{"$f":"CI672*Direct_cost_personnel*$F672*$G672/CPI_2001*12/1000000/$E672*$CK672","v":0},0]
["New Zealand",2011,9673,2140,161851,1.3668742055363492,224.93899999999999,40.315578857142853,0.29863714285714282,2.5763314285714287,30.642270857142854,0,0.8538188571428571,5.9445205714285709,20.454545454545499,0,8.8181818181818201,2.7272727272727302,1,7.9090909090909101,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX673","v":0},{"$f":"Include_Afghanistan*DY673","v":0},{"$f":"Include_Afghanistan*DZ673","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV673)),Personnel_plane*AV673,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY673)),Personnel_plane*AY673,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA673)),Personnel_plane*BA673,0)","v":0},null,null,null,null,null,28,null,null,null,null,null,null,null,5,null,null,80,null,{"$f":"DV673*Include_Iraq","v":0},0,113,113,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V673:$BV673))-IF($AV$19=BY$19,$AV673)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":28},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V673:$BV673))-IF($AV$19=CA$19,$AV673)","v":28},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V673:$BV673))-IF($AV$19=CC$19,$AV673)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V673:$BV673))-IF($AV$19=CE$19,$AV673)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":85},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V673:$BV673))-IF($AV$19=CG$19,$AV673)","v":85},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V673:$BV673*INDIRECT(\"Months_non_UN_operation\"&$B673),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V673:$BV673))-IF($AV$19=CI$19,$AV673)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B673-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":8.4974648490290807E-5},9.7360102776834355E-5,{"$f":"P673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"Q673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":3.6633515126925294E-5},4.1973022086012956E-5,{"$f":"R673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":1.1329953132038758E-5},1.2981347036911233E-5,{"$f":"S673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":4.1543161484142083E-6},4.7598272468674478E-6,{"$f":"T673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":3.2856864082912378E-5},3.7645906407042545E-5,{"$f":"U673*(Direct_cost_personnel*$F673-UN_compensation)*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,8.6738419617290053E-4,6.4251375137733069E-6,5.5429420303374496E-5,6.5926429012754027E-4,0,1.83697965916446E-5,1.2789555163656802E-4,{"$f":"BW673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":5.0649252648034564E-4},5.3786047889602161E-4,{"$f":"BY673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"CA673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":1.2550257293318298E-4},1.3327516291228853E-4,{"$f":"CC673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"CE673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,{"$f":"CG673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":3.8098995354716271E-4},4.0458531598373305E-4,{"$f":"CI673*Direct_cost_personnel*$F673*$G673/CPI_2001*12/1000000/$E673*$CK673","v":0},0,null,null,null,188]
["Norway",2011,24450,6430,483650,1.8096239522766744,224.93899999999999,127.122264,0.95279828571428571,8.2197325714285707,96.259777714285704,0,2.7240977142857141,18.965857714285711,54.454545454545503,1,11.636363636363599,34.727272727272698,2.1818181818181799,0,4.9090909090909101,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX674","v":0},{"$f":"Include_Afghanistan*DY674","v":0},{"$f":"Include_Afghanistan*DZ674","v":0},null,null,null,3,null,{"$f":"IF(NOT(ISBLANK(AV674)),Personnel_plane*AV674,0)","v":0},null,6,{"$f":"IF(NOT(ISBLANK(AY674)),Personnel_plane*AY674,0)","v":300},6,{"$f":"IF(NOT(ISBLANK(BA674)),Personnel_plane*BA674,0)","v":300},null,null,null,null,null,3,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"DV674*Include_Iraq","v":0},0,170.5,620,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V674:$BV674))-IF($AV$19=BY$19,$AV674)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":165.5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V674:$BV674))-IF($AV$19=CA$19,$AV674)","v":615},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V674:$BV674))-IF($AV$19=CC$19,$AV674)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V674:$BV674))-IF($AV$19=CE$19,$AV674)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V674:$BV674))-IF($AV$19=CG$19,$AV674)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V674:$BV674*INDIRECT(\"Months_non_UN_operation\"&$B674),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V674:$BV674))-IF($AV$19=CI$19,$AV674)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B674-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":1.021609625236435E-4},1.0310721271426419E-4,{"$f":"P674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":1.8760777758932848E-6},1.893454657524048E-6,{"$f":"Q674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":2.1830723210394511E-5},2.203292692391613E-5,{"$f":"R674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":6.5151064581021276E-5},6.5754516288562339E-5,{"$f":"S674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":4.0932606019489809E-6},4.1311737982342838E-6,{"$f":"T674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"U674*(Direct_cost_personnel*$F674-UN_compensation)*$G674/CPI_2001*12/1000000/$E674*$CK674","v":9.2098363543852169E-6},9.2951410460271493E-6,9.1525986587555992E-4,6.8599944946647634E-6,5.9180753190949184E-5,6.9305492576806488E-4,0,1.9613065643710235E-5,1.3655112677817075E-4,{"$f":"BW674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":3.3858129701524732E-4},1.1739418876649099E-3,{"$f":"BY674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":9.92907029370227E-6},9.4672732876202417E-6,{"$f":"CA674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":3.286522267215451E-4},1.1644746143772897E-3,{"$f":"CC674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"CE674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"CG674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0,{"$f":"CI674*Direct_cost_personnel*$F674*$G674/CPI_2001*12/1000000/$E674*$CK674","v":0},0]
["Poland",2011,100000,9430,513821,0.69358985228421444,224.93899999999999,39.760309714285711,0.27172457142857143,2.3441794285714281,30.958661142857139,0,0.77688342857142845,5.408861142857142,15.454545454545499,1,0,13.454545454545499,1,0,0,null,null,1,2,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX675","v":0},{"$f":"Include_Afghanistan*DY675","v":0},{"$f":"Include_Afghanistan*DZ675","v":0},null,null,null,295,null,{"$f":"IF(NOT(ISBLANK(AV675)),Personnel_plane*AV675,0)","v":0},4,null,{"$f":"IF(NOT(ISBLANK(AY675)),Personnel_plane*AY675,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA675)),Personnel_plane*BA675,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV675*Include_Iraq","v":0},0,349,349,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":349},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V675:$BV675))-IF($AV$19=BY$19,$AV675)","v":349},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V675:$BV675))-IF($AV$19=CA$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V675:$BV675))-IF($AV$19=CC$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V675:$BV675))-IF($AV$19=CE$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V675:$BV675))-IF($AV$19=CG$19,$AV675)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V675:$BV675*INDIRECT(\"Months_non_UN_operation\"&$B675),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V675:$BV675))-IF($AV$19=CI$19,$AV675)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B675-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":9.4757215711027004E-6},9.8766592612108538E-6,{"$f":"P675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":6.1313492518899662E-7},6.3907795219599475E-7,{"$f":"Q675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"R675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":8.2494517207247059E-6},8.5985033568188672E-6,{"$f":"S675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":6.1313492518899662E-7},6.3907795219599475E-7,{"$f":"T675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"U675*(Direct_cost_personnel*$F675-UN_compensation)*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,2.6945850806876168E-4,1.8414971651103464E-6,1.5886674324405146E-5,2.0980909613899098E-4,0,5.2649954467278022E-6,3.6656244993527353E-5,{"$f":"BW675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":2.5003323765378319E-4},2.2303820531640209E-4,{"$f":"BY675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":2.5003323765378319E-4},2.2303820531640209E-4,{"$f":"CA675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CC675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CE675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CG675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0,{"$f":"CI675*Direct_cost_personnel*$F675*$G675/CPI_2001*12/1000000/$E675*$CK675","v":0},0]
["Portugal",2011,42634,2830,238880,0.97820953459221216,224.93899999999999,61.365138857142853,0,3.4604108571428567,48.521962285714281,0,3.7315594285714284,5.6512062857142853,326.09090909090901,0.27272727272727298,134.54545454545499,0,1,190.272727272727,0,null,null,null,2,null,null,null,null,null,null,18,null,null,3,null,null,null,null,null,{"$f":"Include_Afghanistan*DX676","v":0},{"$f":"Include_Afghanistan*DY676","v":0},{"$f":"Include_Afghanistan*DZ676","v":0},null,null,null,160,null,{"$f":"IF(NOT(ISBLANK(AV676)),Personnel_plane*AV676,0)","v":0},2,null,{"$f":"IF(NOT(ISBLANK(AY676)),Personnel_plane*AY676,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA676)),Personnel_plane*BA676,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"DV676*Include_Iraq","v":0},0,202,202,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":182},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V676:$BV676))-IF($AV$19=BY$19,$AV676)","v":182},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V676:$BV676))-IF($AV$19=CA$19,$AV676)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":20},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V676:$BV676))-IF($AV$19=CC$19,$AV676)","v":20},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V676:$BV676))-IF($AV$19=CE$19,$AV676)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V676:$BV676))-IF($AV$19=CG$19,$AV676)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V676:$BV676*INDIRECT(\"Months_non_UN_operation\"&$B676),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V676:$BV676))-IF($AV$19=CI$19,$AV676)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B676-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":6.3626566242395727E-4},3.1553188212730005E-4,{"$f":"P676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":5.3214301289988136E-7},2.638961935829108E-7,{"$f":"Q676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":2.6252388636394206E-4},1.3018878883423632E-4,{"$f":"R676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"S676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":1.9511910472995628E-6},9.6761937647067211E-7,{"$f":"T676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":3.7125844199981632E-4},1.8411157772301039E-4,{"$f":"U676*(Direct_cost_personnel*$F676-UN_compensation)*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,8.9453208638363372E-4,0,5.0443111535863009E-5,7.0731449430780097E-4,0,5.4395699305355346E-5,8.237878123461437E-5,{"$f":"BW676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":4.3902060891136348E-4},1.9545911404707581E-4,{"$f":"BY676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":3.9555322189043635E-4},1.7610672651766231E-4,{"$f":"CA676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"CC676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":4.3467387020927068E-5},1.9352387529413446E-5,{"$f":"CE676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"CG676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0,{"$f":"CI676*Direct_cost_personnel*$F676*$G676/CPI_2001*12/1000000/$E676*$CK676","v":0},0]
["Russia",2011,956000,52700,1850401,0.79315244880011115,224.93899999999999,400.10883428571424,2.1616045714285712,9.0777051428571411,345.19082228571426,0,6.1805108571428562,37.498191428571424,236.18181818181799,0.72727272727272696,4.4545454545454497,221.90909090909099,0,4,5.0909090909090899,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX677","v":0},{"$f":"Include_Afghanistan*DY677","v":0},{"$f":"Include_Afghanistan*DZ677","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV677)),Personnel_plane*AV677,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY677)),Personnel_plane*AY677,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA677)),Personnel_plane*BA677,0)","v":0},null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,{"$f":"DV677*Include_Iraq","v":0},0,5,5,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V677:$BV677))-IF($AV$19=BY$19,$AV677)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V677:$BV677))-IF($AV$19=CA$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V677:$BV677))-IF($AV$19=CC$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V677:$BV677))-IF($AV$19=CE$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V677:$BV677))-IF($AV$19=CG$19,$AV677)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V677:$BV677*INDIRECT(\"Months_non_UN_operation\"&$B677),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V677:$BV677))-IF($AV$19=CI$19,$AV677)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B677-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":4.695596888066059E-5},2.4501198128948663E-5,{"$f":"P677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.4459112819295028E-7},7.5446337579518639E-8,{"$f":"Q677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":8.8562066018181988E-7},4.6210881767455136E-7,{"$f":"R677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":4.4118367989873999E-5},2.302056375395064E-5,{"$f":"S677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"T677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":7.952512050612271E-7},4.1495485668735266E-7,{"$f":"U677*(Direct_cost_personnel*$F677-UN_compensation)*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.0121378973506525E-6},5.2812436305663066E-7,7.5295024390320639E-4,4.0678449207077178E-6,1.7083002712494016E-5,6.4960203714866337E-4,0,1.1630878297500979E-5,7.0566480823840367E-5,{"$f":"BW677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.1374760375539095E-6},5.1869357085919081E-7,{"$f":"BY677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":1.1374760375539095E-6},5.1869357085919081E-7,{"$f":"CA677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CC677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CE677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CG677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0,{"$f":"CI677*Direct_cost_personnel*$F677*$G677/CPI_2001*12/1000000/$E677*$CK677","v":0},0]
["Saudi Arabia",2011,233500,46200,577595,0.82680329308225475,224.93899999999999,36.560432571428571,0,0,35.957082857142858,0,0.60334971428571427,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX678","v":0},{"$f":"Include_Afghanistan*DY678","v":0},{"$f":"Include_Afghanistan*DZ678","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV678)),Personnel_plane*AV678,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY678)),Personnel_plane*AY678,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA678)),Personnel_plane*BA678,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV678*Include_Iraq","v":0},0,0,0,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V678:$BV678))-IF($AV$19=BY$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V678:$BV678))-IF($AV$19=CA$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V678:$BV678))-IF($AV$19=CC$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V678:$BV678))-IF($AV$19=CE$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V678:$BV678))-IF($AV$19=CG$19,$AV678)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V678:$BV678*INDIRECT(\"Months_non_UN_operation\"&$B678),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V678:$BV678))-IF($AV$19=CI$19,$AV678)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B678-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"P678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"Q678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"R678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"S678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"T678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"U678*(Direct_cost_personnel*$F678-UN_compensation)*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,2.2041537873012835E-4,0,0,2.1677790656616581E-4,0,3.6374721639625295E-6,0,{"$f":"BW678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"BY678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CA678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CC678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CE678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CG678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0,{"$f":"CI678*Direct_cost_personnel*$F678*$G678/CPI_2001*12/1000000/$E678*$CK678","v":0},0]
["Slovakia",2011,15799,1070,96089,0.76499280156713423,224.93899999999999,6.5460737142857139,2.1906857142857141E-2,0.39517199999999997,5.3604051428571422,0,0.14970857142857144,0.6188811428571428,168.636363636364,165.81818181818201,2.8181818181818201,0,0,0,0,null,null,null,3,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX679","v":0},{"$f":"Include_Afghanistan*DY679","v":0},{"$f":"Include_Afghanistan*DZ679","v":0},null,null,null,1,null,{"$f":"IF(NOT(ISBLANK(AV679)),Personnel_plane*AV679,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY679)),Personnel_plane*AY679,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA679)),Personnel_plane*BA679,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV679*Include_Iraq","v":0},0,50,50,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":50},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V679:$BV679))-IF($AV$19=BY$19,$AV679)","v":50},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V679:$BV679))-IF($AV$19=CA$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V679:$BV679))-IF($AV$19=CC$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V679:$BV679))-IF($AV$19=CE$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V679:$BV679))-IF($AV$19=CG$19,$AV679)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V679:$BV679*INDIRECT(\"Months_non_UN_operation\"&$B679),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V679:$BV679))-IF($AV$19=CI$19,$AV679)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B679-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":6.194067537393515E-4},4.1389075512390431E-4,{"$f":"P679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":6.0905548184397656E-4},4.0697398239676581E-4,{"$f":"Q679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":1.0351271895374592E-5},6.9167727271380133E-6,{"$f":"R679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"S679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"T679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"U679*(Direct_cost_personnel*$F679-UN_compensation)*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,2.3722541224695362E-4,7.9389011544555624E-7,1.4320773749288933E-5,1.9425756191071724E-4,0,5.4253403068988526E-6,2.242784616460302E-5,{"$f":"BW679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":2.1126867876641194E-4},1.2271693548148078E-4,{"$f":"BY679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":2.1126867876641194E-4},1.2271693548148078E-4,{"$f":"CA679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CC679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CE679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CG679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0,{"$f":"CI679*Direct_cost_personnel*$F679*$G679/CPI_2001*12/1000000/$E679*$CK679","v":0},0]
["South Korea",2011,655000,28480,1116247,0.74792462190781828,224.93899999999999,0.12206571428571429,3.7714285714285714E-4,1.1321142857142856E-2,9.3440571428571428E-2,0,1.6954285714285715E-3,1.5231428571428571E-2,609.63636363636397,0,342.72727272727298,13.909090909090899,8.4545454545454604,3.8181818181818201,240.727272727273,null,null,null,3,null,null,null,null,null,null,17,null,null,1,null,null,null,null,null,{"$f":"Include_Afghanistan*DX680","v":0},{"$f":"Include_Afghanistan*DY680","v":0},{"$f":"Include_Afghanistan*DZ680","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV680)),Personnel_plane*AV680,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY680)),Personnel_plane*AY680,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA680)),Personnel_plane*BA680,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV680*Include_Iraq","v":0},0,21,21,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":20},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V680:$BV680))-IF($AV$19=BY$19,$AV680)","v":20},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V680:$BV680))-IF($AV$19=CA$19,$AV680)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":1},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V680:$BV680))-IF($AV$19=CC$19,$AV680)","v":1},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V680:$BV680))-IF($AV$19=CE$19,$AV680)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V680:$BV680))-IF($AV$19=CG$19,$AV680)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V680:$BV680*INDIRECT(\"Months_non_UN_operation\"&$B680),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V680:$BV680))-IF($AV$19=CI$19,$AV680)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B680-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":1.8780903462953458E-4},8.2691950578825599E-5,{"$f":"P680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"Q680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":1.0558306897604316E-4},4.6488018741749559E-5,{"$f":"R680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":4.2849362210436563E-6},1.886649036468879E-6,{"$f":"S680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":2.6045690755363431E-6},1.1467866692261826E-6,{"$f":"T680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":1.1762570018551226E-6},5.1790365706988898E-7,{"$f":"U680*(Direct_cost_personnel*$F680-UN_compensation)*$G680/CPI_2001*12/1000000/$E680*$CK680","v":7.4160203355056354E-5},3.2652592474311113E-5,3.8079162167718205E-7,1.176520704571028E-9,3.5317012422668489E-8,2.9149370020024102E-7,0,5.2889953491852118E-9,4.7515393000516288E-8,{"$f":"BW680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":7.4678959403281348E-6},2.8484701138843873E-6,{"$f":"BY680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":7.1122818479315571E-6},2.7128286798898929E-6,{"$f":"CA680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"CC680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":3.5561409239657793E-7},1.3564143399449466E-7,{"$f":"CE680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"CG680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,{"$f":"CI680*Direct_cost_personnel*$F680*$G680/CPI_2001*12/1000000/$E680*$CK680","v":0},0,null,null,null,350]
["Spain",2011,143006,15300,1493513,1.08736704960344,224.93899999999999,531.74353199999996,3.3963102857142857,42.934331999999998,423.94013999999999,0,12.735221142857142,48.73752857142857,1013.27272727273,1,973.63636363636397,2.3636363636363602,0,9.5454545454545503,26.727272727272702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX681","v":0},{"$f":"Include_Afghanistan*DY681","v":0},{"$f":"Include_Afghanistan*DZ681","v":0},null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(AV681)),Personnel_plane*AV681,0)","v":0},4,5,{"$f":"IF(NOT(ISBLANK(AY681)),Personnel_plane*AY681,0)","v":250},6,{"$f":"IF(NOT(ISBLANK(BA681)),Personnel_plane*BA681,0)","v":300},null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,38,{"$f":"DV681*Include_Iraq","v":0},0,203.41666666666666,604,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V681:$BV681))-IF($AV$19=BY$19,$AV681)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":160.41666666666666},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V681:$BV681))-IF($AV$19=CA$19,$AV681)","v":561},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":38},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V681:$BV681))-IF($AV$19=CC$19,$AV681)","v":38},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V681:$BV681))-IF($AV$19=CE$19,$AV681)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V681:$BV681))-IF($AV$19=CG$19,$AV681)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V681:$BV681*INDIRECT(\"Months_non_UN_operation\"&$B681),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V681:$BV681))-IF($AV$19=CI$19,$AV681)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B681-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.5553095005286999E-4},2.5276009513602166E-4,{"$f":"P681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.5087389651727594E-7},2.4944922362248619E-7,{"$f":"Q681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.4162358470000249E-4},2.4287283499971161E-4,{"$f":"R681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":8.2933830085901482E-7},5.8960725583496643E-7,{"$f":"S681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0,{"$f":"T681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":3.3492508303921822E-6},2.3811062254873688E-6,{"$f":"U681*(Direct_cost_personnel*$F681-UN_compensation)*$G681/CPI_2001*12/1000000/$E681*$CK681","v":9.3779023250980969E-6},6.6670974313646246E-6,1.2397873505263649E-3,7.9186718357509918E-6,1.0010359978746169E-4,9.884382062448412E-4,0,2.9692822063457094E-5,1.1363405059485414E-4,{"$f":"BW681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":7.860227784308505E-5},1.5066733106798162E-4,{"$f":"BY681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":1.9320510735703001E-6},1.2472461181124308E-6,{"$f":"CA681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":6.1986638610380464E-5},1.3994101445221474E-4,{"$f":"CC681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":1.4683588159134282E-5},9.479070497654474E-6,{"$f":"CE681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0,{"$f":"CG681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0,{"$f":"CI681*Direct_cost_personnel*$F681*$G681/CPI_2001*12/1000000/$E681*$CK681","v":0},0]
["Sweden",2011,20363,6210,538237,1.5043730934339115,224.93899999999999,159.04166571428573,1.1639194285714285,10.041096,121.34054228571428,0,3.327714857142857,23.168393142857141,51.727272727272698,0,5.9090909090909101,36.090909090909101,6.9090909090909101,0,2.8181818181818201,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX682","v":0},{"$f":"Include_Afghanistan*DY682","v":0},{"$f":"Include_Afghanistan*DZ682","v":0},null,5,null,66,null,{"$f":"IF(NOT(ISBLANK(AV682)),Personnel_plane*AV682,0)","v":0},3,0,{"$f":"IF(NOT(ISBLANK(AY682)),Personnel_plane*AY682,0)","v":0},9,{"$f":"IF(NOT(ISBLANK(BA682)),Personnel_plane*BA682,0)","v":450},null,null,null,null,null,null,1,null,null,null,3,null,null,null,null,null,null,7,{"$f":"DV682*Include_Iraq","v":0},0,312,546,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":75},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V682:$BV682))-IF($AV$19=BY$19,$AV682)","v":75},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":225},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V682:$BV682))-IF($AV$19=CA$19,$AV682)","v":459},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":7},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V682:$BV682))-IF($AV$19=CC$19,$AV682)","v":7},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V682:$BV682))-IF($AV$19=CE$19,$AV682)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V682:$BV682))-IF($AV$19=CG$19,$AV682)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V682:$BV682*INDIRECT(\"Months_non_UN_operation\"&$B682),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V682:$BV682))-IF($AV$19=CI$19,$AV682)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B682-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":7.163247706536541E-5},1.020586603132985E-4,{"$f":"P682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0,{"$f":"Q682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":8.1829718967464901E-6},1.1658722179902299E-5,{"$f":"R682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":4.9979074507820897E-5},7.1207887775710961E-5,{"$f":"S682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":9.5677825254266693E-6},1.3631736702654996E-5,{"$f":"T682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0,{"$f":"U682*(Direct_cost_personnel*$F682-UN_compensation)*$G682/CPI_2001*12/1000000/$E682*$CK682","v":3.9026481353714065E-6},5.5603136550303297E-6,1.0289430988588697E-3,7.5301453759155199E-6,6.496232536158207E-5,7.850302185653218E-4,0,2.1529133399410272E-5,1.4989127615663993E-4,{"$f":"BW682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":4.628263101997171E-4},1.0772659294229722E-3,{"$f":"BY682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":1.112563245672397E-4},1.4797608920645222E-4,{"$f":"CA682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":3.3376897370171899E-4},9.0561366594348752E-4,{"$f":"CC682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":1.0383923626275702E-5},1.3811101659268875E-5,{"$f":"CE682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0,{"$f":"CG682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":7.4170883044826441E-6},9.8650726137634819E-6,{"$f":"CI682*Direct_cost_personnel*$F682*$G682/CPI_2001*12/1000000/$E682*$CK682","v":0},0]
["Switzerland",2011,25287,5480,636059,1.9532497550730674,224.93899999999999,150.85888285714285,1.2361182857142856,9.2992731428571425,112.18382914285714,0,3.5341320000000001,24.605530285714284,20.727272727272702,0,11.090909090909101,9.6363636363636402,0,0,0,null,null,null,1,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX683","v":0},{"$f":"Include_Afghanistan*DY683","v":0},{"$f":"Include_Afghanistan*DZ683","v":0},null,5,null,220,null,{"$f":"IF(NOT(ISBLANK(AV683)),Personnel_plane*AV683,0)","v":0},null,null,{"$f":"IF(NOT(ISBLANK(AY683)),Personnel_plane*AY683,0)","v":0},null,{"$f":"IF(NOT(ISBLANK(BA683)),Personnel_plane*BA683,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV683*Include_Iraq","v":0},0,246,246,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":241},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V683:$BV683))-IF($AV$19=BY$19,$AV683)","v":241},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V683:$BV683))-IF($AV$19=CA$19,$AV683)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V683:$BV683))-IF($AV$19=CC$19,$AV683)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V683:$BV683))-IF($AV$19=CE$19,$AV683)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":5},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V683:$BV683))-IF($AV$19=CG$19,$AV683)","v":5},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V683:$BV683*INDIRECT(\"Months_non_UN_operation\"&$B683),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V683:$BV683))-IF($AV$19=CI$19,$AV683)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B683-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":3.2052370062934253E-5},2.4591329097419013E-5,{"$f":"P683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"Q683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":1.7150829595078892E-5},1.3158518201250553E-5,{"$f":"R683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":1.4901540467855429E-5},1.1432810896168508E-5,{"$f":"S683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"T683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"U683*(Direct_cost_personnel*$F683-UN_compensation)*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,8.2590002153579937E-4,6.7673185659142373E-6,5.0910292741766448E-5,6.1416752630199687E-4,0,1.9348146026471499E-5,1.3470673789965033E-4,{"$f":"BW683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":4.0093772397443891E-4},2.9186024797199972E-4,{"$f":"BY683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":3.9278858324325126E-4},2.8592812911078024E-4,{"$f":"CA683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"CC683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"CE683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0,{"$f":"CG683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":8.1491407311877839E-6},5.9321188612195069E-6,{"$f":"CI683*Direct_cost_personnel*$F683*$G683/CPI_2001*12/1000000/$E683*$CK683","v":0},0]
["Turkey",2011,510600,10300,778089,0.72361553633742992,224.93899999999999,17.606806285714285,7.1535428571428569E-2,1.1645399999999999,13.297781142857142,0,0.38593714285714281,2.6870125714285713,464.45454545454498,1.0909090909090899,321.54545454545502,85.818181818181799,0.90909090909090895,18.909090909090899,36.181818181818201,null,null,null,1,null,null,null,null,null,null,288,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX684","v":0},{"$f":"Include_Afghanistan*DY684","v":0},{"$f":"Include_Afghanistan*DZ684","v":0},null,null,null,357,null,{"$f":"IF(NOT(ISBLANK(AV684)),Personnel_plane*AV684,0)","v":0},9,0,{"$f":"IF(NOT(ISBLANK(AY684)),Personnel_plane*AY684,0)","v":0},9,{"$f":"IF(NOT(ISBLANK(BA684)),Personnel_plane*BA684,0)","v":450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV684*Include_Iraq","v":0},0,880,1114,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":655},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V684:$BV684))-IF($AV$19=BY$19,$AV684)","v":655},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":225},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V684:$BV684))-IF($AV$19=CA$19,$AV684)","v":459},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V684:$BV684))-IF($AV$19=CC$19,$AV684)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V684:$BV684))-IF($AV$19=CE$19,$AV684)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V684:$BV684))-IF($AV$19=CG$19,$AV684)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V684:$BV684*INDIRECT(\"Months_non_UN_operation\"&$B684),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V684:$BV684))-IF($AV$19=CI$19,$AV684)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B684-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.9756604473956333E-4},4.1929950365200264E-5,{"$f":"P684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":4.6404238341647285E-7},9.8484909841926648E-8,{"$f":"Q684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.3677649251200573E-4},2.9028427175907949E-5,{"$f":"R684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":3.6504667495429225E-5},7.7474795742315692E-6,{"$f":"S684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":3.867019861803944E-7},8.2070758201605597E-8,{"$f":"T684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":8.043401312552199E-6},1.7070717705933959E-6,{"$f":"U684*(Direct_cost_personnel*$F684-UN_compensation)*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.5390739049979702E-5},3.2664161764239053E-6,7.8796205214952611E-5,3.2014439293441663E-7,5.2116966207252318E-6,5.95119111798412E-5,0,1.7271946890969157E-6,1.2025258332354837E-5,{"$f":"BW684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":4.3435289094828806E-4},1.0056950710024751E-4,{"$f":"BY684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":3.2329675405810078E-4},5.9131981284256834E-5,{"$f":"CA684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":1.1105613689018732E-4},4.1437525815990673E-5,{"$f":"CC684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0,{"$f":"CE684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0,{"$f":"CG684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0,{"$f":"CI684*Direct_cost_personnel*$F684*$G684/CPI_2001*12/1000000/$E684*$CK684","v":0},0]
["United Kingdom",2011,174030,63700,2417570,1.100902783786722,224.93899999999999,1084.4655857142857,8.5239445714285704,75.708306857142858,806.95823828571429,0,25.470677142857141,167.80441885714285,256.54545454545502,247.18181818181799,0.90909090909090895,8.4545454545454604,0,0,0,null,null,1,4,null,null,null,null,null,null,5,null,null,4,null,null,null,null,null,{"$f":"Include_Afghanistan*DX685","v":0},{"$f":"Include_Afghanistan*DY685","v":0},{"$f":"Include_Afghanistan*DZ685","v":0},null,null,null,1,null,{"$f":"IF(NOT(ISBLANK(AV685)),Personnel_plane*AV685,0)","v":0},9,34,{"$f":"IF(NOT(ISBLANK(AY685)),Personnel_plane*AY685,0)","v":1700},32,{"$f":"IF(NOT(ISBLANK(BA685)),Personnel_plane*BA685,0)","v":1600},null,null,null,null,null,null,1,null,null,null,5,null,20,null,null,null,null,3,{"$f":"DV685*Include_Iraq","v":0},0,923.83333333333337,3419,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":26},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V685:$BV685))-IF($AV$19=BY$19,$AV685)","v":26},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":870.83333333333337},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V685:$BV685))-IF($AV$19=CA$19,$AV685)","v":3366},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":27},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V685:$BV685))-IF($AV$19=CC$19,$AV685)","v":27},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V685:$BV685))-IF($AV$19=CE$19,$AV685)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V685:$BV685))-IF($AV$19=CG$19,$AV685)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V685:$BV685*INDIRECT(\"Months_non_UN_operation\"&$B685),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V685:$BV685))-IF($AV$19=CI$19,$AV685)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B685-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":5.6371371439020932E-5},1.3525538682656156E-4,{"$f":"P685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":5.4313876308539174E-5},1.303187089941247E-4,{"$f":"Q685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":1.9975680878462377E-7},4.7928910994529162E-7,{"$f":"R685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":1.8577383216970025E-6},4.4573887224912167E-6,{"$f":"S685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"T685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"U685*(Direct_cost_personnel*$F685-UN_compensation)*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,1.5620348143281608E-3,1.2277658554932571E-5,1.0904819166465756E-4,1.1623207582755854E-3,0,3.6687272483109911E-5,2.417009333498753E-4,{"$f":"BW685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":2.2327750856576838E-4},1.8025584135932477E-3,{"$f":"BY685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":6.2838339051524197E-6},1.3707668544435343E-5,{"$f":"CA685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":2.1046815483603457E-4},1.7746158584834371E-3,{"$f":"CC685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":6.5255198245813597E-6},1.4234886565375163E-5,{"$f":"CE685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"CG685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0,{"$f":"CI685*Direct_cost_personnel*$F685*$G685/CPI_2001*12/1000000/$E685*$CK685","v":0},0]
["United States",2011,1569417,768200,15094030,1,224.93899999999999,4310.426581714285,38.246869714285708,264.99362914285717,3248.5915062857139,0,90.121212,668.47336457142853,111.818181818182,0,5.8181818181818201,27.545454545454501,0.54545454545454497,0,77.909090909090907,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Include_Afghanistan*DX686","v":0},{"$f":"Include_Afghanistan*DY686","v":0},{"$f":"Include_Afghanistan*DZ686","v":0},null,null,null,796,null,{"$f":"IF(NOT(ISBLANK(AV686)),Personnel_plane*AV686,0)","v":0},18,133,{"$f":"IF(NOT(ISBLANK(AY686)),Personnel_plane*AY686,0)","v":6650},51,{"$f":"IF(NOT(ISBLANK(BA686)),Personnel_plane*BA686,0)","v":2550},null,null,null,null,null,700,3,null,null,null,4,null,3,null,null,null,null,null,{"$f":"DV686*Include_Iraq","v":0},0,3087.0833333333335,10919,{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":832},{"$f":"SUM(IF($V$19:$BV$19=BY$19,$V686:$BV686))-IF($AV$19=BY$19,$AV686)","v":832},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":2252.0833333333335},{"$f":"SUM(IF($V$19:$BV$19=CA$19,$V686:$BV686))-IF($AV$19=CA$19,$AV686)","v":10084},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":3},{"$f":"SUM(IF($V$19:$BV$19=CC$19,$V686:$BV686))-IF($AV$19=CC$19,$AV686)","v":3},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CE$19,$V686:$BV686))-IF($AV$19=CE$19,$AV686)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CG$19,$V686:$BV686))-IF($AV$19=CG$19,$AV686)","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V686:$BV686*INDIRECT(\"Months_non_UN_operation\"&$B686),0))/12","v":0},{"$f":"SUM(IF($V$19:$BV$19=CI$19,$V686:$BV686))-IF($AV$19=CI$19,$AV686)","v":0},{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(B686-'Humanitarian interventions data'!First_year)","v":3.4822022531844978},{"$f":"O686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":3.5385974810950269E-6},1.262691217732296E-5,{"$f":"P686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"Q686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.841221453577898E-7},6.570100645111126E-7,{"$f":"R686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":8.7170328192828447E-7},3.1105320241697922E-6,{"$f":"S686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.7261451127292773E-8},6.1594693547916736E-8,{"$f":"T686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"U686*(Direct_cost_personnel*$F686-UN_compensation)*$G686/CPI_2001*12/1000000/$E686*$CK686","v":2.4655106026816532E-6},8.7977753950941109E-6,9.9441813452284355E-4,8.8235769967556471E-6,6.1134197592080733E-5,7.4945211205119737E-4,0,2.0791020521763757E-5,1.5421722736104612E-4,{"$f":"BW686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.0854868869006444E-4},1.2330128412244561E-3,{"$f":"BY686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":2.9254963095737707E-5},9.3952439225089063E-5,{"$f":"CA686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":7.9188238948548829E-5},1.1387216311848536E-3,{"$f":"CC686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":1.0548664577790039E-7},3.3877081451354231E-7,{"$f":"CE686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"CG686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,{"$f":"CI686*Direct_cost_personnel*$F686*$G686/CPI_2001*12/1000000/$E686*$CK686","v":0},0,null,null,null,90000,null,7000]
[]
[]
[]
["Source: IISS, Military Balance, various years; UNDPKO. GDP figures from IMF World Economic Outlook database."]
[]
[]
[]
["Months/non-UN operation"]
[null,1993,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$A$694&B695","v":"Months/non-UN operation1993"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,5]
[null,1994,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1994",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,1995,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1995",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,1996,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1996",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,1]
[null,1997,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1997",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,1998,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1998",null,null,null,null,null,null,null,null,null,null,null,7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,1999,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation1999",null,null,null,null,null,null,null,null,3,null,null,12,12,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,7,null,null,7,null,2.5,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,2000,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2000",null,null,null,null,null,null,null,null,null,null,null,12,12,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,1,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12,1.5]
[null,2001,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2001",null,null,null,null,null,null,null,null,null,null,null,12,12,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,2002,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2002",null,null,null,null,null,null,null,null,null,null,null,12,12,3,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,12,null,null,12]
[null,2003,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2003",null,null,null,null,null,null,null,null,null,null,null,7,12,3,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,3,null,null,null,null,2.5]
[null,2004,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,12,null,12,null,null,null,null,12]
[null,2005,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2005",null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,8,null,12,null,null,6,12,null,null,null,null,12,null,12,null,12,null,12,null,null,null,null,null,null,null,12,null,null,12,null,12,null,null,null,12,null,12,12,12,null,12,0,null,12,12]
[null,2006,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2006",null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,12,7,12,null,null,null,12,null,null,null,null,12,null,9,null,12,null,12,null,null,null,null,null,null,null,12,null,null,0,null,12,null,null,null,12,null,0,12,12,null,12,8,null,12,12]
[null,2007,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,12,null,null,null,12,null,null,null,null,12,null,12,null,12,null,12,null,null,null,null,null,null,null,12,null,null,0,null,12,null,null,null,12,null,0,12,12,null,12,12,null,12,12]
[null,2008,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2008",null,null,null,null,null,null,null,null,null,12,12,null,null,12,12,null,null,12,11,3,12,null,12,null,null,null,12,null,12,null,12,null,12,null,null,12,null,null,null,null,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,0,12,null,12,12]
[null,2009,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2009",null,null,null,null,null,null,null,null,null,12,12,null,null,12,12,null,null,null,null,12,12,null,6,null,null,null,12,null,12,null,12,null,12,null,null,12,null,null,null,null,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,null,12]
[null,2010,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2010",null,null,null,null,null,null,null,null,null,12,12,null,null,12,12,null,null,12,null,null,null,null,null,null,null,null,12,null,12,null,12,null,12,null,null,12,null,null,null,null,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,null,12,8]
[null,2011,null,null,null,null,null,null,null,null,null,null,null,"Months/non-UN operation2011",null,null,null,null,null,null,null,null,null,12,12,null,null,12,12,null,null,12,null,null,12,null,null,null,null,null,12,null,12,null,12,null,12,null,null,12,null,0.5,null,6,null,null,null,null,null,12,12,null,null,null,12,null,12,12,null,null,12,12]
[]
["Source: IISS, Military Balance, various years"]

{"sheet":"Security regimes data","index":32,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,1,2,2],[2,3,2,4],[2,5,2,7]]}
["Security treaty ratifications"]
[]
[null,"Nuclear Weapons",null,"Chemical and Biological Weapons",null,"Conventional Weapons",null,null,"Justice"]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Ottawa Mine Ban Treaty","Convention on Certain Conventional Weapons","Convention on Cluster Munitions","International Criminal Court"]
["Australia",1973,1998,1994,1977,1999,1983,"No",2002]
["Austria",1969,1998,1995,1973,1998,1983,2009,2002]
["Belgium",1975,1999,1997,1979,1998,1995,2009,2002]
["Canada",1969,1998,1995,1972,1997,1994,"No",2000]
["Czech Republic",1993,1997,1996,1993,1999,1993,2011,2009]
["Denmark",1969,1998,1995,1973,1998,1982,2010,2001]
["Finland",1969,1999,1995,1974,2012,1982,"No",2000]
["France",1992,1998,1995,1984,1998,1988,2009,2000]
["Germany",1975,1998,1994,1972,1998,1992,2009,2000]
["Greece",1970,1999,1994,1975,2003,1992,"No",2002]
["Hungary",1969,1999,1996,1972,1998,1982,"No",2001]
["Ireland",1968,1999,1996,1972,1997,1995,2008,2002]
["Italy",1975,1999,1995,1975,1999,1995,2011,1999]
["Japan",1976,1997,1995,1982,1998,1982,2009,2007]
["Luxembourg",1975,1999,1997,1976,1999,1996,2009,2000]
["Netherlands",1975,1999,1995,1981,1999,1987,2011,2001]
["New Zealand",1969,1999,1996,1972,1999,1993,2009,2000]
["Norway",1969,1999,1994,1973,1998,1983,2008,2000]
["Poland",1969,1999,1995,1973,"No",1983,"No",2001]
["Portugal",1977,2000,1996,1975,1999,1997,2011,2002]
["Slovakia",1993,1998,1995,1993,1999,1993,"No",2002]
["South Korea",1975,1999,1997,1987,"No",2001,"No",2002]
["Spain",1987,1998,1997,1986,1999,1993,2009,2000]
["Sweden",1970,1998,1993,1976,1998,1982,"No",2001]
["Switzerland",1977,1999,1995,1976,1998,1982,"No",2001]
["United Kingdom",1968,1998,1996,1975,1998,1995,2010,2001]
["United States",1970,"No",1997,1975,"No",1995,"No","No"]
[]
["Bulgaria",1969,1999,1994,1972,1998,1982,2011,2002]
["Cyprus",1970,2003,1998,1973,2003,1988,"No",2002]
["Estonia",1992,1999,1999,1993,2004,2000,"No",2002]
["Latvia",1992,2001,1996,1997,2005,1993,"No",2002]
["Lithuania",1991,2000,1998,1998,2003,1998,2011,2003]
["Malta",1970,2001,1997,1975,2001,1995,2009,2002]
["Romania",1970,1999,1995,1979,2000,1995,"No",2002]
["Slovenia",1992,1999,1997,1992,1998,1992,2009,2001]
[]
["Brazil",1998,1998,1996,1973,1999,1995,"No",2002]
["China",1992,"No",1997,1984,"No",1982,"No","No"]
["India","No","No",1996,1974,"No",1984,"No","No"]
["Indonesia",1979,"No",1998,1992,2007,"No","No","No"]
["Mexico",1969,1999,1994,1974,1998,1982,2009,2005]
["Russia",1970,2000,1997,1975,"No",1982,"No","No"]
["Saudi Arabia",1988,"No",1996,1972,"No",2007,"No","No"]
["Turkey",1980,2000,1997,1974,2003,2005,"No","No"]
[]
["Sources:"]
["http://www.nti.org"]
["http://www.apminebanconvention.org"]
["http://www.clusterconvention.org/; http://en.wikipedia.org/wiki/Convention_on_Cluster_Munitions"]
["http://www.unog.ch/80256EE600585943/(httpPages)/4F0DEF093B4860B4C1257180004B1B30"]
["http://www.icc-cpi.int/Menus/ASP/states+parties/"]

{"sheet":"Security 2012","index":33,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7],[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2012}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":1.4724912135217528E-3},null,{"$f":"C6+B6","v":1.4724912135217528E-3},{"$f":"D6/$D$30*Standard_mean","v":12.471430512699222},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":10.129101823280962}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":1.7580003087216034E-4},null,1.7580003087216034E-4,1.4889582015968592,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.8074536158793877}]
[{"$f":"'Index 2012'!B5","v":"Canada"},7.9322459341773783E-4,null,7.9322459341773783E-4,6.7183052142723483,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,6.2936849576630465]
[{"$f":"'Index 2012'!B6","v":"China"},6.4692554109761516E-5,null,6.4692554109761516E-5,0.54792088798905858,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.402317629029743]
[{"$f":"'Index 2012'!B7","v":"France"},1.4112141978697118E-3,null,1.4112141978697118E-3,11.95243791314255,0,10,8,6.2222222222222223,10.042366016169108]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.4414821021469058E-4,null,6.4414821021469058E-4,5.4556859625386203,-3.7302387044029108E-4,7.8710279878391898,8,6.2222222222222223,5.7111980490998207]
[{"$f":"'Index 2012'!B9","v":"India"},2.9089314723639877E-4,null,2.9089314723639877E-4,2.4637523396166179,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,2.4202793375221896]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},1.1967333643399669E-4,null,1.1967333643399669E-4,1.0135868288068515,-5.3495693443493583E-3,-20.531781780587835,4,3.1111111111111112,1.7127615895749382]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.7430495198142961E-4,null,9.7430495198142961E-4,8.2519857471704015,-2.7675631149071448E-3,-5.7954084991164905,8,6.2222222222222223,7.5753979055210081]
[{"$f":"'Index 2012'!B12","v":"Japan"},2.4490971261239408E-4,null,2.4490971261239408E-4,2.0742904505524833,-4.5293657406070124E-4,7.4149394559628163,8,6.2222222222222223,3.4569343744423966]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.6731673236008049E-5,null,4.6731673236008049E-5,0.39579918043187062,0,10,8,6.2222222222222223,2.337940194361988]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.0296821150532871E-3,null,1.0296821150532871E-3,8.7210088794642093,-7.5275324977510343E-5,9.5703785393297469,8,6.2222222222222223,7.8880799937168806]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.0057958173041008E-4,null,3.0057958173041008E-4,2.5457926897379264,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,2.9934914227882476]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},3.5601312394302186E-5,null,3.5601312394302186E-5,0.30152933315270897,0,10,4,3.1111111111111112,1.2380565924721765]
[{"$f":"'Index 2012'!B17","v":"South Korea"},1.1804156707423454E-4,null,1.1804156707423454E-4,0.99976637405904134,0,10,6,4.666666666666667,2.2220664715949168]
[{"$f":"'Index 2012'!B18","v":"Spain"},5.1938126534951446E-4,null,5.1938126534951446E-4,4.3989582422785549,-2.3486563042102644E-3,-3.404567198197761,8,6.2222222222222223,5.0067129022597774]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.1761123650327793E-4,null,9.1761123650327793E-4,7.7718119256903693,0,10,7,5.4444444444444438,6.9960227652750611]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},6.7573714299320727E-4,null,6.7573714299320727E-4,5.7232319937134797,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,5.6303028106238013]
[{"$f":"'Index 2012'!B21","v":"Turkey"},3.5939524940541124E-4,null,3.5939524940541124E-4,3.0439386248246558,0,10,6,4.666666666666667,3.5848479721053264]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},1.3989659533739354E-3,null,1.3989659533739354E-3,11.848700024095127,-3.9308893062131361E-4,7.7565099772429837,8,6.2222222222222223,9.973207423470825]
[{"$f":"'Index 2012'!B23","v":"United States"},8.0418181914578826E-4,null,8.0418181914578826E-4,6.8111086741670333,0,10,4,3.1111111111111112,5.5777761531483927]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":2.1830092051823445E-5},null,"World merchandise trade (×2), 2008",null,30475496194048]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,9676361039872]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},2.1863168257591146E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.4113286389195677E-5]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,3.4263464628422454E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,1.2923741458465073E-5]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,2.1088858906355236E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,5.8289668776861991E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,5.9893211899053253E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},5.525339770422589E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,1.245384863722069E-5]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,1.1406377036487472E-4]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,4.085987376218205E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.8423907574241081E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.6240000481294458E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},2.009037881375087E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},9.0707212417897112E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.3495617406029108E-5},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.8425888651015274E-4},{"$f":"C106+B106","v":3.4775450391618182E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1934347592276093E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.183268545191006E-5},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.1356054823090002E-4},{"$f":"F106+G106","v":1.0053932336828101E-3},{"$f":"D106+E106+H106","v":1.4724912135217528E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2011}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.6458470145765777E-5},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0600283942966995E-4},{"$f":"C107+B107","v":1.6246130957543574E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3338721296724616E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},{"$f":"F107+G107","v":0},{"$f":"D107+E107+H107","v":1.7580003087216034E-4}]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.2426593748341497E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8051195881530616E-4},2.4293855256364767E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4187083871645549E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.6722050575560246E-5},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.1169315156207435E-4},4.0841520213763462E-4,7.9322459341773783E-4]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4554519739545487E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0568783270171023E-5},2.512330300971651E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.6936688910516531E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.9338104083968296E-7},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.6391811486887895E-6},2.6325621895284723E-6,6.4692554109761516E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":3.4822022531844978}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.109731915850675E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.5378213934351599E-4},2.6475533092858345E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.8209507244277049E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8760172638578839E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.7676206811256943E-4},9.6436379449835782E-4,1.4112141978697118E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":38.066046552591679}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8992506630969501E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.473933488135687E-5},6.3731841512326378E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.7582089490373798E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7883221969426519E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.2576325410436098E-4},4.045954737986262E-4,6.4414821021469058E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":32.294922410940544}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6639885020063711E-4},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.193951126680489E-4},2.8579396286868599E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.0991843677127587E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.9089314723639877E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.9138539480980139E-5},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.5270961853026622E-5},1.1440950133400676E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.2638350999899256E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.1967333643399669E-4]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.0527369418454212E-5},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8664139674214926E-4},2.5716876616060349E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3908335848953292E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3903656933543533E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.3901625799585784E-4},5.7805282733129322E-4,9.7430495198142961E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.4428055160429193E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3404456379517362E-5},1.7847261895560282E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.270624507168338E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.4490971261239408E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.5982418793276133E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.2676748860505186E-6},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4481579556681399E-5},2.074925444273192E-5,4.6731673236008049E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.3142646691797226E-5},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0082732050698417E-4},2.6396996719878143E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.583680220971678E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0344520184533582E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.0389892391200205E-4},6.0734412575733782E-4,1.0296821150532871E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2159864153992533E-5},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.0719520202997E-6},1.9231816174292233E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3655036257923545E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.7404894336151348E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":8.7392508640731035E-5},1.4479740297688239E-4,3.0057958173041008E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.5601312394302186E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,3.5601312394302186E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9724290636639808E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3747026900348263E-5},5.3471317536988067E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.3529380719489336E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.228605842378374E-7},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":8.1800823351930282E-7},1.0408688177571402E-6,1.1804156707423454E-4]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.9564083244146482E-5},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":9.382816349294936E-5},1.4339224673709584E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4524741320140702E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2374743734863824E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0699416806237334E-4},2.307416054110116E-4,5.1938126534951446E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0839457517832519E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.5656561414519824E-4},2.6496018932352345E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4561933085620101E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9681626830646341E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.1021544801709003E-4},5.0703171632355344E-4,9.1761123650327793E-4]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2899912256494644E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.9460023572375257E-5},6.2359935828869899E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1646779938430758E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.9303750736008213E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.1760565704402155E-4},4.9690940778002982E-4,6.7573714299320727E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.303789989601731E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.780323568285197E-5},6.084113557886928E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1122940213370291E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8781464474255108E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.96165288706206E-5},2.8743117361317168E-4,3.5939524940541124E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.5592179076535846E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.5911583931006213E-4},3.1470801838659799E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.8952278220648585E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9198137367824325E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":7.0275377910260835E-4},8.9473515278085157E-4,1.3989659533739354E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.0222770718074353E-6},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.4835783139017131E-5},3.0858060210824568E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.183623749740246E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.8569147936429911E-5},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.7639223602450919E-4},6.5496138396093913E-4,8.0418181914578826E-4]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8425888651015274E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.7109812523452904E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.4941549813156527E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6803539956777404E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.3157680137377597E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.7942566624960543E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.0438455217303481E-8},{"$f":"SUM(C135:H135)","v":3.1932635769663488E-4},{"$f":"B135","v":2.8425888651015274E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":5.9740012441894514E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":4.8908032163968617E-6},{"$f":"IF(L135,E135/$I135*$B135,0)","v":2.3860054890558833E-5},{"$f":"IF(M135,F135/$I135*$B135,0)","v":7.40255509477084E-7},{"$f":"IF(N135,G135/$I135*$B135,0)","v":2.4873997036577053E-4},{"$f":"IF(O135,H135/$I135*$B135,0)","v":5.3801283759938956E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0600283942966995E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.7064034437913538E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4181085771692688E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6511867927290998E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.2184106089407696E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.651443768439774E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.009654624630191E-4},{"$f":"SUM(C136:H136)","v":1.0990510669668923E-4},{"$f":"B136","v":1.0600283942966995E-4},{"$f":"IF(I136,C136/$I136*$B136,0)","v":9.3617699542509507E-8},{"$f":"IF(K136,D136/$I136*$B136,0)","v":2.3322517299999421E-6},{"$f":"IF(L136,E136/$I136*$B136,0)","v":1.5925601067937189E-6},{"$f":"IF(M136,F136/$I136*$B136,0)","v":1.1751499818419759E-7},{"$f":"IF(N136,G136/$I136*$B136,0)","v":4.48629059851423E-6},{"$f":"IF(O136,H136/$I136*$B136,0)","v":9.7380604296635348E-5}]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8051195881530616E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5120420626524086E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.5279353996594743E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4074775647159328E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.0636910963426294E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2336810368296725E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.1517352747113096E-5},2.5471886813403902E-4,1.8051195881530616E-4,1.0715408581232148E-4,1.7914753394356241E-5,9.9743899639886161E-6,2.1711500410515409E-7,8.7427437999699005E-6,3.6508870840564763E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0568783270171023E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.6043166234887506E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8345582957042236E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.5743223872960425E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.0227616699249676E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.154691891998259E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.8973336646125926E-7},1.1515149166566163E-5,1.0568783270171023E-5,8.8149913981550786E-8,1.683786179695153E-6,7.8696466445280414E-6,4.6099688974319338E-9,2.8954253573631989E-7,6.3304802733252646E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5378213934351599E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2700178596332154E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1770705456785286E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4574453421338428E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.659026479364501E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.001211823473272E-6},3.0387477056963109E-4,1.5378213934351599E-4,6.4271891704848153E-5,5.9568099823939136E-5,1.2436412582876959E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.473933488135687E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.117090494969364E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5657553243045886E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.51290800941149E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.3561091635868267E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.906952840485129E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.4244078332980752E-8},5.833612421260499E-5,4.473933488135687E-5,8.5672276692691365E-6,2.7346609620077209E-5,7.2956711278504984E-6,4.1077250977026251E-8,1.4624866304536611E-6,2.6262582729340857E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.193951126680489E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.522632955248882E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4465530957836328E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.7801865869734318E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.9100707294519748E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.7662406870889939E-6},1.2684727754285372E-4,1.193951126680489E-4,7.0806849516252661E-6,1.3615693864068425E-5,9.2056093129136253E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5270961853026622E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.6697274374914253E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.354387188695857E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.7422432819585247E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.219300289416521E-6},3.5358384285846216E-5,3.5270961853026622E-5,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8664139674214926E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4061362342110982E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8319040019221754E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.7076751945852798E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.2723558401737087E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.2973668432338247E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.8320551067178832E-6},1.9768647598018149E-4,1.8664139674214926E-4,3.2158296165436063E-6,1.7295524133404292E-4,7.2770342878509991E-6,4.97778036283221E-7,2.1690090549909433E-8,2.6738233768786161E-6]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3404456379517362E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4119299750412047E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2527297033204888E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.956687302322282E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.3693292762141441E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2685328908421254E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.0539852318702183E-6},2.4065838498969725E-5,1.3404456379517362E-5,1.3434233817481292E-7,6.9775921849571554E-7,3.3178214469370036E-7,1.3196951742647816E-7,7.0656145232605465E-6,5.0429886374661078E-6]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0082732050698417E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5868627529930893E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.1634851173707161E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3332156159337438E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.773610517879177E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.1656291687979332E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3892699429976215E-5},2.9927000985548787E-4,2.0082732050698417E-4,1.0648758118123024E-4,2.7939370219422432E-5,8.9466405249003097E-6,4.5454806885610676E-8,4.8085476603929362E-5,9.3227971706162169E-6]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.0719520202997E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.0382719351241676E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.9439358686160167E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.6109209288168652E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.4985945290858599E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1916449031869806E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5166389676925208E-7},1.0249400783181444E-5,7.0719520202997E-6,2.096367758891731E-6,2.0312771111317004E-7,4.5614486746683745E-6,2.413984307139004E-8,8.2221934324214836E-8,1.0464609823081887E-7]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3747026900348263E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.3636075898691568E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.42124029888524E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.3444900942685113E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.9614162969627011E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.4933635254147385E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.376994815407431E-6},3.5159753812626265E-5,2.3747026900348263E-5,1.5963892499819996E-7,9.5991091943785765E-6,2.258880897170031E-6,3.3509587949813643E-7,5.061045255334245E-6,6.3332567489690745E-6]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.382816349294936E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.2508464006430235E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.9580274509201035E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.904046960678469E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.2513365836510293E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.1791923344027252E-5},1.0883858260830427E-4,9.382816349294936E-5,5.3887640209318374E-6,7.722585539947389E-5,4.2277077574559739E-7,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5656561414519824E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3210721085108224E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.8389544868494825E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0104329048384591E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":7.9929039677932089E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.305997255831066E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.596780787200222E-6},3.0443572821424751E-4,1.5656561414519824E-4,6.7940273374723131E-5,3.0028653356878454E-5,5.1964678793290964E-5,4.1106013602991093E-6,1.7002126976281332E-6,8.2119456237842419E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.9460023572375257E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.3366940270413504E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5318327510604406E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1430201358357763E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.4599351778466395E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4764671141010025E-7},5.1723051028632423E-5,4.9460023572375257E-5,2.234457159051111E-5,1.4648108042668393E-5,1.0930098232380287E-5,1.3960589500117094E-6,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.780323568285197E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.4596022203350233E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3372238109735672E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4484496969891574E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.3568636234885933E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.762329284144243E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4200570628650242E-6},2.5700148654574186E-5,1.780323568285197E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":5.1674820334283645E-6},9.263335783564305E-6,1.6961118629695992E-6,1.6326675431054283E-8,6.762647617148856E-7,9.8371456574376142E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5911583931006213E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5753953227511736E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.4667175339487999E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1534448018032976E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.3771944003404941E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.7008920188803595E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.7395926350545964E-4,2.5911583931006213E-4,2.435857477754461E-4,7.0621622935620998E-7,1.090949851787485E-5,4.1400330339438515E-7,3.500373483990564E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.4835783139017131E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.4489938430807823E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1352554844360103E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.2857841313033964E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.7688430788759602E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.4452903168954717E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.765704472406328E-5},3.5467565709369368E-5,2.4835783139017131E-5,5.2160781827143204E-6,1.4951897909317395E-7,6.50227091564549E-6,1.238613427092621E-8,5.9137241212201197E-7,1.2364156515171207E-5]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.1356054823090002E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.3795891018669688E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1062057009360344E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.0930076088262105E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":9.9415870891065108E-4},{"$f":"B163","v":9.1356054823090002E-4},{"$f":"IF(I163,C163/$I163*$B163,0)","v":6.7813130893432292E-5},{"$f":"IF(K163,D163/$I163*$B163,0)","v":1.0165236974191169E-5},{"$f":"IF(L163,E163/$I163*$B163,0)","v":0},{"$f":"IF(M163,F163/$I163*$B163,0)","v":0},{"$f":"IF(N163,G163/$I163*$B163,0)","v":0},{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C164:H164)","v":0},{"$f":"B164","v":0},{"$f":"IF(I164,C164/$I164*$B164,0)","v":0},{"$f":"IF(K164,D164/$I164*$B164,0)","v":0},{"$f":"IF(L164,E164/$I164*$B164,0)","v":0},{"$f":"IF(M164,F164/$I164*$B164,0)","v":0},{"$f":"IF(N164,G164/$I164*$B164,0)","v":0},{"$f":"IF(O164,H164/$I164*$B164,0)","v":0}]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1169315156207435E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.0797182533922522E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1667253619203183E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.7313551047615565E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.1596142393888764E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.9997185902990735E-4,3.1169315156207435E-4,1.5999535209454345E-4,1.1256418888019133E-4,1.9384873051894065E-6,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6391811486887895E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8422874531084214E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.6216344430315112E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6391811486887895E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.419767467523025E-6,1.6391811486887895E-6,1.2479888684066176E-8,5.1629917621807839E-7,1.1104020837866448E-6,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.7676206811256943E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.0808387184438983E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.9816221488034357E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.330850032371232E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.0393310899618566E-3,6.7676206811256943E-4,2.0060929599362699E-4,3.2437910696035509E-4,1.5177366515858732E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2576325410436098E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.2576325410436098E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2233807489247775E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.3983339345426043E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.6096997419871183E-4,2.2576325410436098E-4,1.9530617290470595E-4,1.0583379169727155E-6,2.9398743282682285E-5,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.3901625799585784E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.3507726196956982E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3079192923001661E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.415090134212356E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.692842813337988E-4,3.3901625799585784E-4,2.4206359345673627E-4,9.4485564906616006E-5,2.467099632505547E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4481579556681399E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4481579556681399E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4481579556681399E-5,1.4481579556681399E-5,1.4481579556681399E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0389892391200205E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0389892391200205E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3299984251855749E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.5128726743894268E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.6202749317445374E-4,4.0389892391200205E-4,2.9026042803681175E-4,9.5579831816229043E-5,1.8058664058961332E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.7392508640731035E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.7392508640731035E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.6609752820140409E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.8258606168932439E-5,8.7392508640731035E-5,8.6534910282875927E-5,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.1800823351930282E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.7905546049457426E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.8952773024728718E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.1800823351930293E-7,8.1800823351930282E-7,7.7905546049457416E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0699416806237334E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0699416806237334E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.0187503274468832E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.9109949458150517E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5409266628265724E-4,1.0699416806237334E-4,7.429134867690851E-5,2.7904173398287373E-5,4.7986459871774578E-6,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1021544801709003E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5971244371447288E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.6006923208302953E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0623133509266907E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.6112907506499266E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.3062430164082136E-4,3.1021544801709003E-4,1.2775722704131713E-4,1.2793273766358639E-4,5.2257106368215401E-5,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.1760565704402155E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1760565704402155E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.7459151801014553E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2535157222412299E-4,4.1760565704402155E-4,4.100007997696511E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.96165288706206E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.96165288706206E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1899804434993909E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.9877662169359775E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.119151099273081E-4,9.96165288706206E-5,8.8669464120410006E-5,1.0592110509682476E-5,3.5495424052812103E-7,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.0275377910260835E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.9491273275278846E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.0962457934789363E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.2625062944225846E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4307879415429404E-3,7.0275377910260835E-4,3.413172105447792E-4,2.5031004851361544E-4,1.1112652004421382E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.7639223602450919E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.544957923012666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.2701191613539529E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8049424205240892E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3775841835071036E-4},1.1997603688397812E-3,5.7639223602450919E-4,2.6639242126307472E-4,1.5710398046421117E-4,8.6713549195447807E-5,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2011}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2003","index":34,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2003}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":2.545280904589537E-3},null,{"$f":"C6+B6","v":2.545280904589537E-3},{"$f":"D6/$D$30*Standard_mean","v":21.557543872175842},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":16.186510729598709}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":2.5698285316976429E-5},null,2.5698285316976429E-5,0.2176545277032009,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":1.9599178332836154}]
[{"$f":"'Index 2012'!B5","v":"Canada"},1.2016329927338107E-3,null,1.2016329927338107E-3,10.177366243703663,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,8.59972564395059]
[{"$f":"'Index 2012'!B6","v":"China"},2.9664904123701293E-5,null,2.9664904123701293E-5,0.25125025334431983,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.2045372059332504]
[{"$f":"'Index 2012'!B7","v":"France"},1.5706446344981389E-3,null,1.5706446344981389E-3,13.302751988881756,0,10,7,5.4444444444444438,10.683316140735984]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.9442568492429423E-4,null,7.9442568492429423E-4,6.7284779943377622,-3.7302387044029108E-4,7.8710279878391898,7,5.4444444444444438,6.3004668110399891]
[{"$f":"'Index 2012'!B9","v":"India"},9.895706486422099E-5,null,9.895706486422099E-5,0.83812802878675385,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,1.3365297969689471]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},9.2822710977728893E-6,null,9.2822710977728893E-6,7.8617242624518233E-2,-5.3495693443493583E-3,-20.531781780587835,3,2.3333333333333335,0.83018927286079003]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.0730772388779226E-4,null,9.0730772388779226E-4,7.6845451627781367,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,6.9378449233335724]
[{"$f":"'Index 2012'!B12","v":"Japan"},1.220269192892748E-4,null,1.220269192892748E-4,1.0335207644160691,-4.5293657406070124E-4,7.4149394559628163,6,4.666666666666667,2.2445693984996016]
[{"$f":"'Index 2012'!B13","v":"Mexico"},5.123057083126455E-5,null,5.123057083126455E-5,0.43390310134342469,0,10,6,4.666666666666667,1.8448242897845055]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.781661721092105E-3,null,1.781661721092105E-3,15.089985018377865,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,11.874804827066724]
[{"$f":"'Index 2012'!B15","v":"Russia"},4.5393587542163274E-4,null,4.5393587542163274E-4,3.8446611263657307,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.8594037138734505]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},1.6676972833328489E-5,null,1.6676972833328489E-5,0.14124750351181392,0,10,3,2.3333333333333335,0.87194278011898718]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.3172062937374846E-5,null,6.3172062937374846E-5,0.53504291640765955,0,10,6,4.666666666666667,1.912250833160662]
[{"$f":"'Index 2012'!B18","v":"Spain"},4.5306418854971001E-4,null,4.5306418854971001E-4,3.8372782760287052,-2.3486563042102644E-3,-3.404567198197761,7,5.4444444444444438,4.373000332167285]
[{"$f":"'Index 2012'!B19","v":"Sweden"},1.2322201692594849E-3,null,1.2322201692594849E-3,10.43642778724066,0,10,7,5.4444444444444438,8.7724333396419212]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},1.9630607732527565E-4,null,1.9630607732527565E-4,1.6626364762661918,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,2.9232391323256093]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.2324856861878475E-4,null,4.2324856861878475E-4,3.5847515181458869,0,10,4,3.1111111111111112,3.4268713824676285]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},2.4068720233461653E-3,null,2.4068720233461653E-3,20.38527423218342,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,15.404997636270428]
[{"$f":"'Index 2012'!B23","v":"United States"},1.3583990388007072E-3,null,1.3583990388007072E-3,11.505113962888965,0,10,4,3.1111111111111112,8.7071130122963467]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":1.4334758805492087E-5},null,"World merchandise trade (×2), 2008",null,12600799133696]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,2627206381568]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},1.4356478339736616E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,9.2675081654113121E-6]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.2499149344994148E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,8.4863919140533748E-6]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.3848027080600646E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,3.8275988062017602E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,3.9328956773109111E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},3.6282216648181731E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,8.1778361717789034E-6]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,7.490012560386519E-5]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,2.6830690123215026E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.2098083265267978E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.0664017785531333E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.3192373807788472E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},5.9563010950312585E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2765039333322294E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.3044583850297945E-4},{"$f":"C106+B106","v":6.5809623183620241E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.8661771240749918E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0375863898081931E-4},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.7047642625317655E-3},{"$f":"F106+G106","v":1.8085229015125848E-3},{"$f":"D106+E106+H106","v":2.545280904589537E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2002}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8193248685888743E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":9.0174119313810518E-6},1.0836736799969926E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4861548517006501E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.5698285316976429E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3243807863569534E-4},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.3684722588322828E-4},4.6928530451892359E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.4546066286688297E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7734170505361518E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.8045991687458361E-4},6.5780162192819879E-4,1.2016329927338107E-3]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.3107718220718711E-7},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.206184012991295E-6},2.0372611951984822E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.4633583234737381E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5718124168090972E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4222472769563325E-6},2.9940596937654299E-6,2.9664904123701293E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":1.8660659830736148}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5633313175366522E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.8696761903322188E-4},4.4330075078688707E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1462764327798216E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6012156492889314E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.5259467550437666E-4},1.0127162404332697E-3,1.5706446344981389E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":13.932726172912965}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7848460140746743E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1639367708352476E-5},3.9487827849099219E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.9360505358528974E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3428822300451319E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.2128912871215285E-4},6.5557735171666606E-4,7.9442568492429423E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":8.1616020312618307}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1045371130489119E-5},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.4892274015942072E-5},9.5937645146431191E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.0194197177897948E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.895706486422099E-5]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1235974114967284E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.6854955165904555E-6},3.8090929280871837E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.4731781696857056E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.2822710977728893E-6]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.3448035308430341E-6},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3113551215641352E-5},3.1458354746484388E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.9417974059902819E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7442772317785093E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.1200367190355419E-4},7.8643139508140507E-4,9.0730772388779226E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1570732978203857E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.5013600071411465E-5},2.9170673369231851E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.2856245920042949E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.220269192892748E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.0828729297702781E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7124114909596823E-5},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.7023582991897449E-5},4.4147697901494268E-5,5.123057083126455E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4933479423560937E-4},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.7475703126990548E-4},5.2409182550551482E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.2569831026078438E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.2129802204828612E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":7.5370204251222549E-4},1.1750000645605117E-3,1.781661721092105E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.4503799127509312E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3196729099010001E-5},1.9647109011760932E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1575575224737328E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5545282661256327E-4},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.6308018754993521E-4},3.1853301416249851E-4,4.5393587542163274E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.6676972833328489E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.6676972833328489E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7895373538305376E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.5032738650813154E-5},4.2928112189118529E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.024395074825632E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.3172062937374846E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2535184840263691E-6},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3412841101685575E-5},2.2666359585711945E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.1579579230191656E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7221731356941439E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.7660093616439206E-4},3.4881824973380642E-4,4.5306418854971001E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9277655764984489E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.921617666753837E-4},4.8493832432522859E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.633805977171759E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4149253107557775E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.1945125408696094E-4},6.6094378516253871E-4,1.2322201692594849E-3]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4790140550863448E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.9393105153658511E-5},4.4183245704521962E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":0},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.986083179650531E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2226199982424838E-4},1.5212283162075368E-4,1.9630607732527565E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.4385417623907284E-6},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.6048301487541027E-5},2.3486843249931756E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1514178014733923E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0235653147678324E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.8589101587733584E-4},3.8824754735411904E-4,4.2324856861878475E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1367897634281778E-4},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.8352725341207608E-4},5.972062297548939E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6839256713850847E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1144161521761353E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.3113849216598074E-3},1.7228265368774208E-3,2.4068720233461653E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2230142078218072E-5},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.6345210078713124E-5},5.8575352156931194E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.8682334499436232E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6555540759126479E-4},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0755859445530751E-3},1.2411413521443398E-3,1.3583990388007072E-3]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3044583850297945E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.7669287210316857E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.3166451245519496E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.0017174139296765E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.214267305860699E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.127821453505281E-7},{"$f":"SUM(C135:H135)","v":5.8264026071630092E-4},{"$f":"B135","v":5.3044583850297945E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":6.1607297358830142E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":3.9299488844072172E-6},4.5536506253877773E-5,0,0,{"$f":"IF(O135,H135/$I135*$B135,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.0174119313810518E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6141827704669007E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1005791616819798E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.6799009884652094E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.5014185609403633E-8},9.0263913672895008E-6,9.0174119313810518E-6,1.6125769847057761E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.3684722588322828E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.8215702580921241E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8950417990072836E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6264460054556955E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.6483460850644415E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.3021302167908403E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.6134779499391831E-5},4.665444689819931E-4,3.3684722588322828E-4,2.0371865433252835E-4,2.8122378721104549E-5,1.8963059465698731E-5,1.1901133610285436E-8,1.6621484739493925E-5,6.9409747490792434E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.206184012991295E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.284831259803513E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4483552383239601E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.4417904050494071E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.8868632267360953E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2061840129912975E-6,1.206184012991295E-6,1.2848312598035104E-7,1.4483552383239569E-7,3.4417904050493996E-7,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8696761903322188E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.3699371257575051E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8451337551463028E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1422773095826847E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.9619188612340922E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.58337879916219E-6},3.300703906345435E-4,2.8696761903322188E-4,2.0604550833221367E-4,1.6041840029765706E-5,1.862524589551903E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1639367708352476E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.0845645726771981E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.8484777590141815E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7751714036471324E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.5584998269549059E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.3901709698883631E-8},4.280460907579851E-5,2.1639367708352476E-5,1.0538271525874238E-5,2.9566292858164188E-7,8.9741706742023076E-6,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.4892274015942072E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4037729460938483E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7942024922932623E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.4213206955423013E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.6192961339294119E-5,6.4892274015942072E-5,1.3761889003145741E-5,1.7589465316890773E-5,3.3540919695905561E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6854955165904555E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9395491357848027E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.7747631785159383E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.1952780385273325E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.7962650946860143E-7,1.6854955165904555E-6,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3113551215641352E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.3560749603757953E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.639692122793402E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1547678172285825E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.4584613209334132E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.9561710982126784E-7},2.3384908497369631E-5,2.3113551215641352E-5,6.2823193917404615E-6,4.5858533727876477E-6,1.1413679505604837E-5,5.3951216150442903E-7,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5013600071411465E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.5008204799799871E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3419393113062162E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1115571546670152E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.3671660760105262E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.6575239274076493E-5,2.5013600071411465E-5,4.2363390341797731E-7,1.2630830114806365E-6,1.0462387877906695E-6,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.7475703126990548E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9611906031669534E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5853120545849331E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4878683089964975E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3371536839213889E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.5924693819344823E-5},4.8422311767272897E-4,3.7475703126990548E-4,2.2917679040206779E-4,2.7747970981025434E-6,1.9254473973713714E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3196729099010001E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.6696159054624557E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.4935785807746254E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.7561911164664883E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.2156421900361787E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3196729099010025E-5,1.3196729099010001E-5,5.6696159054624456E-6,5.4935785807746159E-7,6.7561911164664765E-6,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5032738650813154E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.517192259736049E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.2410391956411388E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.7475460247997409E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3983110773581027E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.0750623797675745E-5,1.5032738650813154E-5,1.0991262212658543E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3412841101685575E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1664491833658094E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2265491110778835E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1567361318767676E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.5679027773303299E-7},1.4200673154375684E-5,1.3412841101685575E-5,1.1017363317636569E-5,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.921617666753837E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4652077228793815E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0895874344624877E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0912357255923733E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.8103938060018399E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.169209019241074E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.6771906184173716E-7},3.8733919487719533E-4,2.921617666753837E-4,1.8594540729775344E-4,8.2185276886524911E-5,1.5773749008732637E-5,2.8740994993893909E-6,4.653303951392347E-6,7.2993003159095644E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9393105153658511E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6046887476932599E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.6413749890155236E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1329509934513257E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.501777240046138E-5,2.9393105153658511E-5,1.0477369844127866E-5,4.9892237352989838E-6,1.3926511574231661E-5,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6048301487541027E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3920109950627601E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.3566725759045389E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3029744103551578E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.8217150592704972E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6407789708524065E-5,1.6048301487541027E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":1.3615125814986241E-5},5.2393099860061484E-7,1.2744267533528465E-7,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.8352725341207608E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.8058576047528605E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3933387595321171E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1524041079982223E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":9.4186477359146602E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.9061087034612752E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.1041866766599747E-4,4.8352725341207608E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":4.5526609333111022E-4},1.3199306885656736E-6,2.039004669112695E-5,8.9224261554297175E-9,6.542260275117907E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.6345210078713124E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3900314018697849E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.9845276246774127E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7327885893590052E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5759468977539633E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.294921052118394E-5},6.615181009369354E-5,4.6345210078713124E-5,9.7384028108105797E-6,2.7915149951084265E-7,1.213972090591304E-5,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7047642625317655E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3770800192054725E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.809479846024387E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.696815218266015E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.8433327000325866E-3},{"$f":"B163","v":1.7047642625317655E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":1.273561090380779E-4},{"$f":"IF(K163,D163/$I163*$B163,0)","v":8.1472467844414219E-6},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.8045991687458361E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.7472367249855942E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.7362443760242585E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.8045991687458366E-4,4.8045991687458361E-4,4.7472367249855936E-4,5.7362443760242576E-6,0,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4222472769563325E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4378299472889539E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4222472769563325E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4566255764292221E-6,1.4222472769563325E-6,3.3566925916244378E-8,1.3886803510400881E-6,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.5259467550437666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.7490483318242702E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4625209295900349E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.7689842321949598E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.5405719643396674E-4,6.5259467550437666E-4,5.7361930287156727E-4,1.4592506231380137E-6,7.7516122009671254E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.2128912871215285E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.2128912871215285E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.2829091999156513E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2357203791206849E-4,4.2128912871215285E-4,4.190185236162587E-4,2.2706050958941736E-6,0,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.1200367190355419E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0654521058262085E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.458461320933414E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.120036719035543E-4,5.1200367190355419E-4,5.0654521058262074E-4,5.4584613209334123E-6,0,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7023582991897449E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7023582991897449E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.7023582991897449E-5,2.7023582991897449E-5,2.7023582991897449E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.5370204251222549E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.5370204251222549E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6895443659656539E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.7059748617188198E-4,7.5370204251222549E-4,7.3717703351084264E-4,1.6525009001382873E-5,0,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6308018754993521E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6308018754993521E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6308018754993521E-4,1.6308018754993521E-4,1.6308018754993521E-4,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7660093616439206E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7660093616439206E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7660093616439206E-4,1.7660093616439206E-4,1.7660093616439206E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.1945125408696094E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1945125408696094E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.1945125408696094E-4,4.1945125408696094E-4,4.1945125408696094E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2226199982424838E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2226199982424838E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2226199982424838E-4,1.2226199982424838E-4,1.2226199982424838E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8589101587733584E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8589101587733584E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8589101587733584E-4,1.8589101587733584E-4,1.8589101587733584E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3113849216598074E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2967530117947049E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.850373169435114E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2219860325119231E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7474553467402482E-3,1.3113849216598074E-3,9.7315353434166839E-4,2.139074055582441E-5,3.1684064676231458E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0755859445530751E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0347257357708464E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.2634714324055431E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.3681416523465555E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.5706629836628472E-4},1.6712409136958421E-3,1.0755859445530751E-3,6.6593418623367342E-4,2.743907183051138E-5,2.1676861730941585E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2002}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2011","index":35,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2011}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":1.5619983816854669E-3},null,{"$f":"C6+B6","v":1.5619983816854669E-3},{"$f":"D6/$D$30*Standard_mean","v":13.229521574901513},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":10.634495864749157}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":1.0636825634275054E-4},null,1.0636825634275054E-4,0.90089795141313744,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.4154134490902397}]
[{"$f":"'Index 2012'!B5","v":"Canada"},8.1833717757412243E-4,null,8.1833717757412243E-4,6.930999079895904,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,6.4354808680787503]
[{"$f":"'Index 2012'!B6","v":"China"},5.9751189956285745E-5,null,5.9751189956285745E-5,0.50606944662756792,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.3744166681220824]
[{"$f":"'Index 2012'!B7","v":"France"},1.0953351782416289E-3,null,1.0953351782416289E-3,9.2770649074937186,0,10,8,6.2222222222222223,8.2587840124032201]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.5556594672800371E-4,null,6.5556594672800371E-4,5.5523897705005885,-3.7302387044029108E-4,7.8710279878391898,8,6.2222222222222223,5.7756672544078]
[{"$f":"'Index 2012'!B9","v":"India"},2.7843160447392365E-4,null,2.7843160447392365E-4,2.3582078968273552,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,2.3499163756626813]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},9.5576559916676535E-5,null,9.5576559916676535E-5,0.80949646062255187,-5.3495693443493583E-3,-20.531781780587835,4,3.1111111111111112,1.5767013441187383]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.9585181273481528E-4,null,9.9585181273481528E-4,8.4344793160182299,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,7.4378010254936342]
[{"$f":"'Index 2012'!B12","v":"Japan"},2.3882552398283178E-4,null,2.3882552398283178E-4,2.0227597283159389,-4.5293657406070124E-4,7.4149394559628163,8,6.2222222222222223,3.4225805596180336]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.2655818835019149E-5,null,4.2655818835019149E-5,0.36127827159721737,0,10,8,6.2222222222222223,2.3149262551388858]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.0732769722801851E-3,null,1.0732769722801851E-3,9.090240442697759,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,7.8749751099466536]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.033437993490072E-4,null,3.033437993490072E-4,2.569204542817757,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.0090993248414675]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},3.2254026613358578E-5,null,3.2254026613358578E-5,0.27317911846902204,0,10,4,3.1111111111111112,1.2191564493497187]
[{"$f":"'Index 2012'!B17","v":"South Korea"},1.2223832432235431E-4,null,1.2223832432235431E-4,1.0353112832021067,0,10,6,4.666666666666667,2.2457630776902935]
[{"$f":"'Index 2012'!B18","v":"Spain"},5.1321734178735715E-4,null,5.1321734178735715E-4,4.3467521960318152,-2.3486563042102644E-3,-3.404567198197761,8,6.2222222222222223,4.9719088714286173]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.4827862339606317E-4,null,9.4827862339606317E-4,8.0315528199838511,0,10,7,5.4444444444444438,7.169183361470715]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},6.9143537804431635E-4,null,6.9143537804431635E-4,5.8561899671221509,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,5.7189414595629149]
[{"$f":"'Index 2012'!B21","v":"Turkey"},3.7140453709715347E-4,null,3.7140453709715347E-4,3.1456526422525535,0,10,6,4.666666666666667,3.6526573170572578]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},1.4535360817247147E-3,null,1.4535360817247147E-3,12.310887884739884,-3.9308893062131361E-4,7.7565099772429837,8,6.2222222222222223,10.281332663900663]
[{"$f":"'Index 2012'!B23","v":"United States"},8.324020951689298E-4,null,8.324020951689298E-4,7.0501234867784115,0,10,4,3.1111111111111112,5.7371193615559779]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":2.0464964379233838E-5},null,"World merchandise trade (×2), 2008",null,25144268423168]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,7484377923584]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},2.0495972190434513E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.3230723101998549E-5]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,3.2120825760385821E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,1.211556542986832E-5]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.9770083666742881E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,5.46445700899451E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,5.6147836901569397E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},5.1798169845746145E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,1.1675056987393807E-5]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,1.0693088201079241E-4]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,3.8304733626315619E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.7271782974531532E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.5224444797550478E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.8834042743048486E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},8.5034908083074501E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.8245685975682543E-5},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.0466113105169767E-4},{"$f":"C106+B106","v":3.7290681702738021E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1065845885769667E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.9303153786403826E-5},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.7912995201398611E-4},{"$f":"F106+G106","v":1.0784331058003899E-3},{"$f":"D106+E106+H106","v":1.5619983816854669E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2010}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.8123280150784867E-5},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.5727552926582942E-5},9.3850833077367809E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2517423265382733E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.0636825634275054E-4]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.6633389698030122E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.9346792712868945E-4},2.6010131682671959E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2589745059671359E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.8273961852155241E-5},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.3406444829853406E-4},4.3233841015068928E-4,8.1833717757412243E-4]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3883022995036328E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.04663798345644E-5},2.4349402829600728E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.2551552986804155E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0934032844264663E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.7568308554544025E-6},2.8502341398808691E-6,5.9751189956285745E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":3.2490095854249428}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.135616950824829E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.6481961596043887E-4},2.7838131104292174E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.5251779235986564E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8961885972299099E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.7481721511585059E-4},6.6443607483884152E-4,1.0953351782416289E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":34.58384429940719}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9747737777242425E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.7950431857362621E-5},6.7698169634605043E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.565198094494919E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8938090307901473E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.41967064564892E-4},4.3134796764390674E-4,6.5556594672800371E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":28.812720157756043}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5936196647100173E-4},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1436707848867064E-4},2.7372904495967239E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.7025595142512545E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.7843160447392365E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.7708160799085848E-5},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2338618714951758E-5},9.0046779514037613E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.5297804026389159E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.5576559916676535E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.6009820256649466E-5},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0003729603894336E-4},2.6604711629559283E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1615314727469137E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5030292047621314E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.6334862868831787E-4},6.1365154916453101E-4,9.9585181273481528E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.0534394755382523E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.436654062729203E-5},1.8419980102830283E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.2040554388000149E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.3882552398283178E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.0236087260955461E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.8987589096044603E-6},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.5520972664459223E-5},2.2419731574063684E-5,4.2655818835019149E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.8976834076462829E-5},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1524139267165639E-4},2.8421822674811923E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.380953702804646E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.18075227055752E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.3288814819584929E-4},6.5096337525160134E-4,1.0732769722801851E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2026482148068755E-5},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.5795305036871447E-6},1.9606012651755899E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2692078709529957E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.3152028016342496E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.3664971585609238E-5},1.5681699960195172E-4,3.033437993490072E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.2254026613358578E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,3.2254026613358578E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7286648306583347E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3613584565514151E-5},5.0900232872097498E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.1194098241958198E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9364157009710159E-8},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.1462905128890364E-7},1.4399320829861379E-7,1.2223832432235431E-4]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.4274365128389895E-5},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0056253567025977E-4},1.4483690079864967E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1977232869052584E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3393460232278165E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.1467350997539997E-4},2.4860811229818159E-4,5.1321734178735715E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1723741388086978E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.6780287038652039E-4},2.8504028426739019E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2750694389700905E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0325071037813984E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.3248068485352406E-4},5.3573139523166392E-4,9.4827862339606317E-4]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3271985799016757E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.3009940721291318E-5},6.6281926520308078E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0187925703929842E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.5695533459895018E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.4757866102481482E-4},5.2327419448470981E-4,6.9143537804431635E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.1658661303096017E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.9081035552159946E-5},6.0739696855255963E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7324474892345807E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9416604067915127E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0676635207351166E-4},3.0093239275266292E-4,3.7140453709715347E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.955969172818978E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7771348029534306E-4},3.3727317202353286E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.5821445206063838E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0485560650127546E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":7.5319285113926797E-4},9.5804845764054349E-4,1.4535360817247147E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.5263329297027053E-6},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.6618333289704881E-5},3.3144666219407583E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.8154064113125544E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.3341462253372001E-5},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.1776190258302469E-4},7.0110336483639667E-4,8.324020951689298E-4]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.0466113105169767E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.1926516138422619E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.8884895080357008E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.8727322827705209E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.9126194777322723E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.9948101383785029E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.4776332418594045E-8},{"$f":"SUM(C135:H135)","v":3.4224551606762524E-4},{"$f":"B135","v":3.0466113105169767E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":6.4027759986810555E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":5.2418330978213048E-6},2.5572573646360267E-5,7.9338621055382238E-7,2.66592899310097E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":5.7662788184287427E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.5727552926582942E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0403065627726461E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5976203081375997E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.731562933512182E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.3058601571354021E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.9852939934935611E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.4302895284560453E-5},5.0499559863704177E-5,4.5727552926582942E-5,9.4200174293496141E-8,3.2576595418676346E-9,8.8119690607519284E-7,1.1824615820670436E-7,4.5142036001367131E-6,4.0116448428328968E-5]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.9346792712868945E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6205665569894907E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.7093740763611034E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5084971029777451E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.2835828144687528E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3222265965083026E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.5214931534477028E-5},2.7300092327334452E-4,1.9346792712868945E-4,1.1484490557598287E-4,1.9200557275953003E-5,1.0690286468391334E-5,2.3269809971836258E-7,9.3702407945614516E-6,3.912923891408241E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.04663798345644E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0293651682851419E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9662308968115967E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.9385936062918499E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.383262666470058E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.3811150523221441E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.392379183989979E-7},1.1090493706229643E-5,1.04663798345644E-5,9.7143798329653148E-8,1.8555819022670522E-6,7.491851872114884E-6,5.0803213372599459E-9,3.1908439190663645E-7,6.9763754860891371E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6481961596043887E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3611714389020235E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2615529743913609E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6338247033324749E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.8498740167641811E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.5754865005302774E-6},3.256849150308353E-4,1.6481961596043887E-4,6.888490791626276E-5,6.3843508605010814E-5,1.3329016975479965E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.7950431857362621E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.197267947759697E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8216819304871527E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.019568235603619E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.7405356639798228E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.0438214487401663E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.6701894406302838E-8},6.2523109838290967E-5,4.7950431857362621E-5,9.1821272634293204E-6,2.9309370481138457E-5,7.8193067062223913E-6,4.4025507511119749E-8,1.5674543598343562E-6,2.8147539226971498E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1436707848867064E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.0625583698367226E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4347568741441646E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.7729514063684428E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.6431463588804622E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.8056573566706218E-6},1.2320961316752147E-4,1.1436707848867064E-4,7.4839229033929939E-6,1.3317869265144313E-5,9.0715640754299108E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2338618714951758E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7611820641572744E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.7081662725985462E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":9.3697043526393369E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.5609389098576649E-8},2.246929334679626E-5,2.2338618714951758E-5,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0003729603894336E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.6506064256107596E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9633860951742227E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.2608817314057642E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.6507710745464236E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.4622568162887903E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.0353215078206175E-6},2.1187511885787698E-4,2.0003729603894336E-4,3.4466408430496999E-6,1.8536883786838737E-4,7.7993322356853921E-6,5.3350528952178423E-7,2.324686345140216E-8,2.8657329388476773E-6]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.436654062729203E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5850425407449879E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3014344241565297E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.3842193752559247E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.539384242256643E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3595798887590385E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.7371946578781776E-6},2.2785292585450848E-5,1.436654062729203E-5,1.6299162517054963E-7,8.2057803112609161E-7,4.0253662174487434E-7,1.6011278656118859E-7,8.5723980215106023E-6,4.2479235411787224E-6]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1524139267165639E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7007573873452781E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.4623128604627384E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4289051169967657E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.6799311854936224E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4889826572041596E-5},3.2067705693610064E-4,2.1524139267165639E-4,1.1415640150450508E-4,2.9951454706472201E-5,9.5909426859722444E-6,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.5795305036871447E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.2563392320348733E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.1552323393913786E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.8804128107653178E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.7497007724488846E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.272552269478293E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.2700112143766195E-7},7.7440286328493102E-6,7.5795305036871447E-6,3.1871682956936929E-6,3.0882091087824193E-7,3.7979853459390504E-6,3.6700498838443032E-8,1.2455208007796516E-7,1.2430337225975043E-7]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3613584565514151E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5332518906711293E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5232476362323501E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.5845357287524966E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.3175143236797095E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.0311881716769198E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.7119878394923392E-6},3.5345264723680335E-5,2.3613584565514151E-5,1.6924235315186127E-7,1.017656457055581E-5,2.3947688104962767E-6,3.5525430391363907E-7,5.3655034850083606E-6,5.1522510423882069E-6]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0056253567025977E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.6994912905996997E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.6009760985678045E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.2560273914869492E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.7717901182757601E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.2638270512390635E-5},1.1665030453964466E-4,1.0056253567025977E-4,5.7755342735051138E-6,8.2768622438821233E-5,4.5311449818001379E-7,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6780287038652039E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4158900279987658E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.2580364679624959E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0829551730793204E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.5665823612818046E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.5432801260175456E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3574483453296629E-6},3.259321956200626E-4,1.6780287038652039E-4,7.2895655612617512E-5,3.221886319974795E-5,5.5754843794098349E-5,4.4104176541715598E-6,1.8242216746894985E-6,6.9886845119552485E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3009940721291318E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.504406648249983E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6417776916305441E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.2250586487334144E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.564719780639232E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5824382712010001E-7},5.5435393493898747E-5,5.3009940721291318E-5,2.3948318862452191E-5,1.5699453476496432E-5,1.1714589228380043E-5,1.4962589347588323E-6,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.9081035552159946E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.9950037008318897E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.433200994073118E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6241834095880078E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.8784253155031159E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0463005459286727E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5219794752659658E-6},2.7538261325500745E-5,1.9081035552159946E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":5.5396725324106733E-6},9.9305322140931764E-6,1.8182751751059065E-6,1.3015455043997944E-8,7.2497307216058737E-7,1.0545671033456053E-6]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7771348029534306E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7602403624648003E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.0026297051407586E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.2362315290732088E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.6913607986474059E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.9665178535483356E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.9362226844113927E-4,2.7771348029534306E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":2.6106874031778211E-4},7.569038134364302E-7,1.1692511001037285E-5,4.4371775398046373E-7,3.7516074091067946E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.6618333289704881E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.9836339236102208E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.2885101639535932E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.9522570107716082E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.6486097759322499E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.0514380450632887E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.8924351962067493E-5},3.7996886327126947E-5,2.6618333289704881E-5,5.5928537620708696E-6,1.6031925815327713E-7,6.9719526967764436E-6,1.8554567119833268E-9,6.3408931079334341E-7,1.3257262805198961E-5]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.7912995201398611E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.9092477638030562E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1856019143696009E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.7456442497805289E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.0655129217597794E-3},{"$f":"B163","v":9.7912995201398611E-4},{"$f":"IF(I163,C163/$I163*$B163,0)","v":7.2680314103080814E-5},{"$f":"IF(K163,D163/$I163*$B163,0)","v":1.0894831229330822E-5},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.3406444829853406E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.3007602960744399E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.4899048568323413E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.9991673805827667E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.4056510184485913E-4,3.3406444829853406E-4,3.2377558983601379E-4,6.3660265651508339E-6,3.9228318973694113E-6,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7568308554544025E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.9745148026051822E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.1686655371937563E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7568308554544025E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.59344255719983E-6,1.7568308554544025E-6,1.3375613506989113E-8,5.533557557998858E-7,1.1900994861475276E-6,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.7481721511585059E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.3019611807824932E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1551588244129088E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4981432098473467E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.8116559788739695E-4,3.7481721511585059E-4,2.1295684030515094E-4,7.4500867765892185E-7,1.6111536613304067E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.41967064564892E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.41967064564892E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3111870212753525E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.642244127879312E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.7970069286496047E-4,2.41967064564892E-4,2.0932397318878873E-4,1.1342984938072955E-6,3.150879288229599E-5,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.6334862868831787E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.5912691727830646E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.8303542033000449E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.6602029780183113E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.7061747445962481E-4,3.6334862868831787E-4,3.5208343348729787E-4,7.6767790457296113E-6,3.5884161552904155E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5520972664459223E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5520972664459223E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5520972664459223E-5,1.5520972664459223E-5,1.5520972664459223E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3288814819584929E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.3288814819584929E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.7038841693962725E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6932302471431916E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.6952433483667751E-4,4.3288814819584929E-4,3.9911062099393698E-4,8.9467065639061453E-6,2.4830820638006098E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.3664971585609238E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.3664971585609238E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.2826034669454384E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},9.4593231932303787E-5,9.3664971585609238E-5,9.274582042414543E-5,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1462905128890364E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1462905128890364E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1462905128890364E-7,1.1462905128890364E-7,1.1462905128890364E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1467350997539997E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1467350997539997E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.407020982647021E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2208053095804698E-4,1.1467350997539997E-4,1.0771589693197815E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.3248068485352406E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7835290506362278E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1385592584212318E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.9422590545856547E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.971510899603316E-4,3.3248068485352406E-4,2.3302709433773702E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.4757866102481482E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.4757866102481482E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.3018663330897718E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.5588052735790461E-4,4.4757866102481482E-4,4.3942797681176845E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0676635207351166E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0676635207351166E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.5423211872542268E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2739820061107277E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.0726917348599528E-4,1.0676635207351166E-4,1.0626588762309493E-4,7.5069667562510325E-8,4.2539478285422511E-7,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.5319285113926797E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.4478902574301388E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6371094854288997E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4248942051834516E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.0036495411156481E-3,7.5319285113926797E-4,5.5892993202891238E-4,1.2285754244321928E-5,1.8197716486603366E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.1776190258302469E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.9429387527653384E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4487213104905495E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9344893877237416E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4764581702926408E-4},9.5987584418307751E-4,6.1776190258302469E-4,3.8247875213145489E-4,1.5759608337176951E-5,1.2450087705915392E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2010}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2010","index":36,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2010}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":1.6534753294337018E-3},null,{"$f":"C6+B6","v":1.6534753294337018E-3},{"$f":"D6/$D$30*Standard_mean","v":14.004295907596759},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":11.151012086545988}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":9.6777344776066392E-5},null,9.6777344776066392E-5,0.81966664350518181,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.3612592438182691}]
[{"$f":"'Index 2012'!B5","v":"Canada"},8.5485792394490441E-4,null,8.5485792394490441E-4,7.2403156628762417,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,6.6416919233989757]
[{"$f":"'Index 2012'!B6","v":"China"},5.6997719916417058E-5,null,5.6997719916417058E-5,0.48274862137870861,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.3588694512895096]
[{"$f":"'Index 2012'!B7","v":"France"},1.1387743022039183E-3,null,1.1387743022039183E-3,9.6449774702671984,0,10,8,6.2222222222222223,8.5040590542522061]
[{"$f":"'Index 2012'!B8","v":"Germany"},6.7050718856439509E-4,null,6.7050718856439509E-4,5.6789363044458234,-3.7302387044029108E-4,7.8710279878391898,8,6.2222222222222223,5.8600316103712897]
[{"$f":"'Index 2012'!B9","v":"India"},2.7671249006762616E-4,null,2.7671249006762616E-4,2.3436476633504832,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,2.3402095533447667]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},7.914380870327348E-5,null,7.914380870327348E-5,0.67031741968262271,-5.3495693443493583E-3,-20.531781780587835,4,3.1111111111111112,1.4839153168254522]
[{"$f":"'Index 2012'!B11","v":"Italy"},1.0327654694527707E-3,null,1.0327654694527707E-3,8.7471236975263249,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,7.6462306131656979]
[{"$f":"'Index 2012'!B12","v":"Japan"},2.1854775463362404E-4,null,2.1854775463362404E-4,1.8510148723406403,-4.5293657406070124E-4,7.4149394559628163,8,6.2222222222222223,3.3080839889678346]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.4786786238314202E-5,null,4.4786786238314202E-5,0.37932674051232829,0,10,8,6.2222222222222223,2.3269585677489601]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.1269591128525254E-3,null,1.1269591128525254E-3,9.5449073906380928,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,8.1780864085735434]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.1438936536502566E-4,null,3.1438936536502566E-4,2.6627562107511364,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.0714671034637204]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},3.2264322009101656E-5,null,3.2264322009101656E-5,0.27326631648516736,0,10,4,3.1111111111111112,1.219214581360482]
[{"$f":"'Index 2012'!B17","v":"South Korea"},9.57483542108722E-5,null,9.57483542108722E-5,0.81095149178529491,0,10,6,4.666666666666667,2.0961898834124191]
[{"$f":"'Index 2012'!B18","v":"Spain"},5.228310586159158E-4,null,5.228310586159158E-4,4.4281766556789321,-2.3486563042102644E-3,-3.404567198197761,8,6.2222222222222223,5.0261918445266955]
[{"$f":"'Index 2012'!B19","v":"Sweden"},9.9742846251567882E-4,null,9.9742846251567882E-4,8.4478329292719714,0,10,7,5.4444444444444438,7.4467034343294625]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},7.0737677583321702E-4,null,7.0737677583321702E-4,5.9912074347809714,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,5.8089531046687952]
[{"$f":"'Index 2012'!B21","v":"Turkey"},3.875330553139107E-4,null,3.875330553139107E-4,3.2822549474928078,0,10,6,4.666666666666667,3.7437255205507607]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},1.5383633278502511E-3,null,1.5383633278502511E-3,13.029341819081568,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,10.501042694202527]
[{"$f":"'Index 2012'!B23","v":"United States"},8.7755456108451414E-4,null,8.7755456108451414E-4,7.4325473925866001,0,10,4,3.1111111111111112,5.99206863209477]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":2.0191559886811271E-5},null,"World merchandise trade (×2), 2008",null,32542892752896]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,9557223407616]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},2.0222153444914534E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.3053965445984446E-5]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,3.1691703192641532E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,1.1953705875393512E-5]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.9505962528298959E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,5.3914538477270951E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,5.5397722190190976E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},5.1106165106687594E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,1.1519082465743431E-5]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,1.0550232425820115E-4]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,3.7792996295117952E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.7041038226098141E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.5021051743687486E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.8582426771429533E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},8.3898872590814179E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.4077970959112539E-5},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.2652771532750135E-4},{"$f":"C106+B106","v":4.0060568628661386E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0055918981984404E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0290495438421936E-4},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0494054989430245E-3},{"$f":"F106+G106","v":1.1523104533272439E-3},{"$f":"D106+E106+H106","v":1.6534753294337018E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2009}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.0158743809133566E-5},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.3936328910997479E-5},8.4095072720131038E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2682272055935359E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.6777344776066392E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.1579507379886112E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0735379014843474E-4},2.7893329752832086E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0997249212489868E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0791072382848848E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.5804141046319633E-4},4.6595213429168481E-4,8.5485792394490441E-4]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2760741138893441E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1217588155511122E-5},2.3978329294404563E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.9929691131373747E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2067748015977863E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.882924689040963E-6},3.0896994906387491E-6,5.6997719916417058E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":3.0314331330207969}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1449522464835671E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7664929049182165E-4},2.9114451514017836E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.414856174654277E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0442502513538638E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.0171914446292581E-4},7.0614416959831219E-4,1.1387743022039183E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":31.334834713982239}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0460443594476724E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.1392000381876116E-5},7.1852443976352836E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3779679665844129E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0152406932114384E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.5933387860845709E-4},4.6085794792960093E-4,6.7050718856439509E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":25.563710572331093}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4957212167135512E-4},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2257559971196253E-4},2.7214772138331765E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.5647686843085201E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.7671249006762616E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.3275303623794747E-5},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0567714770163306E-5},7.3843018393958046E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.3007903093154364E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,7.914380870327348E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.7866370722708538E-5},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1439466541205585E-4},2.7226103613476438E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0722407653307494E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6385293890783892E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.8942741787709233E-4},6.5328035678493125E-4,1.0327654694527707E-3]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.7798142180137528E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.5397676992781108E-5},1.9177491210794862E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.9937026342282919E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.1854775463362404E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.0537750292756574E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.614069331039013E-6},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.6634966614518618E-5},2.4249035945557631E-5,4.4786786238314202E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.5216899885309504E-5},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3069001270483507E-4},3.0590691259014456E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1836821767811764E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3872595310147387E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.6395802948278941E-4},7.0268398258426326E-4,1.1269591128525254E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1721654163086489E-5},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":8.1235396523362251E-6},1.9845193815422713E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2448357876347578E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.967296187145524E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0038763091467193E-4},1.7006059278612719E-4,3.1438936536502566E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.2264322009101656E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,3.2264322009101656E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4372570401472725E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7551978517527462E-5},4.1924548919000186E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.3823805291872014E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.57483542108722E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.828952433525154E-5},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.077802570567438E-4},1.4606978139199535E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0647813589406105E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.473791164823349E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2290402484752458E-4},2.7028314132985945E-4,5.228310586159158E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.271938764706739E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7984666341768976E-4},3.0704053988836369E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2067882717191446E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1336512062350126E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.5634397483189957E-4},5.697090954554008E-4,9.9742846251567882E-4]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3604729120643663E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.6814647715702039E-5},7.0419376836345702E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3166813615997569E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.4087654096950144E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.797029312839236E-4},5.5379058538087373E-4,7.0737677583321702E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.9198984281173845E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0450547542516578E-5},5.9649531823690424E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7905719871503975E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0366360865887333E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.1442934284419654E-4},3.1809295150306987E-4,3.875330553139107E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.4010024503704369E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.9764593836914446E-4},3.6165596287284884E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4374271557094856E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2571253938333754E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":8.0725211002311611E-4},1.0329646494064537E-3,1.5383633278502511E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.1214799756187375E-6},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.8528823236852079E-5},3.5650303212470817E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.9439396621528733E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.0364047896098048E-5},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.6210081335441658E-4},7.5246486125051459E-4,8.7755456108451414E-4]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2652771532750135E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.7088931249849774E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.3111267891360565E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.0789182256447509E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.0827866758142605E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.2097580316487232E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.9425554086678482E-8},{"$f":"SUM(C135:H135)","v":3.6636270955710894E-4},{"$f":"B135","v":3.2652771532750135E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":6.8706972465843948E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":5.6249114820938217E-6},2.7441442801734431E-5,4.5301300526929988E-7,2.8607577394963566E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":6.1876842183730156E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3936328910997479E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1149729668820686E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0294839608054941E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.3995862622011978E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.3431058051679788E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.1564773781117729E-5},4.8188819469999528E-5,4.3936328910997479E-5,1.0165805997862047E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0735379014843474E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7368802300551456E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.9038352351276108E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6167671632844249E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.5192569225878417E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4171273775972816E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.9177898354410805E-5},2.9259514481227734E-4,2.0735379014843474E-4,1.2308772210382481E-4,2.0578647754274564E-5,1.1457565343732661E-5,2.4939964806076508E-7,1.0042775421185954E-5,4.1937679877355967E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1217588155511122E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1032462706272206E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1073540964216058E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.5083739570838935E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.7696380677849714E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.6237893868608843E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.9229558344061573E-7},1.1886496840762711E-5,1.1217588155511122E-5,1.0411614509969972E-7,1.9887634404124401E-6,8.02956802178558E-6,5.444953590432103E-9,3.4198618355506332E-7,7.4770941106790716E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7664929049182165E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4588674261775301E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3520989995363883E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.8228634220042716E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.0544193427395599E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.5823979132250035E-6},3.4645186813205513E-4,1.7664929049182165E-4,7.4384905801016385E-5,6.8940984567520002E-5,1.4393249583007011E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.1392000381876116E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2832000139541321E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.0959772753506006E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0927461781649098E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.1525537853967334E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.190513590922191E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.9336116449484604E-8},6.7010609919922073E-5,5.1392000381876116E-5,9.8411603305745405E-6,3.1413005485328784E-5,8.3805254231612302E-6,4.7185370625110402E-8,1.6799559866072771E-6,3.0167785579167384E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2257559971196253E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.6412361009408753E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.53773434289924E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0474389968002442E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.8328541250475087E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.0688063319849106E-6},1.3111457095444737E-4,1.2257559971196253E-4,8.0784667151409432E-6,1.4375878127537851E-5,9.7922345518022195E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0567714770163306E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5744496647808908E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.0460876681795367E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.0042200476969639E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.0891006320758143E-5,2.0567714770163306E-5,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1439466541205585E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9126230891340843E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1043051135204884E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.853793816871565E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.0563464805665494E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.638981513647426E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.8197367662281218E-7},2.2401092639787046E-4,2.1439466541205585E-4,3.7446634035542334E-6,2.0139722556961496E-4,8.4737213202898175E-6,5.7963618034164384E-7,2.5256962584143805E-8,1.7416197567102404E-7]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5397676992781108E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.770579994697872E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3948428790421706E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.8424369054093317E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.7216446420335034E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4571616449699829E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7199925482956068E-5,1.5397676992781108E-5,2.4802721316026989E-7,1.2486879741691173E-6,6.1254703351697491E-7,2.43646433984218E-7,1.304476833795053E-5,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3069001270483507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8228266339692282E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.7825885053783798E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5314625848794504E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.2311464387169579E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5958520981681927E-5},3.4369315966835265E-4,2.3069001270483507E-4,1.2234980171116667E-4,3.2101174318754659E-5,1.0279317851531605E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.1235396523362251E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4900579739107897E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.3816942894959864E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.158923474264134E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.018829780362554E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3638877521171681E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.361164316692352E-7},8.2998443818090999E-6,8.1235396523362251E-6,3.4159223999615258E-6,3.3098605695558542E-7,4.0705799048791977E-6,3.93346207168873E-8,1.3349161413125844E-7,1.3322505569177056E-7]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7551978517527462E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7150721503412075E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6325763933849699E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.8418102695901178E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.1686370532930082E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.6076143550386951E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.1291545562662506E-9},2.9570688633398199E-5,1.7551978517527462E-5,1.6115582781018775E-7,9.6903207565316975E-6,2.2803449779692556E-6,3.0678963093822948E-7,5.1091357431617008E-6,4.2315811163893918E-9]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.077802570567438E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.1803369777577788E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0290071396890207E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.6332706765595682E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.6318976748278051E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3545362947535243E-5},1.2495293072933383E-4,1.077802570567438E-4,6.1935207177585355E-6,8.8758745698528052E-5,4.8590725967444008E-7,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7984666341768976E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5175133578788463E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.707197413946558E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1606826156228138E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":9.1814356394533347E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.797593609397858E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.9570095833691906E-7},3.4846630169681967E-4,1.7984666341768976E-4,7.8320260173604011E-5,3.4616462765789876E-5,5.9903897361156261E-5,4.7386233822305219E-6,1.9599729911926215E-6,3.0744674371648977E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.6814647715702039E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.6841565849937967E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7596137612737109E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3129853497630441E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.6770251371947388E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.6960153451750414E-7},5.9414183632017765E-5,5.6814647715702039E-5,2.56671726291336E-5,1.6826257612432025E-5,1.2555385859491241E-5,1.6036506193573392E-6,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0450547542516578E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.5688327994310721E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5360667919282032E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.8125301392244344E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.0132464045126031E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1213971589635875E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.6312172121149747E-6},2.9514777693061227E-5,2.0450547542516578E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":5.9372740113789826E-6},1.0643280895926846E-5,1.9487790802670422E-6,1.3949619318991136E-8,7.7700689979512674E-7,1.1302570358295884E-6]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9764593836914446E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9583523707113317E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.577006148474506E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3249601464113293E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.0280760071733591E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.2512085741095256E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.1469655532492076E-4,2.9764593836914446E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":2.7980654777037768E-4},8.1122942093368744E-7,1.2531723001325434E-5,4.7556491357246869E-7,4.020873262935202E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8528823236852079E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.5566469739299376E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4527644624700424E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0666564956485784E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.7010910944902185E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.028261822864057E-5},4.0721215714752313E-5,2.8528823236852079E-5,5.9946901077159361E-6,1.7183790454981499E-7,7.4728747864406603E-6,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0494054989430245E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.4769218618686347E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2706966689535649E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0445122882234194E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.1419884735316414E-3},{"$f":"B163","v":1.0494054989430245E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":7.7896831904484266E-5},{"$f":"IF(K163,D163/$I163*$B163,0)","v":1.1676790990408431E-5},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5804141046319633E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.5376672915260227E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.9557077999383043E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2862014707493897E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6500863842328993E-4,3.5804141046319633E-4,3.4701408500327518E-4,6.8229383343297362E-6,4.204387125591432E-6,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.882924689040963E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.1162325668173214E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.7549589470990409E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.882924689040963E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.7795829094190401E-6,1.882924689040963E-6,1.4335627601932933E-8,5.9307201440803113E-7,1.2755170470309993E-6,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0171914446292581E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.5389543678876798E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2380685730203769E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.6774435979296207E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.2287786515475045E-4,4.0171914446292581E-4,2.2824149010464007E-4,7.984805300740877E-7,1.7267917382821164E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5933387860845709E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5933387860845709E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4052954538249328E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.9036606003396915E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.9977578006567894E-4,2.5933387860845709E-4,2.2434787953640224E-4,1.2157110242575472E-6,3.3770288047797274E-5,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.8942741787709233E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.8490269962135543E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.392365837356506E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.9229084193363368E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.972179738780483E-4,3.8942741787709233E-4,3.7735368061034784E-4,8.2277680589676845E-6,3.8459692077767808E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6634966614518618E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6634966614518618E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6634966614518618E-5,1.6634966614518618E-5,1.6634966614518618E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.6395802948278941E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.6395802948278941E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0400365536284964E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.8865327073881351E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.0322372209295576E-4,4.6395802948278941E-4,4.2775617219768206E-4,9.5888426722938707E-6,2.6613014612813446E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0038763091467193E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0038763091467193E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.9488480591195107E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.0138251572058389E-4,1.0038763091467193E-4,9.9402509091755617E-5,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2290402484752458E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2290402484752458E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.9386485256505749E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3084267337317516E-4,1.2290402484752458E-4,1.1544703982498868E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5634397483189957E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9833125686707507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.2202775987008778E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.2969820996846134E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2565599883684748E-4,3.5634397483189957E-4,2.497522557631278E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.797029312839236E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.797029312839236E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.897720025329105E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.8860065130925268E-4,4.797029312839236E-4,4.7096724424286707E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1442934284419654E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1442934284419654E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.0836596944243082E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.580740493507107E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1496825349049148E-4,1.1442934284419654E-4,1.1389295832729708E-4,8.0457677534920151E-8,4.5592683936454742E-7,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.0725211002311611E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.9824511297962245E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7546105017491412E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.5989372585736605E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.07568494385448E-3,8.0725211002311611E-4,5.9904626856580241E-4,1.3167545366306874E-5,1.9503829609100675E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.6210081335441658E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.3694840446924263E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.6244745177308657E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0733343893203883E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5824286854645438E-4},1.0287694571250445E-3,6.6210081335441658E-4,4.0993057651848993E-4,1.6890729995751973E-5,1.3343673609449473E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2009}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},8]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2009","index":37,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2009}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":1.7606721088007128E-3},null,{"$f":"C6+B6","v":1.7606721088007128E-3},{"$f":"D6/$D$30*Standard_mean","v":14.912211128267838},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":11.756288900326707}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":9.7642041768581132E-5},null,9.7642041768581132E-5,0.82699029226971033,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.3661416763279552}]
[{"$f":"'Index 2012'!B5","v":"Canada"},9.1458358348549046E-4,null,9.1458358348549046E-4,7.7461688767667756,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,6.9789273993259986]
[{"$f":"'Index 2012'!B6","v":"China"},5.5697847607220894E-5,null,5.5697847607220894E-5,0.47173920615731024,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.3515298411419105]
[{"$f":"'Index 2012'!B7","v":"France"},1.1863578814865694E-3,null,1.1863578814865694E-3,10.047991965104,0,10,7,5.4444444444444438,8.5134761248841482]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.0526163778082717E-4,null,7.0526163778082717E-4,5.9732930343397932,-3.7302387044029108E-4,7.8710279878391898,7,5.4444444444444438,5.7970101710413431]
[{"$f":"'Index 2012'!B9","v":"India"},2.5770186564415357E-4,null,2.5770186564415357E-4,2.1826350343288716,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,2.2328678006636924]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},6.6171045437077915E-5,null,6.6171045437077915E-5,0.56044313714269167,-5.3495693443493583E-3,-20.531781780587835,4,3.1111111111111112,1.4106657951321648]
[{"$f":"'Index 2012'!B11","v":"Italy"},1.076521865943649E-3,null,1.076521865943649E-3,9.1177234357868659,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,7.8932971053393919]
[{"$f":"'Index 2012'!B12","v":"Japan"},1.844045265942191E-4,null,1.844045265942191E-4,1.5618349491856067,-4.5293657406070124E-4,7.4149394559628163,7,5.4444444444444438,2.856038114271886]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.343298135876461E-5,null,4.343298135876461E-5,0.36786053729969614,0,10,7,5.4444444444444438,2.0600551730146122]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.2118233758107626E-3,null,1.2118233758107626E-3,10.263674843221914,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,8.65726471029609]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.2866136867992183E-4,null,3.2866136867992183E-4,2.7836345535108444,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.1520526653035263]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},2.5501841393693822E-5,null,2.5501841393693822E-5,0.21599072372504233,0,10,4,3.1111111111111112,1.1810308528537321]
[{"$f":"'Index 2012'!B17","v":"South Korea"},9.2663225623996473E-5,null,9.2663225623996473E-5,0.78482164704283308,0,10,6,4.666666666666667,2.0787699869174445]
[{"$f":"'Index 2012'!B18","v":"Spain"},5.081462319752037E-4,null,5.081462319752037E-4,4.3038018591715508,-2.3486563042102644E-3,-3.404567198197761,7,5.4444444444444438,4.6840160542625151]
[{"$f":"'Index 2012'!B19","v":"Sweden"},1.0579823327356228E-3,null,1.0579823327356228E-3,8.9607007669800449,0,10,7,5.4444444444444438,7.7886153261348445]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},7.4349303162127463E-4,null,7.4349303162127463E-4,6.2970981391216521,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,6.0128802408959157]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.0801569146432619E-4,null,4.0801569146432619E-4,3.4557349459614262,0,10,6,4.666666666666667,3.8593788528631729]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},1.6381681611177712E-3,null,1.6381681611177712E-3,13.874650118035991,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,11.064581560172142]
[{"$f":"'Index 2012'!B23","v":"United States"},9.3462633059393258E-4,null,9.3462633059393258E-4,7.9159231853501915,0,10,4,3.1111111111111112,6.3143191606038309]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":1.897941993060905E-5},null,"World merchandise trade (×2), 2008",null,28220910993408]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,7790398537728]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},1.9008176895879104E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.2270309641645313E-5]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.9789186500754146E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,1.1236100866296717E-5]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.8334980360637003E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,5.0677940281051909E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,5.2072085492197081E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},4.8038159213069293E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,1.0827568774191734E-5]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,9.9168807510488174E-5]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,3.552420670527366E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.6018030422599259E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.4119307792017982E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.7466886312984611E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},7.8862254502972838E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.048827019558473E-5},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.4996374007062117E-4},{"$f":"C106+B106","v":4.3045201026620591E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0423936526923945E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0125576805847578E-4},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.1247249652067918E-3},{"$f":"F106+G106","v":1.2259807332652675E-3},{"$f":"D106+E106+H106","v":1.7606721088007128E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2008}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.630501347412649E-5},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.7089791368073207E-5},8.3394804842199704E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4247236926381432E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.7642041768581132E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.7390651385986507E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2223628963741182E-4},2.996269410233983E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.122974851834262E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1891987505514774E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.8373928222351812E-4},5.0265915727866592E-4,9.1458358348549046E-4]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1382676773411957E-5},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1685578837242397E-5},2.3068255610654354E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.9275496981009944E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3360263018880869E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.018068713668506E-6},3.354095015556593E-6,5.5697847607220894E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.8284271247461907}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1397424701741346E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8932802172499916E-4},3.0330226874241263E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4052435017605349E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1197934413995578E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.3055191842814738E-4},7.4253126256810316E-4,1.1863578814865694E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":28.303401580961438}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0960070689587233E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.5080582195949864E-5},7.6040652885537094E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4164135738734717E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0963245847879008E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.7794716902915283E-4},4.8757962750794288E-4,7.0526163778082717E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":22.532277439310302}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3752540376070474E-4},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1592101303632951E-4},2.5344641679703422E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.2554488471193671E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.5770186564415357E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.941602652104975E-5},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1100790876291748E-5},6.0516817397341498E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.654228039736411E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.6171045437077915E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.5136895176473349E-5},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2978251289798915E-4},2.749194080744625E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0759281214596559E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7663167365852182E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.1737797206469921E-4},6.9400964572322098E-4,1.076521865943649E-3]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.0489172006031696E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.6502821585568426E-5},2.0551738786171596E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.6385278780804751E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.844045265942191E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.7174492088949509E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.4295735021968432E-6},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.7828915767618258E-5},2.6258489269815101E-5,4.343298135876461E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.227990128868163E-5},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.4724743368920252E-4},3.2952733497788417E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2136577183875076E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.6367236526384283E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.9725790373028481E-4},7.6093026899412769E-4,1.2118233758107626E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1503905123826768E-5},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":8.7065942212352709E-6},2.0210499345062039E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2375184743195321E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.7106223121673254E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0759279878123336E-4},1.846990219029066E-4,3.2866136867992183E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.5501841393693822E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.5501841393693822E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2918810306941195E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.6822237749728419E-5},3.9741048056669617E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.2922177567326862E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.2663225623996473E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.190430503554344E-5},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":9.3604208107010703E-5},1.2550851314255414E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.8022497086900198E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6288994947527137E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.3172527227047802E-4},2.9461522174574939E-4,5.081462319752037E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3796507354401253E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.9275488117677662E-4},3.3071995472078912E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2189910589868248E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2344325635662032E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.8192001575953073E-4},6.0536327211615105E-4,1.0579823327356228E-3]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4176332297201423E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.089243170503767E-5},7.5068764002239098E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.1704828988949469E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.2586566979105849E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.1413287165098028E-4},5.8671943863008611E-4,7.4349303162127463E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5642041878914929E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1918354150406073E-5},5.7560396029321002E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0288040552894176E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1752492188623385E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2264233299587714E-4},3.4016725488211102E-4,4.0801569146432619E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.9031266384888605E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.1900901797576208E-4},3.8804028436065067E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3571337046429721E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4922311719361952E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":8.6519138909920378E-4},1.1144145062928234E-3,1.6381681611177712E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.7981063689781606E-6},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.0576435662646814E-5},3.8374542031624976E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.9024473708549648E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.7605233576799068E-5},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":7.0962208127695893E-4},8.0722731485375796E-4,9.3462633059393258E-4]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4996374007062117E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.9175754787739578E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.1285654149374304E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.2999028475653747E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.945050319182639E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.4401334794838289E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.4408466491980092E-8},{"$f":"SUM(C135:H135)","v":3.885274308161583E-4},{"$f":"B135","v":3.4996374007062117E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":5.3302204231799736E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":4.619524366755977E-6},2.9723675879917897E-5,3.5534802821199827E-7,3.0986794839512547E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":6.7022977429808459E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.7089791368073207E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1949984373495584E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1033735892980818E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.4541565810166678E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.7265990095026535E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.4548021514926282E-5},5.1642909615563642E-5,4.7089791368073207E-5,1.0896409113828363E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2223628963741182E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8615421381770368E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.1122535445876105E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7328081407083288E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.4576960505852675E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5188395163424155E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.3425301024927678E-5},3.1346429646407346E-4,2.2223628963741182E-4,1.3197746041855002E-4,2.2064895044252842E-5,1.2285062643128073E-5,1.7424289065762553E-7,1.0768092649597993E-5,4.4966535991225249E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1685578837242397E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1824300755003886E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.258606196711826E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.5211959129571E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.1837449694911073E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.883881298658161E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.4916138081636129E-7},1.2141778372870632E-5,1.1685578837242397E-5,1.1380029714312339E-7,2.1737442377413642E-6,8.2010314774758788E-6,5.9514049039016619E-9,3.737953347210623E-7,8.1725608525706956E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8932802172499916E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5635753927357014E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4491438264249728E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0928619713504088E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.273645595005807E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.0548394032488325E-6},3.6199183698287844E-4,1.8932802172499916E-4,8.1777710346142584E-5,7.5792740559785758E-5,1.0946031824413655E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.5080582195949864E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3752997220822399E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.3899597468724852E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1711763550451067E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.6462076088968646E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.3477343360754863E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.2159405729794952E-8},7.1810714057892573E-5,5.5080582195949864E-5,1.0548886803318458E-5,3.3672069947610453E-5,8.9832104214990593E-6,4.3307799731182357E-8,1.800769923666382E-6,3.2337300124327982E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1592101303632951E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.2614475364990197E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.375024673580033E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0375442910199188E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2922965116459793E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.4382970358988857E-7},1.273391827290457E-4,1.1592101303632951E-4,8.4309978877294952E-6,1.2517298265570568E-5,9.4451042253827262E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1100790876291748E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6874533688113215E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.9331629701504057E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.0762963976685365E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.1915326298030472E-5,2.1100790876291748E-5,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2978251289798915E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1934455958406851E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.2553383777506813E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.4892612556908601E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.4910314377963043E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.9503455748449113E-7},2.4006068232786378E-4,2.2978251289798915E-4,4.0139037237145907E-6,2.1587763345896072E-4,9.0829796688663636E-6,6.2131187023772006E-7,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6502821585568426E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9694341141511231E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2635726885242927E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.3335422942966787E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.5412635076466249E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5617471817045594E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8165468497179331E-5,1.6502821585568426E-5,2.6976480900311261E-7,1.147920552797817E-6,6.6623186785295641E-7,2.308667033559858E-7,1.4188037652558553E-5,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.4724743368920252E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.953657213092576E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.1258514422956614E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6413809573410304E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.8219243192669524E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.7103919289495322E-5},3.6836120778778935E-4,2.4724743368920252E-4,1.3113127062060602E-4,3.4405186751092814E-5,1.101710008624716E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.7065942212352709E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.740551519150767E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.6244101978923232E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.4574238124355412E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.3072751090431456E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4617786985974588E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.3091750695383401E-8},8.842758723021101E-6,8.7065942212352709E-6,3.6829529404760589E-6,3.5686000119173653E-7,4.3887865339934108E-6,4.2409498832116988E-8,1.439269618066122E-7,9.1658284935336407E-8]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6822237749728419E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9099422796070548E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5381123477923006E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.1175502950460913E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.9884724793263798E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.2254126414769238E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.9513927890339363E-5,1.6822237749728419E-5,1.6585979693187392E-7,8.7668749806847645E-6,2.3469058495735619E-6,2.8433108045464102E-7,5.2582660420835771E-6,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.3604208107010703E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.6956946248288377E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.7501929624107051E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.0375900184204147E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.6316123834411619E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.4517560547590656E-5},1.110821050367127E-4,9.3604208107010703E-5,6.4848375078272623E-6,7.3734188126817898E-5,5.0876226405887315E-7,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.9275488117677662E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6264305460188881E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.188596196259974E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.2439888258517444E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.9106603190708625E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.0701600520500418E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.3845647875294781E-7},3.6954717599953685E-4,1.9275488117677662E-4,8.4834209811562351E-5,3.749553766417244E-5,6.4886145500565645E-5,3.082985614481385E-6,2.1229852861988914E-6,3.3301729979590455E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.089243170503767E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.8768077970883937E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8859073336468354E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4072228545749637E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.7973910380516072E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.3496770891153541E-5,6.089243170503767E-5,2.7588146586699987E-5,1.8085562762392212E-5,1.3495051852772639E-5,1.7236705031728258E-6,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1918354150406073E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.1838475993407982E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6463156242719061E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.697827229299406E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.1577440699032154E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2018837159407662E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.3634561086023395E-6},3.0931748336601398E-5,2.1918354150406073E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":6.5077092298567873E-6},1.1665854934374931E-5,1.9116906036126837E-6,1.5289856291153841E-8,8.5165935811083277E-7,9.661501681596884E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1900901797576208E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.1706835637597354E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.1926075779455966E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4200571238418643E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.3889584321038509E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.5563325334373435E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.3728341674883446E-4,3.1900901797576208E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":2.9988923254418439E-4},8.6945416538541022E-7,1.3431168152676268E-5,5.0969785408033781E-7,4.3094652594356641E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.0576435662646814E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.1707871549495851E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.6288078607274872E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1432141256781054E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0397371992721779E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.1738371968211838E-5},4.3643918365287404E-5,3.0576435662646814E-5,6.4249497735787744E-6,1.8417130595433628E-7,8.0092288849636682E-6,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1247249652067918E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.0853398955445481E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.8626257979565963E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1194805518109207E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.2201965765643228E-3},{"$f":"B163","v":1.1247249652067918E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":8.3744773540343978E-5},{"$f":"IF(K163,D163/$I163*$B163,0)","v":9.0909462217046183E-6},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.8373928222351812E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7915779223402353E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.8467016254604689E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.593836991433226E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.8959833085091725E-4,3.8373928222351812E-4,3.7345575563313643E-4,5.7587748906137152E-6,4.5247516997679197E-6,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.018068713668506E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.2681219056698678E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.3833326650954395E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.018068713668506E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.979083199234749E-6,2.018068713668506E-6,1.5364545232554513E-8,6.3563884641546976E-7,1.3670653220204817E-6,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3055191842814738E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7929573766289174E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3269290413634169E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.86961299569866E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.6758396627412118E-4,4.3055191842814738E-4,2.4462317214389323E-4,8.557902424853198E-7,1.8507295604176883E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7794716902915283E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7794716902915283E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5061583744324599E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.1838398381925764E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.2129172578551103E-4,2.7794716902915283E-4,2.4045010366340511E-4,1.3029668139120551E-6,3.6194098551835691E-5,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.1737797206469921E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1252849911274691E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.9947149923748805E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.204469139804883E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2572768324492666E-4,4.1737797206469921E-4,4.0443766086856701E-4,8.8183034615053116E-6,4.1220077346268857E-6,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7828915767618258E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7828915767618258E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7828915767618258E-5,1.7828915767618258E-5,1.7828915767618258E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.9725790373028481E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.9725790373028481E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1146835782467268E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.0937091545216427E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.3934183105796858E-4,4.9725790373028481E-4,4.5845771379758056E-4,1.0277067112600164E-5,2.8523122820104033E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0759279878123336E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0759279878123336E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0662911332569999E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.0865908991449035E-4,1.0759279878123336E-4,1.0653697135406627E-4,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3172527227047802E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3172527227047802E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.5084328181951538E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4023370508867318E-4,1.3172527227047802E-4,1.2373307361279344E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.8192001575953073E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.1974352415522936E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3078611472151129E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.1949515238220877E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.5372459040056272E-4,3.8192001575953073E-4,2.6914223819468267E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.1413287165098028E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.1413287165098028E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.5363402002254884E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.2366921185120578E-4,5.1413287165098028E-4,5.047701941033536E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2264233299587714E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2264233299587714E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.6638519406582142E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.9095160997063205E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2321992312525437E-4,1.2264233299587714E-4,1.2206745030494894E-4,8.6232403639229885E-8,4.8865028728896927E-7,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.6519138909920378E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.5553792869084446E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8805449728622195E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.7854719845360736E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.152890576873074E-3,8.6519138909920378E-4,6.4204189348021634E-4,1.411262569035044E-5,2.0903686992863708E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.0962208127695893E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.8266439691496751E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.8128421412066781E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.2221447774374833E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.6960050714370887E-4},1.1026078032144915E-3,7.0962208127695893E-4,4.3935271339472085E-4,1.810303617231272E-5,1.4301395267353817E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2008}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2008","index":38,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2008}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":1.85883799654572E-3},null,{"$f":"C6+B6","v":1.85883799654572E-3},{"$f":"D6/$D$30*Standard_mean","v":15.743638193154158},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":12.31057361025092}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":9.6044376409877677E-5},null,9.6044376409877677E-5,0.81345868520771514,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.3571206049532916}]
[{"$f":"'Index 2012'!B5","v":"Canada"},9.6816355692099225E-4,null,9.6816355692099225E-4,8.1999705086114609,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,7.2814618205557888]
[{"$f":"'Index 2012'!B6","v":"China"},5.6921957764886429E-5,null,5.6921957764886429E-5,0.48210694528609072,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.3584416672277644]
[{"$f":"'Index 2012'!B7","v":"France"},1.198921776530845E-3,null,1.198921776530845E-3,10.154403292095061,0,10,7,5.4444444444444438,8.5844170095448558]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.2854441564261193E-4,null,7.2854441564261193E-4,6.170489149046233,-3.7302387044029108E-4,7.8710279878391898,7,5.4444444444444438,5.9284742475123036]
[{"$f":"'Index 2012'!B9","v":"India"},2.5184451302846279E-4,null,2.5184451302846279E-4,2.1330255253116652,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,2.1997947946522212]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},5.5574960562282771E-5,null,5.5574960562282771E-5,0.47069840046164069,-5.3495693443493583E-3,-20.531781780587835,4,3.1111111111111112,1.350835970678131]
[{"$f":"'Index 2012'!B11","v":"Italy"},1.1124883676565773E-3,null,1.1124883676565773E-3,9.4223457810875608,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,8.0963786688731894]
[{"$f":"'Index 2012'!B12","v":"Japan"},1.7021831364879539E-4,null,1.7021831364879539E-4,1.4416832176421219,-4.5293657406070124E-4,7.4149394559628163,7,5.4444444444444438,2.7759369599095627]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.365117534943434E-5,null,4.365117534943434E-5,0.36970855592822005,0,10,7,5.4444444444444438,2.0612871854336281]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.2866959720069884E-3,null,1.2866959720069884E-3,10.897816746543242,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,9.0800259791769768]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.4675866022296426E-4,null,3.4675866022296426E-4,2.9369116066263663,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.2542373673805409]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},2.0174085366442116E-5,null,2.0174085366442116E-5,0.17086669278188413,0,10,4,3.1111111111111112,1.1509481655582934]
[{"$f":"'Index 2012'!B17","v":"South Korea"},8.9550226380419003E-5,null,8.9550226380419003E-5,0.7584557486280592,0,10,6,4.666666666666667,2.0611927213075951]
[{"$f":"'Index 2012'!B18","v":"Spain"},5.1601200002638248E-4,null,5.1601200002638248E-4,4.3704218693817758,-2.3486563042102644E-3,-3.404567198197761,7,5.4444444444444438,4.7284293944026654]
[{"$f":"'Index 2012'!B19","v":"Sweden"},1.1072543438267418E-3,null,1.1072543438267418E-3,9.3780156255686791,0,10,7,5.4444444444444438,8.0668252318606015]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},7.6924571931013565E-4,null,7.6924571931013565E-4,6.515213433853174,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,6.1582904373835969]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.2472280707481295E-4,null,4.2472280707481295E-4,3.5972377471261821,0,10,6,4.666666666666667,3.9537140536396769]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},1.7351163432129035E-3,null,1.7351163432129035E-3,14.695763687495054,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,11.611990606478184]
[{"$f":"'Index 2012'!B23","v":"United States"},9.8656200311481295E-4,null,9.8656200311481295E-4,8.35579822502892,0,10,4,3.1111111111111112,6.6075691870563169]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":1.8165362746492176E-5},null,"World merchandise trade (×2), 2008",null,24456718188544]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,6461717479424]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},1.8192886280273964E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.1744016754315777E-5]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.8511481419745481E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,1.0754166820624482E-5]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.7548564203673906E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,4.8504283682859323E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,4.9838631812271534E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},4.5977726978463366E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,1.0363157312757388E-5]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,9.4915301318551282E-5]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,3.4000517583887912E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.5330991894098714E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.351370846470067E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.6717704075633612E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},7.5479728321007592E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.7397290516704813E-5},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.7508184945764093E-4},{"$f":"C106+B106","v":4.6247913997434571E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.6692975063095615E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.4215511147583805E-5},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2054503703606949E-3},{"$f":"F106+G106","v":1.2996658815082787E-3},{"$f":"D106+E106+H106","v":1.85883799654572E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2007}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1080914690981439E-5},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.0469588744671471E-5},8.155050343565291E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4493872974224774E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.6044376409877677E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.4045629774150363E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3818695764590738E-4},3.2223258742005773E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.030623077909507E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.31587082490092E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.1128157921989183E-4},5.4286866170998385E-4,9.6816355692099225E-4]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.3205751794021797E-6},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2524293292132113E-5},2.1844868471534294E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.1429814607678716E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4843621927887611E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.1629124928846578E-6},3.6472746856734189E-6,5.6921957764886429E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.6390158215457893}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1244478870514886E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.029167493993489E-4},3.1536153810449776E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2360744819310039E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9849866981786769E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.6145412041537914E-4},7.5995279023324683E-4,1.198921776530845E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":25.47497445621525}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.0734048430433158E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.9033906298668087E-5},7.9767954729101248E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3085516997148009E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2002489118949528E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.978963997525354E-4},5.1792129094203063E-4,7.2854441564261193E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":19.703850314564104}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2355152799035433E-4},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2424106552266166E-4},2.4779259351301601E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.051919515446797E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.5184451302846279E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7006580359446151E-5},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2615267699737428E-5},4.9621848059183579E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.9531125030991951E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,5.5574960562282771E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0019007749583729E-5},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.4627479947896826E-4},2.7629380722855201E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0285620352322874E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8600372259863772E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.4733463430615889E-4},7.3333835690479656E-4,1.1124883676565773E-3]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.3728243017351397E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7687286232383351E-5},2.2060110534118492E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.4815820311467689E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.7021831364879539E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.5177127134310338E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.3654894295958716E-6},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.910855878552813E-5},2.8474048215124004E-5,4.365117534943434E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.9646201713028146E-5},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.6499323810828915E-4},3.546394398213173E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1025482890138875E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8885387802973637E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.3294782525454599E-4},8.2180170328428242E-4,1.2866959720069884E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1445544890203966E-5},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":9.3314966353918071E-6},2.0777041525595775E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2564653820049205E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.5019974003143337E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.1531510649373313E-4},2.0033508049687647E-4,3.4675866022296426E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.0174085366442116E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.0174085366442116E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.1149878699562247E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0629751439795089E-5},3.1779630139357335E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.7770596241061661E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,8.9550226380419003E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3530973813912273E-5},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0032250623081861E-4},1.2385348004473088E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.165612731266786E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6932274150411751E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4117965116486618E-4},3.1050239266898369E-4,5.1601200002638248E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4903890582984041E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0658956641960563E-4},3.5562847224944601E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0964832618403047E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3264580769075745E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.0933173770250789E-4},6.4197754539326534E-4,1.1072543438267418E-3]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.437163696009688E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.5262892370762977E-5},7.9634529330859855E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.9589443302911741E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.8987778623265305E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.5103396805309876E-4},6.2002174667636408E-4,7.6924571931013565E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.001124125674824E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3491510320877447E-5},5.3502751577625687E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0252879145301347E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2952237846336564E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.3144479788852029E-4},3.6096717635188591E-4,4.2472280707481295E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.4464886622488925E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.4190539977618512E-4},4.1637028639867404E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1642919438198556E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.7502769158080484E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.2728917085143888E-4},1.2023168624322438E-3,1.7351163432129035E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.3871475048629157E-6},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.2771012322173171E-5},4.1158159827036088E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.8923653240012135E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0592607490534746E-4},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":7.6055411514241718E-4},8.6648019004776462E-4,9.8656200311481295E-4]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.7508184945764093E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.1571109366182474E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.2988469878775171E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.5367483009685147E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.104740624412164E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.687043770893409E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.9749019774125246E-8},{"$f":"SUM(C135:H135)","v":4.1601804110573713E-4},{"$f":"B135","v":3.7508184945764093E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":5.5512509776845628E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":4.7774402353406501E-6},3.1887321287017751E-5,3.7008339851230409E-7,3.3242385184600176E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":7.1901713083904922E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.0469588744671471E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2807676129235956E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.182566532273103E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.5252834083689427E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.137616848971565E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.7745387268193823E-5},5.5346175751567747E-5,5.0469588744671471E-5,1.1679183579349192E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3818695764590738E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.9951514630912174E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.3356307577735149E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8571777808780415E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.6340934059975448E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.6278518874672594E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.7977554491893431E-5},3.3596271440280306E-4,2.3818695764590738E-4,1.4144993972953597E-4,2.364856896207877E-5,1.316680412650064E-5,1.8674890624245606E-7,1.1540955943971249E-5,4.8193939977578329E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2524293292132113E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2672971762261019E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4207141839557618E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.0049568895683066E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.6275737573928685E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.1626409075428116E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.1010863336965127E-7},1.2885401089028002E-5,1.2524293292132113E-5,1.2317817205443175E-7,2.3528747150992412E-6,8.7525968643686731E-6,6.4418388670497936E-9,4.0459846950581696E-7,8.8460323223690044E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.029167493993489E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.675798612608887E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5531538965605861E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.24307392164476E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.5086064744760574E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.5611896548574774E-6},3.8797324453301293E-4,2.029167493993489E-4,8.7647179775975298E-5,8.1232647984876555E-5,1.1731666429484285E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.9033906298668087E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4740097451612839E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.7050423583004723E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.255235737287329E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.0514554791861568E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.5162393584909691E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.5185332257494771E-8},7.6964817653031183E-5,5.9033906298668087E-5,1.1306016935096032E-5,3.6088830998514708E-5,9.6279665381421596E-6,4.6416150472717658E-8,1.9300174163191347E-6,3.4658260123326305E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2424106552266166E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.9261736942917762E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3019092602997741E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1120124373211817E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.0533442654905168E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3420704347206258E-4,1.2424106552266166E-4,9.1890735719734727E-6,1.2052317786669317E-5,1.0294363582787324E-4,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2615267699737428E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8085677399594426E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.2872331577739237E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.1535459168445464E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.3488265149052802E-5,2.2615267699737428E-5,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.4627479947896826E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.4944237062117395E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4172118223128339E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0170338392923286E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.9569152395188781E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.0903286298938675E-7},2.5729066871735967E-4,2.4627479947896826E-4,4.3019954922529077E-6,2.3137191869645104E-4,9.7348965698476558E-6,6.6590557447958132E-7,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7687286232383351E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.1825606822971393E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2499978291089434E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.8598960174147024E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.045450993087362E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.6738391845417927E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.929718044380679E-5,1.7687286232383351E-5,2.9170511155055644E-7,1.1457150156049531E-6,7.2041732221766498E-7,1.8748063891717412E-7,1.5341968144093002E-5,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.6499323810828915E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.0938779558852348E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.4937515487558725E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7591885519905319E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.4551043738938723E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.8331526799843695E-5},3.9479976713476992E-4,2.6499323810828915E-4,1.4054301595983062E-4,3.6874566133426549E-5,1.1807835506546012E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.3314966353918071E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0090238534756091E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8845466674469061E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.777348553445764E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.6164231577155611E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5666956172575946E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.9773267976356434E-8},9.477434134945335E-6,9.3314966353918071E-6,3.9472912253722482E-6,3.8247307911797312E-7,4.7037849398707747E-6,4.5453375407726907E-8,1.5425709820780157E-7,9.8236917415283656E-8]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0629751439795089E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7485921996841191E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.4449522050703055E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.4130811368888843E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.2257185031031427E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.8875524500818125E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.2543016862319728E-5,1.0629751439795089E-5,1.2960488860227618E-7,3.510532414733252E-6,2.0809085072897394E-6,2.4640929437963628E-7,4.6622963347901842E-6,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0032250623081861E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.2480412746747431E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.3782246091836258E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.4709287594170096E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.1793596289355871E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5559536135671521E-5},1.1905485234101778E-4,1.0032250623081861E-4,6.9502767497492502E-6,7.9026346115982051E-5,5.4527789335818223E-7,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0658956641960563E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7431650978814574E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.7045466360407776E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3332742112395819E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.2219381352032808E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.3622895320625723E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.8428071091177609E-7},3.9595790565068932E-4,2.0658956641960563E-4,9.0948991453352682E-5,4.0198185874926335E-5,6.9563086703822058E-5,3.2462731095845657E-6,2.2760083588800096E-6,3.5702091904000156E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.5262892370762977E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.0832862537368331E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0212654330052569E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5082241114080152E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.9263960163842733E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.8054153997885322E-5,6.5262892370762977E-5,2.9568243392186263E-5,1.9383626223766551E-5,1.446363845135295E-5,1.8473843034572144E-6,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3491510320877447E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.8430041409511102E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7644773970534996E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.8914596308709181E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.3126128330673225E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2881470717998214E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.8956816318141165E-7},3.2280079105668931E-5,2.3491510320877447E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":7.1631495266374697E-6},1.2840810844406477E-5,2.1042313291319018E-6,1.6829812609304891E-8,9.3743637160663909E-7,4.2905243648565353E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4190539977618512E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.3982545017376852E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.8523928535521195E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5219795406193245E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.7757426382400975E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.8833562958289023E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6149141542496989E-4,3.4190539977618512E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":3.2141332114123214E-4},9.3185790135172396E-7,1.4395169596901032E-5,5.4628063391500195E-7,4.6187705027852263E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2771012322173171E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.8290063032436769E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.8174865032345241E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.225266561898424E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1143627381917297E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.3298610194272297E-5},4.6776393505015398E-5,3.2771012322173171E-5,6.8860906654502941E-6,1.9738991828250994E-7,8.5840789742832045E-6,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2054503703606949E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.7374261981669031E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0261851561030409E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1998295472564306E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.3074656607991301E-3},{"$f":"B163","v":1.2054503703606949E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":8.9776614169475831E-5},{"$f":"IF(K163,D163/$I163*$B163,0)","v":9.4611683776611584E-6},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.1128157921989183E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0637125983027583E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.2663396455363397E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.923552578635696E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.1756115205444786E-4,4.1128157921989183E-4,4.0025996831903447E-4,6.1721021044801251E-6,4.8495087963772414E-6,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1629124928846578E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4309128682942099E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0056806940599242E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1629124928846578E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.1929023156275239E-6,2.1629124928846578E-6,1.6467311844190448E-8,6.8126084734528314E-7,1.4651843336951845E-6,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.6145412041537914E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.0651910608021497E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4221673332020336E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4506685914300948E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.5300813255642646E-4,4.6145412041537914E-4,3.3921728358877426E-4,1.1867184896404169E-6,1.2105011833696444E-4,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.978963997525354E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.978963997525354E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6142605760935121E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.4841285100769415E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.4435194542939835E-4,2.978963997525354E-4,2.5770804017053822E-4,1.3964852537164049E-6,3.8791874328280764E-5,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.4733463430615889E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.4213709788896885E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.6402968319047327E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.9384503421698274E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.527712397550906E-4,4.4733463430615889E-4,4.3682818083659993E-4,9.52454193034782E-6,9.8191153921111545E-7,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.910855878552813E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.910855878552813E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.910855878552813E-5,1.910855878552813E-5,1.910855878552813E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3294782525454599E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.3294782525454599E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1946882782898394E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.3157553726218884E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.7805226176366328E-4,5.3294782525454599E-4,4.9136281134330576E-4,1.1014687803989343E-5,3.0570326107250857E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1531510649373313E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1531510649373313E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1531510649373313E-4,1.1531510649373313E-4,1.1531510649373313E-4,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4117965116486618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4117965116486618E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.1191125023144511E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5029876366718064E-4,1.4117965116486618E-4,1.3261382473624166E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0933173770250789E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4269262400740702E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4017308702674302E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.2904480522709634E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.8615615908642102E-4,4.0933173770250789E-4,2.8853890804630999E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.5103396805309876E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.5103396805309876E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0220796356319718E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.6125476440941843E-4,5.5103396805309876E-4,5.409992987192682E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3144479788852029E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3144479788852029E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.2856865933410372E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.2618890695599201E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3206384366140969E-4,1.3144479788852029E-4,1.30828653876312E-4,9.2421601831244664E-8,5.2372241037705295E-7,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.2728917085143888E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.1694284816411459E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0155181970197604E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.9853949536640676E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2356375255007188E-3,9.2728917085143888E-4,6.8812346326864926E-4,1.5125537701625536E-5,2.2404016988116412E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.6055411514241718E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.3166158443180502E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.014729561249082E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.3816358023711118E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.8177332278932417E-4},1.1817457830707312E-3,7.6055411514241718E-4,4.7088657890977564E-4,1.940235376081937E-5,1.5327855924791956E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2007}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2007","index":39,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2007}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":1.9658487602235934E-3},null,{"$f":"C6+B6","v":1.9658487602235934E-3},{"$f":"D6/$D$30*Standard_mean","v":16.64997793295306},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":12.914800103450188}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":9.3027734135106292E-5},null,9.3027734135106292E-5,0.78790889301472655,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.3400874101579658}]
[{"$f":"'Index 2012'!B5","v":"Canada"},1.0301359538060647E-3,null,1.0301359538060647E-3,8.7248527179993811,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,7.6313832934810684]
[{"$f":"'Index 2012'!B6","v":"China"},5.1727270656968816E-5,null,5.1727270656968816E-5,0.43810995657288654,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.3291103414189616]
[{"$f":"'Index 2012'!B7","v":"France"},1.2596806911191719E-3,null,1.2596806911191719E-3,10.669007776221683,0,10,7,5.4444444444444438,8.9274866656292708]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.2302477649698353E-4,null,7.2302477649698353E-4,6.1237399423767815,-3.7302387044029108E-4,7.8710279878391898,7,5.4444444444444438,5.8973081097326689]
[{"$f":"'Index 2012'!B9","v":"India"},2.3679670849092074E-4,null,2.3679670849092074E-4,2.0055764465427726,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,2.1148287421396263]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},2.7652450074496551E-5,null,2.7652450074496551E-5,0.23420554665664464,-5.3495693443493583E-3,-20.531781780587835,3,2.3333333333333335,0.93391480888220768]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.4366471052754076E-4,null,9.4366471052754076E-4,7.9924747642351832,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,7.143131324304937]
[{"$f":"'Index 2012'!B12","v":"Japan"},1.5674238160473961E-4,null,1.5674238160473961E-4,1.3275472903523826,-4.5293657406070124E-4,7.4149394559628163,6,4.666666666666667,2.4405870824571441]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.3389376484748149E-5,null,4.3389376484748149E-5,0.36749122089813291,0,10,7,5.4444444444444438,2.0598089620802367]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.3721616196024405E-3,null,1.3721616196024405E-3,11.621677694181948,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,9.5625999442694471]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.6894873195973666E-4,null,3.6894873195973666E-4,3.1248529234883424,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.379531578621858]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},2.0064279564763581E-5,null,2.0064279564763581E-5,0.16993668015230123,0,10,3,2.3333333333333335,0.89106889787931209]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.9382443883432527E-5,null,6.9382443883432527E-5,0.5876424387103476,0,10,6,4.666666666666667,1.9473171813624541]
[{"$f":"'Index 2012'!B18","v":"Spain"},4.6098262194996454E-4,null,4.6098262194996454E-4,3.9043443413565386,-2.3486563042102644E-3,-3.404567198197761,7,5.4444444444444438,4.4177110423858403]
[{"$f":"'Index 2012'!B19","v":"Sweden"},1.0941022552268898E-3,null,1.0941022552268898E-3,9.2666225268773665,0,10,7,5.4444444444444438,7.9925631660663923]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.0056912882403835E-4,null,8.0056912882403835E-4,6.7805105857724364,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,6.3351552053297722]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.1996277378323872E-4,null,4.1996277378323872E-4,3.5569221079638798,0,10,6,4.666666666666667,3.9268369608648088]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},1.8507296268297673E-3,null,1.8507296268297673E-3,15.674963440765028,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,12.264790441991499]
[{"$f":"'Index 2012'!B23","v":"United States"},1.0486593873073921E-3,null,1.0486593873073921E-3,8.8817390285233628,0,10,4,3.1111111111111112,6.9581963893859458]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":1.734207237423127E-5},null,"World merchandise trade (×2), 2008",null,21255490109440]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,5361395302400]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},1.7368348486715207E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.1211754555072548E-5]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.7219284369823921E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,1.0266766589279388E-5]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.6753228368242984E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,4.6305973066837025E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,4.7579845884882185E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},4.3893924937839699E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,9.8934784100629774E-6]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,9.0613551067464441E-5]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,3.2459546496805819E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.4636160846694564E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.2901240317061988E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.5960024473863266E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},7.205883689732521E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.5597445646318377E-5},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.0200277252773248E-4},{"$f":"C106+B106","v":4.9760021817405083E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.0698177564569051E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.5580647127834342E-5},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.291969717357139E-3},{"$f":"F106+G106","v":1.3775503644849734E-3},{"$f":"D106+E106+H106","v":1.9658487602235934E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2006}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4994827123407104E-5},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.4091965881659275E-5},7.9086793005066379E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3940941130039911E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.3027734135106292E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2123593870624849E-5},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.5528246032713959E-4},3.4740605419776441E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.5778123089998592E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4615109428040335E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.4080068223789821E-4},5.8695177651830154E-4,1.0301359538060647E-3]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.209807286783455E-6},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0750618909969046E-5},1.7960426196752502E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.1729984872189459E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.5899770834834822E-7},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0778618796785075E-6},2.0368595880268555E-6,5.1727270656968816E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.4622888266898331}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.115273268713533E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1748078711034946E-4},3.2900811398170276E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1773746551548499E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.1836083118275355E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.9457428043923055E-4},8.129351116219841E-4,1.2596806911191719E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":22.835958634669463}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7574122557605931E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.2228968455294932E-5},4.9803091012900867E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2242298637448569E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3152124326972624E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.1927745583987065E-4},5.5079869910959695E-4,7.2302477649698353E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":17.064834493018317}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.9809778588280781E-5},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3315827698442157E-4},2.3296805557270235E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.8286529182183845E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.3679670849092074E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3496833082812259E-5},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.6320400468083368E-6},2.1128873129620598E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.5235769448759522E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.7652450074496551E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4274134164558382E-5},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.3288858789755091E-5},6.7562992954313473E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0232676499871042E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9433356265179839E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.7944138992271845E-4},7.7377495257451685E-4,9.4366471052754076E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.7515501507372695E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8956764008152014E-5},2.3708314158889283E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3303406744585034E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.5674238160473961E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2461526970800202E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0447803300304154E-5},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.0480046213643793E-5},3.0927849513947947E-5,4.3389376484748149E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.5357331802067201E-5},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.8401272035602547E-4},3.793700521580927E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0103359748020629E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.2055863393988944E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.7119933602425214E-4},8.9175796996414152E-4,1.3721616196024405E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1132180621914209E-5},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0001250459559647E-5},2.1133431081473858E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2937840354236855E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.48452263663645E-5},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2359167096952976E-4},2.1843689733589425E-4,3.6894873195973666E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.0064279564763581E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.0064279564763581E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.094721798055394E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1392685506529332E-5},3.2339903487083274E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.7042540396349253E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.9382443883432527E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4314800466437143E-5},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.5673723153801993E-5},4.9988523620239137E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.1022382700791099E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7865911206029961E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.5131260356863468E-4},3.2997171562893429E-4,4.6098262194996454E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6008868103759238E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2141721492541228E-4},3.8150589596300466E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.052135592228676E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4009393982295086E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.6728886021806671E-4},6.0738280004101754E-4,1.0941022552268898E-3]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4427259517920165E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.994703613134607E-5},8.4374295649266234E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.1161537546287071E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.4449711713102087E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.9058358391538284E-4},6.5503329562848498E-4,8.0056912882403835E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9966835634050713E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2162338214509697E-5},3.2129173848560409E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0743410976319815E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3621114279299588E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4087904616536263E-4},3.7709018895835852E-4,4.1996277378323872E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.0557177519564784E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.664451341779775E-4},4.4700231169754229E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0520173254303019E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0468165717333962E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.9384392541585517E-4},1.2985255825891948E-3,1.8507296268297673E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.0283928438416215E-6},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.5123101347355071E-5},4.4151494191196691E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.3703309358047489E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1566286632573292E-4},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":8.1514171743241504E-4},9.3080458375814797E-4,1.0486593873073921E-3]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0200277252773248E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.7277063707396489E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.5827011461639344E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.7905929726483772E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.3501567372706091E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.9516756688533005E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.5472883057189533E-8},{"$f":"SUM(C135:H135)","v":4.4490439268550166E-4},{"$f":"B135","v":4.0200277252773248E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":5.1753902166790846E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":5.0443676795479445E-6},3.4250704411587273E-5,3.9306761139334736E-7,3.5706201177751966E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":7.7230831005118469E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.4091965881659275E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3726927392074651E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.2674434269738809E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.5781348619433481E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.1172239032568347E-5},5.915508659540632E-5,5.4091965881659275E-5,1.2552031125076169E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5528246032713959E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.1383503918816256E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5750405270014794E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9904738607571282E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.8231514103900063E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.7446884539270248E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.2856538952526185E-5},3.6007592169858406E-4,2.5528246032713959E-4,1.5160229167947477E-4,2.5345908640515469E-5,1.4111831249196747E-5,2.001525218683427E-7,1.2369290313048879E-5,5.1652985923035418E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0750618909969046E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3582554826263163E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1146475032622922E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.5341922913325626E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":7.1032576741756258E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.4614080587723772E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.5855739346579479E-7},1.1196466799874693E-5,1.0750618909969046E-5,1.3041691934686959E-7,1.070261783534739E-6,8.1943572618407367E-6,6.8204030467209422E-9,4.283752964128237E-7,9.2038724578715705E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1748078711034946E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7960764815493432E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.0428411770657675E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4040671037260663E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.7604313098264608E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.1038824172801982E-6},3.1978492647839746E-4,2.1748078711034946E-4,1.2214838617295658E-4,4.7897274569785371E-5,1.6349688890660159E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2228968455294932E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5798045283837485E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4852457708393498E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3453283524517374E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.4857893923115703E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.6968385698199671E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.8428440009468038E-8},4.6913911420500909E-5,3.2228968455294932E-5,1.0852957847501577E-5,1.0203357095444359E-5,9.2421509356889188E-6,4.4556144521591082E-8,1.8526770112322986E-6,3.3269420906188497E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3315827698442157E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0638609550067766E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3597512206215712E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1918254203311456E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4341866378939804E-4,1.3315827698442157E-4,9.877507430115642E-6,1.2624725742202681E-5,1.1065604381210324E-4,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.6320400468083368E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.0906307955155349E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.6667161887440585E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.2108593450773572E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.7635578436046705E-6,7.6320400468083368E-6,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3288858789755091E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.8170040577117563E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.9704464223204925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0900298794549189E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":5.9766651353924911E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.2403587535000964E-7},6.6243469464355122E-5,5.3288858789755091E-5,3.8749879965028481E-6,3.9984230847631472E-5,8.7686301446126118E-6,4.8078650923463289E-7,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8956764008152014E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4109840821974729E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1870529664651989E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.4240279697597768E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.7939764185452828E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.0310318357113753E-5,1.8956764008152014E-5,3.1836635519370227E-7,1.1079433889117709E-6,7.8626197488861762E-7,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.8401272035602547E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.2441628269075342E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.6151474110745739E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8854516056211001E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0133729953450287E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.9647243951845331E-5},3.7187048964438721E-4,2.8401272035602547E-4,1.7139590452616523E-4,5.8159999041593171E-6,1.4399965969985033E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0001250459559647E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.2967653768301464E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.1633540321533894E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.1202354008693186E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.6791427864486075E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.0693434088758101E-7},1.0108184800447247E-5,1.0001250459559647E-5,4.2513099580194752E-6,4.1193099700295596E-7,5.0660685045778016E-6,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1392685506529332E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.6655479863270879E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.7298232505370005E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.9533970134289367E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0597216325433393E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5988934075945996E-5,1.1392685506529332E-5,1.8992979623621553E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5673723153801993E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.8400317561004112E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.8619172350995372E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.1062972975420203E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.7664205908338647E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.6676297919587242E-5},5.5622773815520616E-5,3.5673723153801993E-5,5.6695634522625877E-6,1.8354935601134538E-5,3.916280047625748E-7,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2141721492541228E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8682780927288263E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.2575286253817743E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.428967917890592E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.1711869542945717E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.6753861563645294E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.3339390688071062E-7},4.2187985433329937E-4,2.2141721492541228E-4,9.8053729693232857E-5,4.3338381096397059E-5,7.4997204381116266E-5,2.1891839320288172E-6,2.4538052026186832E-6,3.8491062001861704E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.994703613134607E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.3045843841580819E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1663386518369644E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6164745781644925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.8358802134211559E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.1057564162937511E-5,6.994703613134607E-5,3.2529384596939134E-5,2.132481879132676E-5,1.5912113939763843E-5,1.8071880331632844E-7,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2162338214509697E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0549470629906245E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.1412012231426549E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.0989897003624363E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.478597063602431E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3806018473988818E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.9532161208905397E-7},1.9590370983535298E-5,1.2162338214509697E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":6.549453805279707E-6},2.5709921436675615E-6,1.9239533999007642E-6,1.5387935129130094E-8,8.5712244151753798E-7,2.4542848901499552E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.664451341779775E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.642158993906945E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0559533202919386E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6312172821589703E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.7769921710174528E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.2338516859789498E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.8690564714026525E-4,3.664451341779775E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":3.4495527555220863E-4},1.0001119368510518E-6,1.5449545393103974E-5,8.3128434479053897E-8,4.9570728613348076E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.5123101347355071E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0534468118918526E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.0197072652209394E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.3132081855758134E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1943444104331751E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.4970832120198599E-5},5.0133697231830528E-5,3.5123101347355071E-5,7.3803292358485091E-6,2.1155727618740169E-7,9.200188044952502E-6,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.291969717357139E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0436314992600956E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0875391843176523E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2859454683163776E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.4011840100855637E-3},{"$f":"B163","v":1.291969717357139E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":9.6228638310091484E-5},{"$f":"IF(K163,D163/$I163*$B163,0)","v":1.0027717148241578E-5},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.4080068223789821E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.3553793222353041E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.2627500143676597E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.2577483818295239E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.4505843061972756E-4,4.4080068223789821E-4,4.3137126376256485E-4,5.2124027704643265E-6,4.2170157048690446E-6,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0778618796785075E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.6053879019757177E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0778618796785075E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1039157586982647E-6,1.0778618796785075E-6,2.5438972849039414E-8,1.052422906829468E-6,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.9457428043923055E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.3569638991075067E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5242412070119498E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.8877890528479814E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.9609852164624242E-4,4.9457428043923055E-4,4.3435773163568765E-4,1.5195580419635165E-6,5.8696990761579408E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1927745583987065E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.1927745583987065E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.7301216470755751E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.8059699397028738E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6906727688397494E-4,3.1927745583987065E-4,2.7620463853701992E-4,1.4967158357565056E-6,4.1576101467094224E-5,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.7944138992271845E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.7387080832020817E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.039854076749647E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.0944413524174269E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.812201065321996E-4,4.7944138992271845E-4,4.7211925665795233E-4,7.0138329167759407E-6,3.0830034799015125E-7,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0480046213643793E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.0480046213643793E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.0480046213643793E-5,2.0480046213643793E-5,2.0480046213643793E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.7119933602425214E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.7119933602425214E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2804351926742239E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4323161274748433E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.8543600407846928E-4,5.7119933602425214E-4,5.573088761223761E-4,1.2492974924370565E-5,1.3974849775054131E-6,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2359167096952976E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2359167096952976E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2359167096952976E-4,1.2359167096952976E-4,1.2359167096952976E-4,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5131260356863468E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5131260356863468E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.7736227818635614E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6108622635049825E-4,1.5131260356863468E-4,1.421319781177429E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.6728886021806671E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.6728886021806671E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.1426306361898885E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6943149085425658E-4,3.6728886021806671E-4,3.6515865642191832E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.9058358391538284E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.9058358391538284E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0954378300691114E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.0153796221607393E-4,5.9058358391538284E-4,5.7982869161805645E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4087904616536263E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4087904616536263E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.9521524721719601E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.63955306756411E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4154252299684078E-4,1.4087904616536263E-4,1.4021867936397713E-4,9.9055020207823705E-8,5.6131178117766759E-7,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.9384392541585517E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.8275501132474375E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1601789168247754E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.1996670865269141E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3243235091456827E-3,9.9384392541585517E-4,7.3751246687990622E-4,1.621114991519445E-5,2.4012030862075463E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.1514171743241504E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.8417546975126623E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.2311071404704485E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.5525740504076899E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.9481982356264128E-4},1.2665637697593809E-3,8.1514171743241504E-4,5.0468373913999966E-4,2.079492787158744E-5,1.6427989217771712E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2006}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2006","index":40,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2006}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":2.1014948602159694E-3},null,{"$f":"C6+B6","v":2.1014948602159694E-3},{"$f":"D6/$D$30*Standard_mean","v":17.798847885343157},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":13.680713405043585}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":9.1733502742019263E-5},null,9.1733502742019263E-5,0.77694725416892696,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.3327796509274328}]
[{"$f":"'Index 2012'!B5","v":"Canada"},1.10164826409456E-3,null,1.10164826409456E-3,9.3305343005960566,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,8.0351710152121854]
[{"$f":"'Index 2012'!B6","v":"China"},4.7956289702583449E-5,null,4.7956289702583449E-5,0.40617120780110338,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.3078178422377729]
[{"$f":"'Index 2012'!B7","v":"France"},1.3316325007116023E-3,null,1.3316325007116023E-3,11.278411747773266,0,10,7,5.4444444444444438,9.333755979996992]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.2678924021111341E-4,null,7.2678924021111341E-4,6.1556234926467104,-3.7302387044029108E-4,7.8710279878391898,7,5.4444444444444438,5.9185638099126212]
[{"$f":"'Index 2012'!B9","v":"India"},1.8065266692642747E-4,null,1.8065266692642747E-4,1.5300581503085853,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,1.7978165446501679]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},2.1628771162286708E-5,null,2.1628771162286708E-5,0.1831873183001147,-5.3495693443493583E-3,-20.531781780587835,3,2.3333333333333335,0.89990265664452107]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.4270308514250365E-4,null,9.4270308514250365E-4,7.9843301695112165,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,7.1377015944889592]
[{"$f":"'Index 2012'!B12","v":"Japan"},1.3938466423037976E-4,null,1.3938466423037976E-4,1.1805341441240553,-4.5293657406070124E-4,7.4149394559628163,6,4.666666666666667,2.342578318304926]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.5141416816950665E-5,null,4.5141416816950665E-5,0.38233032422035268,0,10,7,5.4444444444444438,2.0697016976283833]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.4718370418710901E-3,null,1.4718370418710901E-3,12.465889932076601,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,10.125408102865881]
[{"$f":"'Index 2012'!B15","v":"Russia"},3.9101573279885131E-4,null,3.9101573279885131E-4,3.3117518774932919,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.5041308812918244]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},1.863699484596583E-5,null,1.863699484596583E-5,0.15784813114850058,0,10,3,2.3333333333333335,0.8830098652101116]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.6088637494575989E-5,null,6.6088637494575989E-5,0.55974517377342359,0,10,6,4.666666666666667,1.9287190047378382]
[{"$f":"'Index 2012'!B18","v":"Spain"},4.5632731920387484E-4,null,4.5632731920387484E-4,3.8649157293687102,-2.3486563042102644E-3,-3.404567198197761,7,5.4444444444444438,4.3914253010606217]
[{"$f":"'Index 2012'!B19","v":"Sweden"},1.1451072741699461E-3,null,1.1451072741699461E-3,9.6986152910486805,0,10,7,5.4444444444444438,8.2805583421806013]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},8.2705355753471914E-4,null,8.2705355753471914E-4,7.00482344366978,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,6.4846971105946682]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.4123142470976111E-4,null,4.4123142470976111E-4,3.7370593472853839,0,10,6,4.666666666666667,4.0469284537458119]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},1.9764912990561444E-3,null,1.9764912990561444E-3,16.740116116671942,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,12.974892225929443]
[{"$f":"'Index 2012'!B23","v":"United States"},1.1178578711703883E-3,null,1.1178578711703883E-3,9.4678233970795951,0,10,4,3.1111111111111112,7.3489193017567667]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":1.6124127494476738E-5},null,"World merchandise trade (×2), 2008",null,18692246077440]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,4383726239744]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},1.6148558218706663E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,1.0424345832588744E-5]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.5307656548568272E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,9.5457249784954301E-6]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.5576638381178978E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,4.3053874841102029E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,4.4238282753066999E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},4.0811226401198325E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,9.1986530678274697E-6]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,8.4249703184844472E-5]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,3.0179891701126238E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.3608253871229324E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.1995177924542142E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.4839141705689466E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},6.6998098506533294E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.052775435238464E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.3085590346123774E-4},{"$f":"C106+B106","v":5.361334469850842E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.8433951946834428E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.2228603820153666E-5},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.3846988574638972E-3},{"$f":"F106+G106","v":1.4769274612840507E-3},{"$f":"D106+E106+H106","v":2.1014948602159694E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2005}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7684418337034483E-5},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.7974333568381004E-5},7.5658751905415493E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.6074750836603773E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,9.1733502742019263E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0108820927979155E-4},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.736049664296023E-4},3.7469317570939387E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.1678569868909737E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6283804502578388E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.7243847349047257E-4},6.3527651851625646E-4,1.10164826409456E-3]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.1041250513335907E-6},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.7975194653558623E-6},1.2901644516689453E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.2824522687327878E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0748987396472086E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.1552237589189115E-6},2.2301224985661201E-6,4.7956289702583449E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.2973967099940702}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1695452839429889E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3309013623637771E-4},3.500446646306766E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2111466881560594E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3040157823756988E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.3007158902774988E-4},8.604731672653197E-4,1.3316325007116023E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":20.373669807979628}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7012760765079794E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.7576628276743035E-5},3.4589389041822829E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.163775250980256E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3362922171598832E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.4219310435527667E-4},5.7582232607126496E-4,7.2678924021111341E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":14.602545666328488}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":7.3302284799613984E-5},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0375080376683168E-4},1.7705308856644567E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.599578359981802E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.8065266692642747E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.188815811757864E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.1974353497832653E-6},1.5386251161541128E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.2425200007455809E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.1628771162286708E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0260944844631869E-5},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.2358702792680034E-5},3.2619647637311903E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7753460282702737E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.9847741866180396E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.1385255856068509E-4},8.12329977222489E-4,9.4270308514250365E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.214443623812568E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0317356599500463E-5},2.5531800223313032E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1385286400706673E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.3938466423037976E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1480959353486934E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1710487420163423E-5},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.194997004330031E-5},3.366045746346373E-5,4.5141416816950665E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0551312897434315E-4},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.0439729670032943E-4},4.0991042567467258E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7450596614330568E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5227972941294253E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.1219629016914443E-4},9.6447601958208696E-4,1.4718370418710901E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0859707777049782E-5},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.0719074834734938E-5},2.157878261178472E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3066679602597407E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0630788102543332E-4},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.3246227313565918E-4},2.3877015416109249E-4,3.9101573279885131E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.863699484596583E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.863699484596583E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2998582888597224E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2210377992919986E-5},3.5208960881517209E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.0879676613058787E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.6088637494575989E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0833389742240034E-5},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0065643641846809E-5},3.089903338408684E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.9260749862047371E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8399470290560353E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.6217283305213707E-4},3.4616753595774063E-4,4.5632731920387484E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6579758994207943E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3730909510575175E-4},4.0310668504783115E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0007869153083426E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4827144412435469E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.9365045346692596E-4},6.4192189759128065E-4,1.1451072741699461E-3]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4630747716668385E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":7.4967377108643997E-5},8.9598124825312377E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.6261721361484695E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.8221898697838739E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.3297181265008337E-4},6.9119371134792208E-4,8.2705355753471914E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.6777771796310288E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3035271340702536E-5},2.9813043137012822E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1367381538134684E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.4906057692715259E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.5099042310746103E-4},4.000510000346136E-4,4.4123142470976111E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.774815731639796E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.9274617028750753E-4},4.8049432760390552E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.6272026931691065E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3454939935693534E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0651755451636126E-3},1.3997249445205479E-3,1.9764912990561444E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.7430017945481304E-6},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.764400794606789E-5},4.7387009740616021E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.0251392817378386E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2657220766207355E-4},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":8.7364726095032035E-4},1.0002194686123938E-3,1.1178578711703883E-3]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3085590346123774E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.9732446595718939E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.972142202660406E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.0626569553610926E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.6542289626992079E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.2353011144273246E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.1607567827163711E-8},{"$f":"SUM(C135:H135)","v":4.7545909832267277E-4},{"$f":"B135","v":4.3085590346123774E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":5.4128898436775095E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":4.5057016017203872E-6},3.6815358863261331E-5,2.4052336399726388E-7,3.8379841599929992E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":8.3013789281350431E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.7974333568381004E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.471215650098814E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.7163327349299398E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.0502703780157235E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.4845047813670633E-5},6.2714073030189233E-5,5.7974333568381004E-5,1.360025632664506E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.736049664296023E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.2918272036228095E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8316335643319504E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1333370618316507E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.0257787623779171E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.8699107853124599E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.8085705021559317E-5},3.8591981737483869E-4,2.736049664296023E-4,1.624833130817477E-4,2.7165072264773817E-5,1.512468624067946E-5,2.1451816139820476E-7,1.3257077107933027E-5,5.5360299573070078E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.7975194653558623E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4557421816233111E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1764300131037432E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.5142859387354915E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":7.6130830727387079E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.7816187629377942E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.027356376634599E-6},8.2906344942093144E-6,7.7975194653558623E-6,1.3691567280737964E-7,1.1064576460598327E-7,6.1268255699443158E-6,7.1602678290201018E-9,4.4972149485012546E-7,9.662506953190385E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3309013623637771E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.9249871096101425E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0803411297907188E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.3750967231217223E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.0303304855625942E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.6977493795534798E-6},2.8505414372531808E-4,2.3309013623637771E-4,1.5740711633529804E-4,1.7011048884394444E-5,1.942127946403347E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7576628276743035E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6931925695163658E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.7504400747954143E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4418872265554453E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.4184231511205425E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.8904000118773712E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.190431683417872E-8},3.4812330528420407E-5,1.7576628276743035E-5,8.5488721793665353E-6,2.3984811725677647E-7,7.2800399782079683E-6,2.2308469475549708E-8,1.4593532179176225E-6,2.6206314518583038E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0375080376683168E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1402179394047808E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4573452739135325E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.9645200354087989E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1562083248727113E-4,1.0375080376683168E-4,1.023159279670731E-5,1.3077292411898903E-5,8.0441918558225465E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.1974353497832653E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5754034333918714E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.0734360308206866E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.6566342255994538E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.2376330083854725E-6,6.1974353497832653E-6,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.2358702792680034E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.162737117985104E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.4295349210055229E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.1682650981714168E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.4056310865795546E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.4011570585622923E-7},2.3155601835218981E-5,2.2358702792680034E-5,4.9850617418286065E-6,5.2426777099180458E-6,1.1280593049992236E-5,6.1851815678808463E-7,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0317356599500463E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.655802220432966E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1302332711058805E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.0286496256520171E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.9227363178127363E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.1626041633841742E-5,2.0317356599500463E-5,3.434573863649194E-7,1.0618379821179854E-6,8.4822871037695142E-7,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.0439729670032943E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4052341634899239E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.8514850262279052E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0207769958011402E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0861062840617164E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.1057394679564518E-5},3.9425069441896787E-4,3.0439729670032943E-4,1.8570589415869564E-4,2.9736957901707303E-6,1.5602231358466464E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0719074834734938E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.605159105631307E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.4621723668054768E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.4877324245906148E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.7996606783248636E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.2167202810737652E-8},1.0741242037545692E-5,1.0719074834734938E-5,4.5956552237232846E-6,4.4529635733078751E-7,5.4764071349079291E-6,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2210377992919986E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4457227337023615E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.0692990424127071E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.4938896195748024E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1357815234355882E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7021075512096306E-5,1.2210377992919986E-5,1.7544836707387057E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0065643641846809E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.4745114441665259E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.5445673978626217E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":9.3956169506874693E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.7873213563562803E-5},2.8941743442584336E-5,2.0065643641846809E-5,6.568787768311062E-6,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3730909510575175E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.002370880424676E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":8.850200046817983E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5315298932108774E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.4705674848905088E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.010954809501063E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":7.8603212698055905E-7},4.5215963225310728E-4,2.3730909510575175E-4,1.0509138538791392E-4,4.6448926768402919E-5,8.0380013420091047E-5,2.3463092429593433E-6,2.6299232984001968E-6,4.1253698798434465E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.4967377108643997E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.541765847652472E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.321824277905509E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7324945557412522E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.9676476931402615E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.6157611582306346E-5,7.4967377108643997E-5,3.486413116363623E-5,2.2855374873939301E-5,1.7054181453492717E-5,1.9368961757575675E-7,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3035271340702536E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1306642664939547E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.3509701362741905E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.5273595362081451E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.6564945570894667E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4796924223707027E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.5692494732723683E-7},1.6032281530043945E-5,1.3035271340702536E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":9.1930243873060935E-6},3.537617288926943E-7,2.0549051155475175E-6,2.1599001553128093E-8,1.2030846757673339E-6,2.0889643163576974E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9274617028750753E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9035693560073487E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1317427463659866E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.7482953946485613E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":9.4069472897853136E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.6095033438830752E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.1467520511036737E-4,3.9274617028750753E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":3.6971391009875182E-4},1.0718934334827305E-6,1.6558412760578683E-5,8.9094850056836986E-8,5.3128591446374969E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.764400794606789E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1290563371791502E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.2364421114918472E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.4074616840855927E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2800666442308319E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.676307520387774E-5},5.3731966271905186E-5,3.764400794606789E-5,7.9100410197631923E-6,2.2674147442411843E-7,9.8605173969237537E-6,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3846988574638972E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1185365455739357E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0011024569114885E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3782422272102994E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.5001069063368079E-3},{"$f":"B163","v":1.3846988574638972E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":1.032483931741925E-4},{"$f":"IF(K163,D163/$I163*$B163,0)","v":9.2408442520589227E-6},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.7243847349047257E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.6679799768511066E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.6404758053617541E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.7243847349047241E-4,4.7243847349047257E-4,4.6679799768511082E-4,5.6404758053617557E-6,0,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1552237589189115E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7923856129506834E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.1552237589189115E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1831476150484183E-6,1.1552237589189115E-6,2.7264816013781726E-8,1.1279589429051298E-6,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.3007158902774988E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.669678284292082E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4615979834595214E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.3103760598541637E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.3153318701120941E-4,5.3007158902774988E-4,4.6568377081427281E-4,1.4575789142509456E-6,6.2930239299226047E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4219310435527667E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.4219310435527667E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8542984682951837E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.4404740282357186E-4,3.4219310435527667E-4,3.4034879992495795E-4,1.8443044303187218E-6,0,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.1385255856068509E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0788215702822167E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.9546851797149435E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8301803104513009E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.1501986023898174E-4,5.1385255856068509E-4,5.0673103308127162E-4,6.9389222619926268E-6,1.8260321742085859E-7,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.194997004330031E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.194997004330031E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.194997004330031E-5,2.194997004330031E-5,2.194997004330031E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.1219629016914443E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.1219629016914443E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3723364600057787E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.2591965476920225E-4,6.1219629016914443E-4,5.9877381200796275E-4,1.3422478161181597E-5,0,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3246227313565918E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3246227313565918E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3246227313565918E-4,1.3246227313565918E-4,1.3246227313565918E-4,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6217283305213707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6217283305213707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6217283305213707E-4,1.6217283305213707E-4,1.6217283305213707E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9365045346692596E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9365045346692596E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.9365045346692596E-4,3.9365045346692596E-4,3.9365045346692596E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.3297181265008337E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.3297181265008337E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.3297181265008337E-4,6.3297181265008337E-4,6.3297181265008337E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5099042310746103E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5099042310746103E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5099042310746103E-4,1.5099042310746103E-4,1.5099042310746103E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0651755451636126E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0532907413124146E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.315222437383189E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.4293182722903645E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4193747929152829E-3,1.0651755451636126E-3,7.9044629029156031E-4,1.737468027630289E-5,2.5735457459574951E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.7364726095032035E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":8.4045845845133894E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.4630148877677546E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.7357811283857406E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.0880271687044179E-4},1.3574694370380323E-3,8.7364726095032035E-4,5.4090663858384093E-4,2.2287451848123748E-5,1.7607082886440079E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2005}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2005","index":41,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2005}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":2.2506466891219243E-3},null,{"$f":"C6+B6","v":2.2506466891219243E-3},{"$f":"D6/$D$30*Standard_mean","v":19.062106132972175},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":14.522885570129597}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":6.6842767279664671E-5},null,6.6842767279664671E-5,0.56613236109646103,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":2.1922363888791221}]
[{"$f":"'Index 2012'!B5","v":"Canada"},1.1785866882797293E-3,null,1.1785866882797293E-3,9.9821729672112607,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,8.4695967929556559]
[{"$f":"'Index 2012'!B6","v":"China"},3.9918111727824569E-5,null,3.9918111727824569E-5,0.33809095228558633,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.2624310052274281]
[{"$f":"'Index 2012'!B7","v":"France"},1.4081480763208612E-3,null,1.4081480763208612E-3,11.926469050653704,0,10,7,5.4444444444444438,9.7657941819172844]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.4408073134670416E-4,null,7.4408073134670416E-4,6.302075728271741,-3.7302387044029108E-4,7.8710279878391898,7,5.4444444444444438,6.0161986336626416]
[{"$f":"'Index 2012'!B9","v":"India"},1.1210735185543163E-4,null,1.1210735185543163E-4,0.94950586855035479,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,1.410781690144681]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},1.770224345222373E-5,null,1.770224345222373E-5,0.14993114872670282,-5.3495693443493583E-3,-20.531781780587835,3,2.3333333333333335,0.87773187692891308]
[{"$f":"'Index 2012'!B11","v":"Italy"},9.7393835800015191E-4,null,9.7393835800015191E-4,8.2488808380735623,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,7.3140687068638561]
[{"$f":"'Index 2012'!B12","v":"Japan"},1.2402647831145599E-4,null,1.2402647831145599E-4,1.0504562552170844,-4.5293657406070124E-4,7.4149394559628163,6,4.666666666666667,2.2558597257002786]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.4255514934018306E-5,null,4.4255514934018306E-5,0.37482707824332873,0,10,6,4.666666666666667,1.8054402743844415]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.5787265925325525E-3,null,1.5787265925325525E-3,13.37120304455337,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,10.728950177850395]
[{"$f":"'Index 2012'!B15","v":"Russia"},4.1103713108037838E-4,null,4.1103713108037838E-4,3.4813253697778022,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.6171798761481648]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},1.8169737171226559E-5,null,1.8169737171226559E-5,0.15389063953936635,0,10,3,2.3333333333333335,0.88037153747068886]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.5128272130932809E-5,null,6.5128272130932809E-5,0.55161125094285302,0,10,6,4.666666666666667,1.9232963895174577]
[{"$f":"'Index 2012'!B18","v":"Spain"},4.6407374826787904E-4,null,4.6407374826787904E-4,3.9305249845589145,-2.3486563042102644E-3,-3.404567198197761,7,5.4444444444444438,4.4351648045207579]
[{"$f":"'Index 2012'!B19","v":"Sweden"},1.1973435861415273E-3,null,1.1973435861415273E-3,10.14103663048415,0,10,7,5.4444444444444438,8.5755059018042488]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},7.3423851935847855E-4,null,7.3423851935847855E-4,6.2187160030827258,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,5.9606254835366315]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.5424124663890334E-4,null,4.5424124663890334E-4,3.8472475023534418,0,10,5,3.8888888888888888,3.8611279645319243]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},2.1105932732144316E-3,null,2.1105932732144316E-3,17.875907921046036,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,13.732086762178838]
[{"$f":"'Index 2012'!B23","v":"United States"},1.1889195198769944E-3,null,1.1889195198769944E-3,10.069688050548502,0,10,4,3.1111111111111112,7.7501624040693713]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":1.5173606895658671E-5},null,"World merchandise trade (×2), 2008",null,15362438463488]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,3390429331456]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},1.5196597423720923E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,9.8098285232662384E-6]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.3815765042161662E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,8.9830025474169031E-6]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.465839237706356E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,4.0515840153059482E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,4.163042697745792E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},3.8405396295311673E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,8.6563905965498091E-6]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,7.9283166028093854E-5]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,2.8400780940445051E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.280604453475639E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.1288059743563315E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.3964371280755173E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},6.304854695815237E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1699739182631609E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.6177992350685362E-4},{"$f":"C106+B106","v":5.7877731533316967E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.5633855303753994E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0215202945087035E-4},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.48408348903413E-3},{"$f":"F106+G106","v":1.5862355184850005E-3},{"$f":"D106+E106+H106","v":2.2506466891219243E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2004}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.6981695447929343E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.4255797619861302E-5},5.2953967164654238E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.3888800115010428E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.6842767279664671E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0946011241248284E-4},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.9324254223738112E-4},4.0270265464986395E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6523147569685433E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8301386749193543E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.0634701856824447E-4},6.8936088606017984E-4,1.1785866882797293E-3]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.3310638568744687E-6},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.7268281259227831E-6},1.0057891982797251E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.7410569011262489E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2115125656641146E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2381381681007137E-6},2.4496507337648283E-6,3.9918111727824569E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2.1435469250725867}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2688818435765246E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.498198223971188E-4},3.7670800675477123E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1742345022522424E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.4589995697647928E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.6811666236438634E-4},9.1401661934086562E-4,1.4081480763208612E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":18.076273097985553}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7468350786489641E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.8838163747878204E-5},3.6306514534367845E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0475413123325371E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3626659726818457E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.6675348831089795E-4},6.0302008557908257E-4,7.4408073134670416E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":12.305148956334421}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.2265513666597628E-5},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":5.6492005698144797E-5},1.0875751936474242E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.3498324906892155E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.1210735185543163E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":6.7285688915596933E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.6422467436820322E-6},1.3370815635241725E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":4.3314278169820049E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.770224345222373E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.3195996901943975E-6},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0121515030550389E-5},2.9441114720744787E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.9436671844142428E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.04327035513546E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.5073353592171876E-4},8.5506057143526471E-4,9.7393835800015191E-4]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.7584861565380194E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1775603632231216E-5},2.7534089788769235E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.6492388522686757E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.2402647831145599E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.5312923963076959E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3198827141834736E-5},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.3525395395875881E-5},3.6724222537710613E-5,4.4255514934018306E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1833861677056915E-4},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.2624494467119939E-4},4.4458356144176853E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.2208295415063623E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.857989980092632E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.5613573766645707E-4},1.0419347356757202E-3,1.5787265925325525E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.9340698725097083E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1488419950809507E-5},2.1422489823319213E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.2782605341644999E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1981903870657556E-4},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.4196954913403364E-4},2.6178858784060919E-4,4.1103713108037838E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.8169737171226559E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.8169737171226559E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5341097255221509E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3086759100348806E-5},3.8427856355570314E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.6700415775362495E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.5128272130932809E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.9810506202246961E-6},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.1676556376473781E-5},2.0657606996698478E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.0033917172704874E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8956968528886651E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.7381253880960912E-4},3.6338222409847565E-4,4.6407374826787904E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7009605789632798E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.5434159055284604E-4},4.2443764844917402E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.481303802813552E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5618879012298854E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.2190410954122913E-4},6.7809289966421762E-4,1.1973435861415273E-3]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4734674876045496E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":8.0348045340995414E-5},9.5082720217040908E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":3.4107854377828438E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.8305583345688227E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.5674236141792092E-4},6.0504794476360919E-4,7.3423851935847855E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4052844438301756E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.3970857899924865E-5},2.8023702338226622E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1075651354743108E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.533143643622302E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.6182752858370344E-4},4.1514189294593361E-4,4.5424124663890334E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":9.5838991252924306E-5},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.2093492282691051E-4},5.1677391407983482E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.7903688993236598E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6428878789237146E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.1416268822489887E-3},1.5059156701413602E-3,2.1105932732144316E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0531303508408557E-5},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.0345848740100913E-5},5.0877152248509468E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":6.2714290164936915E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3897612755947496E-4},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":9.3635194990407313E-4},1.0753280774635481E-3,1.1889195198769944E-3]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.6177992350685362E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.1940235994953475E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.5422839729632548E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.3542479121445125E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.8447321657162434E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.5392833402935944E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.8182560164647566E-8},{"$f":"SUM(C135:H135)","v":5.0858977649999944E-4},{"$f":"B135","v":4.6177992350685362E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":5.6239348019505675E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":4.1242188547637495E-6},3.9534893556791193E-5,2.5829072124141179E-7,4.1214943958998621E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":8.9145982120499937E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.4255797619861302E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5768098914439893E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.0222189586009796E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":7.5562926948629724E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.782153725727456E-5},4.5837732837142033E-5,4.4255797619861302E-5,1.5223916001403093E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.9324254223738112E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4563195775616887E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.1066431724143329E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.2864540495163105E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.2429493810225595E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.0041207570082938E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.3690186445544232E-5},4.1361861892920469E-4,2.9324254223738112E-4,1.7414530306599334E-4,2.911480356126526E-5,1.6210237341948059E-5,2.2991487261867336E-7,1.4208583435080008E-5,5.9333699960475793E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.7268281259227831E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1185105769624169E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2608664685758155E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.1590628893771884E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":8.1595004054456058E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.1248120980823459E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.8966226439331903E-7},7.2073035685380106E-6,6.7268281259227831E-6,1.043944983960089E-7,1.1768107091913731E-7,5.7484684916628146E-6,7.6155466880054969E-9,4.7831661083262253E-7,2.7035190742419523E-7]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.498198223971188E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.0631500998045932E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0322190261515205E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8746317672577029E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.3196012596770013E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.2830678936211986E-6},2.9186259840494272E-4,2.498198223971188E-4,1.7659535491309215E-4,1.7394780933212607E-5,1.6045912621751854E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8838163747878204E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8147188629712786E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.0913956075346488E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5453764653921821E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.6180331950673092E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.0978540288447529E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.5629669373948529E-8},3.7279756874557447E-5,1.8838163747878204E-5,9.1701164286152877E-6,2.57277815632493E-7,7.8090785315833029E-6,8.1762266800036294E-9,1.5654040249986057E-6,2.8110720368511206E-8]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.6492005698144797E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.222055328961859E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5619439903332091E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.8179860206085997E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.6019853399036679E-5,5.6492005698144797E-5,1.0456908498401618E-5,1.3365274877052995E-5,3.2669822322690182E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.6422467436820322E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6884755926979703E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.5093475642453675E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":7.1344039128083228E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.685329527427973E-6,6.6422467436820322E-6,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0121515030550389E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.5332846371075377E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.4272540489804058E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.005283773764578E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.3267146919294124E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.5734964147487683E-7},2.1903397534401543E-5,2.0121515030550389E-5,5.0831415454613821E-6,4.9857367447062796E-6,9.2350205177084875E-6,5.8120245759918767E-7,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1775603632231216E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9181918041413089E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2113540264468703E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":9.6766670713120678E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.0607377608864388E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.3178217522856597E-5,2.1775603632231216E-5,3.6810851221799513E-7,1.1380497707471437E-6,9.0910902194339958E-7,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.2624494467119939E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5778661476141802E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.6984513514414461E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.1658151578034763E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.1640598927512525E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.2568756807710181E-5},4.2211796377372967E-4,3.2624494467119939E-4,1.992371495350434E-4,2.8584451742663069E-6,1.6739070756637962E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1488419950809507E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.9356873201730046E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.7824379280048718E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.8816059821761706E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.9288285565986532E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.1488419950809527E-5,1.1488419950809507E-5,4.9356873201729961E-6,4.7824379280048633E-7,5.8816059821761604E-6,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3086759100348806E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.4615963005255613E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.4331401873185817E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.3923937798083718E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2173004960573063E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8191544155925037E-5,1.3086759100348806E-5,1.7708402052717196E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1676556376473781E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0154529936354093E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.6276528321282559E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0069972911902996E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":4.8692959582983081E-6},1.6693588469055526E-5,1.1676556376473781E-5,7.1027233897744217E-6,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5434159055284604E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.1460879717946009E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":9.4854095483169721E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.391245377246934E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.0110601963426727E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.370608386791845E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.4244837439872097E-7},4.5881154734485645E-4,2.5434159055284604E-4,1.189681104085859E-4,5.2582245706879714E-5,7.7123508365475841E-5,2.2235260556208473E-6,2.9771898445842504E-6,4.6701017169949033E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.0348045340995414E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.7959706460312789E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4884696457316156E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8568416888320789E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.1088725811284875E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},8.1623707064062587E-5,8.0348045340995414E-5,3.7366450575569877E-5,2.4495784266206914E-5,1.827821910713212E-5,2.0759139208649923E-7,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3970857899924865E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2118159558662838E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.6632543283465962E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.3586176313197607E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":2.8471603696605938E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5858950710129631E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.5535804757196034E-7},1.6712827345098788E-5,1.3970857899924865E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":1.0130008627914417E-5},3.8981832473513639E-7,1.9716539330545559E-6,2.3800445084171117E-8,1.3257071483964641E-6,1.2986942074012047E-7]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.2093492282691051E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1837420449385637E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2129718419730072E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8737766086587437E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.0082116468669603E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.0121168219824781E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.4443788040908602E-4,4.2093492282691051E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":3.9624955757437089E-4},1.1488269366737018E-6,1.7746867378510555E-5,9.5489495939567999E-8,5.6941814414157386E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.0345848740100913E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2100926198970422E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.4687327681318885E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.5084800825395779E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3719414595644919E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.8683953779379253E-5},5.7588495540123141E-5,4.0345848740100913E-5,8.4777720525557064E-6,2.4301549514412173E-7,1.0568240872900326E-5,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.48408348903413E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1988177864231612E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.032337266582558E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4771634440709149E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.6073685953790567E-3},{"$f":"B163","v":1.48408348903413E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":1.1068685106240313E-4},{"$f":"IF(K163,D163/$I163*$B163,0)","v":9.5315703993115466E-6},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.0634701856824447E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0030170628397952E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.0453122842647533E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.0634701856824425E-4,5.0634701856824447E-4,5.0030170628397974E-4,6.0453122842647559E-6,0,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2381381681007137E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.9928047971286831E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2381381681007137E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2680662160720006E-6,1.2381381681007137E-6,2.9221706264505808E-8,1.2089164618362079E-6,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.6811666236438634E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.0048372636862608E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4773805521295408E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.7632935995760274E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.6959404291651592E-4,5.6811666236438634E-4,4.9918560021511445E-4,1.4735486066888289E-6,6.7457513542583026E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.6675348831089795E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.6675348831089795E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.9873878899404736E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.6874087620083844E-4,3.6675348831089795E-4,3.6477681176564421E-4,1.9766765452537215E-6,0,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.5073353592171876E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.4433461799853846E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.9517636133007493E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.5128638161183925E-4,5.5073353592171876E-4,5.4378874373503137E-4,6.944792186687392E-6,0,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3525395395875881E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.3525395395875881E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.3525395395875881E-5,2.3525395395875881E-5,2.3525395395875881E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.5613573766645707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.5613573766645707E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4708337995051925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.7084407566150904E-4,6.5613573766645707E-4,6.4174988177182965E-4,1.4385855894627375E-5,0,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4196954913403364E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4196954913403364E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.4196954913403364E-4,1.4196954913403364E-4,1.4196954913403364E-4,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7381253880960912E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7381253880960912E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7381253880960912E-4,1.7381253880960912E-4,1.7381253880960912E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.2190410954122913E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.2190410954122913E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.2190410954122913E-4,4.2190410954122913E-4,4.2190410954122913E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.5674236141792092E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.5674236141792092E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.5674236141792092E-4,5.5674236141792092E-4,5.5674236141792092E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.6182752858370344E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.6182752858370344E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6182752858370344E-4,1.6182752858370344E-4,1.6182752858370344E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.1416268822489887E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1288890648738256E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.4813939682558966E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.6754523188316224E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.521248236439547E-3,1.1416268822489887E-3,8.4717935749475319E-4,1.8621721240194182E-5,2.7582580351404116E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":9.3635194990407313E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.0078107213230666E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.7115674570775784E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.932137612711432E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.2378921084721865E-4},1.4548997188214444E-3,9.3635194990407313E-4,5.7972938094387027E-4,2.388709943837449E-5,1.8870804190363393E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2004}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Security 2004","index":42,"n_rows":213,"n_cols":18,"rows_kept":213,"cut":false,"hidden":false,"merged":[[3,1,3,4],[3,5,3,6],[3,9,4,9],[39,0,39,9],[71,1,71,7],[71,8,72,8],[132,10,132,15],[160,10,160,15],[71,10,72,10],[74,15,74,16],[98,0,98,2],[102,1,102,8],[103,1,103,4],[103,5,103,7]]}
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))-5)","v":"Security"},{"$f":"INT(RIGHT(CELL(\"filename\",A1),4))","v":2004}]
[]
[]
[null,"Military spending (% of GDP)",null,null,null,"Arms exports",null,"Participation in security regimes",null,"Overall score"]
[null,"Peacekeeping & humanitarian interventions","Sea lanes protection","Total","Score","Weighted exports/GDP","Score","Participation in security regimes"]
[{"$f":"'Index 2012'!B3","v":"Australia"},{"$f":"I106","v":2.3910839125021741E-3},null,{"$f":"C6+B6","v":2.3910839125021741E-3},{"$f":"D6/$D$30*Standard_mean","v":20.251555045603894},{"$f":"P42","v":-6.6568496218844268E-6},{"$f":"(2-F6/$F$30)*Standard_mean","v":9.9620071323654784},{"$f":"J193","v":7},{"$f":"H6/$H$30*Standard_mean","v":5.4444444444444438},{"$f":"E6*$E$32+G6*$G$32+I6*$I$32","v":15.315851511884077}]
[{"$f":"'Index 2012'!B4","v":"Brazil"},{"$f":"I107","v":2.6387210145526784E-5},null,2.6387210145526784E-5,0.22348945428805284,-5.6596814133886121E-4,6.7698304903037592,{"$f":"J194","v":7},5.4444444444444438,{"$f":"E7*$E$32+G7*$G$32+I7*$I$32","v":1.9638077843401835}]
[{"$f":"'Index 2012'!B5","v":"Canada"},1.2425257566494349E-3,null,1.2425257566494349E-3,10.523712122689371,-3.3521641735124088E-3,-9.1319223007162424,7,5.4444444444444438,8.8306228966077285]
[{"$f":"'Index 2012'!B6","v":"China"},3.1303793622914342E-5,null,3.1303793622914342E-5,0.26513101291676122,-1.127357165604256E-4,9.3565795533547274,4,3.1111111111111112,1.2137910456482113]
[{"$f":"'Index 2012'!B7","v":"France"},1.4913994009398582E-3,null,1.4913994009398582E-3,12.631575539943224,0,10,7,5.4444444444444438,10.235865174776963]
[{"$f":"'Index 2012'!B8","v":"Germany"},7.6073107199095243E-4,null,7.6073107199095243E-4,6.4430976674525322,-3.7302387044029108E-4,7.8710279878391898,7,5.4444444444444438,6.1102132597831691]
[{"$f":"'Index 2012'!B9","v":"India"},1.0556251022061682E-4,null,1.0556251022061682E-4,0.89407359369827266,-5.3640067196532326E-4,6.9385819288977144,3,2.3333333333333335,1.3738268402432929]
[{"$f":"'Index 2012'!B10","v":"Indonesia"},1.1781343594836686E-5,null,1.1781343594836686E-5,9.9783419174249099E-2,-5.3495693443493583E-3,-20.531781780587835,3,2.3333333333333335,0.8443000572272773]
[{"$f":"'Index 2012'!B11","v":"Italy"},1.0111912754050612E-3,null,1.0111912754050612E-3,8.5643986262574892,-2.7675631149071448E-3,-5.7954084991164905,7,5.4444444444444438,7.5244138989864737]
[{"$f":"'Index 2012'!B12","v":"Japan"},1.2338027087524029E-4,null,1.2338027087524029E-4,1.0449831284075337,-4.5293657406070124E-4,7.4149394559628163,6,4.666666666666667,2.2522109744939116]
[{"$f":"'Index 2012'!B13","v":"Mexico"},4.7225860893174933E-5,null,4.7225860893174933E-5,0.39998475856639126,0,10,6,4.666666666666667,1.8222120612664834]
[{"$f":"'Index 2012'!B14","v":"Netherlands"},1.669670359970339E-3,null,1.669670359970339E-3,14.141461546436565,-7.5275324977510343E-5,9.5703785393297469,7,5.4444444444444438,11.242455845772524]
[{"$f":"'Index 2012'!B15","v":"Russia"},4.1664205726921135E-4,null,4.1664205726921135E-4,3.5287969246848467,-1.3486680075832007E-3,2.3027005257002333,5,3.8888888888888888,3.6488275794195273]
[{"$f":"'Index 2012'!B16","v":"Saudi Arabia"},1.6757782454776843E-5,null,1.6757782454776843E-5,0.14193192972053831,0,10,3,2.3333333333333335,0.87239906425813674]
[{"$f":"'Index 2012'!B17","v":"South Korea"},6.6907313554089392E-5,null,6.6907313554089392E-5,0.56667904305214911,0,10,6,4.666666666666667,1.9333415842569885]
[{"$f":"'Index 2012'!B18","v":"Spain"},4.7381928880366891E-4,null,4.7381928880366891E-4,4.0130659399715505,-2.3486563042102644E-3,-3.404567198197761,7,5.4444444444444438,4.4901921081291816]
[{"$f":"'Index 2012'!B19","v":"Sweden"},1.2362703884535747E-3,null,1.2362703884535747E-3,10.470731575797389,0,10,7,5.4444444444444438,8.7953025320130749]
[{"$f":"'Index 2012'!B20","v":"Switzerland"},2.2786948429099631E-4,null,2.2786948429099631E-4,1.929966313688829,-7.1467263725763139E-4,5.9211241876216665,7,5.4444444444444438,3.1014590239407007]
[{"$f":"'Index 2012'!B21","v":"Turkey"},4.4455621862961211E-4,null,4.4455621862961211E-4,3.7652190646132011,0,10,5,3.8888888888888888,3.8064423393717641]
[{"$f":"'Index 2012'!B22","v":"United Kingdom"},2.2430688834690401E-3,null,2.2430688834690401E-3,18.997925052792652,-3.9308893062131361E-4,7.7565099772429837,7,5.4444444444444438,14.48009818334325]
[{"$f":"'Index 2012'!B23","v":"United States"},1.2624632491131966E-3,null,1.2624632491131966E-3,10.692574965181024,0,10,4,3.1111111111111112,8.1654203471577205]
["EU",{"$f":"I127","v":{"$error":"#REF!"}},{"$f":"N96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E27*$E$32+G27*$G$32","v":{"$error":"#REF!"}}]
["Europe",{"$f":"I128","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"P65","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"E28*$E$32+G28*$G$32","v":{"$error":"#REF!"}}]
[]
["Benchmark year average",null,null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Military_spending_subcomponent\"))","v":5.9034575545378149E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Arms_exports\"))","v":-8.7606569816220555E-4},null,{"$f":"AVERAGE(INDIRECT(\"'\"&Component&\" \"&Baseline_year&\"'!Security_ratifications\"))","v":6.4285714285714288}]
[]
["Weight",null,null,null,{"$f":"2/3","v":0.66666666666666663},null,0,null,{"$f":"1-E32","v":0.33333333333333337}]
[]
[]
["Arms exports to developing countries that are below average on voice and accountability and above average on military spending/GDP"]
[]
["Last arms exports year",null,2009]
["Arms exports discount rate",null,{"$f":"1-0.5^(1/5)","v":0.12944943670387588}]
[]
["Major conventional weapons, as % of exporter's real GDP, weighted by the recipient's Voice and Accountability score and its military spending/GDP "]
[null,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,"1995-2009, weighted"]
["Australia",null,null,null,null,null,null,null,null,-7.1566725012080996E-5,null,null,null,null,null,{"$f":"SUMPRODUCT(B42:O42,$B$67:$O$67)/SUM($B$67:$O$67)","v":-6.6568496218844268E-6}]
["Austria",null,null,null,null,null,null,null,null,-4.7203081147417699E-4,-1.9953084316625452E-4,-6.7816254332877927E-4,-1.3608833179107722E-3,-5.0035915040805724E-4,-3.4816645923930854E-4,-5.6596814133886121E-4]
["Belgium",null,null,null,null,null,null,null,null,-2.7550067396277431E-3,-1.8576540367452109E-3,-3.3145200410583577E-4,-4.267463990475722E-4,-8.1234047725844746E-3,-4.4386062681099998E-3,-3.3521641735124088E-3]
["Canada",null,null,null,null,null,null,null,null,-2.4112410636703148E-4,-3.4960687299276952E-4,-7.6122742067092887E-5,null,null,-1.021083324139669E-4,-1.127357165604256E-4]
["Denmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Finland",null,null,null,null,null,null,null,null,-3.1652061841069837E-5,-1.5834823061215064E-3,-1.3852281211041865E-4,-5.2288554164855793E-5,-1.5221894883057333E-4,-2.4842934847026484E-4,-3.7302387044029108E-4]
["France",null,null,null,null,null,null,null,null,-2.4245367179466778E-4,-1.4687918912249651E-4,-1.057861422876617E-3,-4.5071808200317255E-4,-5.663317789153851E-4,-4.0182248985688816E-4,-5.3640067196532326E-4]
["Germany",null,null,null,null,null,null,null,null,-4.2493255487186634E-3,-5.8136225463365681E-3,-4.6705459389455263E-3,-5.6793136111644958E-3,-6.0894083300200089E-3,-5.1259055627240922E-3,-5.3495693443493583E-3]
["Greece",null,null,null,null,null,null,null,null,-3.375126234279329E-3,-1.6814419129473465E-3,-3.0361218914777902E-3,-2.0766247501163163E-3,-3.5428789449086892E-3,-2.5101613276199719E-3,-2.7675631149071448E-3]
["Ireland",null,null,null,null,null,null,null,null,-8.3157148320581176E-5,-3.1852843276911427E-5,-3.0067558082962E-4,-6.1465644371558662E-4,-6.2958508915589943E-5,-1.7119666317308203E-3,-4.5293657406070124E-4]
["Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Japan",null,null,null,null,null,null,null,null,-2.7741899297439637E-4,-4.583137117156259E-5,-4.8085689426134398E-5,-3.5126051259051164E-5,-9.2648224078820452E-5,-3.10633988046665E-5,-7.5275324977510343E-5]
["Netherlands",null,null,null,null,null,null,null,null,-1.0877436078942557E-3,-5.7738782782672238E-4,-1.0439382161051382E-3,-1.2617702005390996E-3,-1.7550164572575919E-3,-2.1297352650690915E-3,-1.3486680075832007E-3]
["New Zealand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Norway",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Portugal",null,null,null,null,null,null,null,null,-2.1801260447049811E-3,-3.1174268947789117E-4,-1.4980813642704773E-3,-1.6179041605627264E-3,-4.7405462452629488E-3,-2.656374478003386E-3,-2.3486563042102644E-3]
["South Korea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Spain",null,null,null,null,null,null,null,null,-5.1114213248121341E-4,-8.9420485349975157E-4,-5.5786387236573295E-4,-5.5954062675331784E-4,-6.4656646935059637E-4,-1.0718576652669338E-3,-7.1467263725763139E-4]
["Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Switzerland",null,null,null,null,null,null,null,null,-2.7446914949439609E-4,-1.1999396035789862E-4,-5.0996869352836549E-5,-1.4952437369508893E-7,-3.4101045182519416E-4,-1.5360005576172302E-3,-3.9308893062131361E-4]
["United Kingdom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["United States",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["EU",null,null,null,null,null,null,null,null,-5.7718945912286037E-4,-6.5563463963813141E-4,-1.3602410841995843E-3,-8.7600645330692599E-4,-5.0041795365929221E-3,-1.8613514015288607E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A64&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
["Europe",null,null,null,null,null,null,null,null,-2.6703928793408499E-3,-2.4183652408229315E-3,-2.0689431156894014E-3,-1.128516143005303E-2,-7.208689826183513E-3,-9.069410815868954E-3,{"$f":"SUM(P$42:P$63*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A65&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!PPP_GDP\"))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,-8.4931340588086503E-4,-1.0644675065062869E-3,-3.2030772659463118E-4,-5.837447164553257E-4,-1.8905110785489862E-3,-5.1335017991593311E-3]
["Discount multipler",null,null,null,null,null,null,null,null,-1.83737701065979E-3,-3.1876086802978391E-3,-4.3830876255780884E-3,-2.3568964579184764E-3,-4.6996223254724082E-3,-3.2887541125397198E-3]
[null,null,null,null,null,null,null,null,null,-1.4736623279561429E-3,-2.3069780394107827E-3,-5.2932705098978523E-3,-6.0613082174516865E-3,-2.7152784676402826E-3,-3.1438044552932437E-3]
[]
["Protecting sea lanes, 2009"]
[]
[null,"Major ships in navy",null,null,null,null,null,null,"Ships devoted to sea lanes protection",null,"Of which, estimated for sea lanes ($ million)"]
[null,"Submarines","Principal surface combatants","Mine warfare","Amphibious","Logistics","Patrol & coastal combatants","Total ",null,"Naval budget, 2009 ($ million)",null,"GDP ($ billion)","Total contribution/ GDP",{"$f":"\"Of which, allocated to \"&Region","v":"Of which, allocated to LMY"}]
["Australia",6,12,6,3,18,14,59,1,5030,85.254237288135599,1240,{"$f":"K74/L74/1000","v":6.8753417167851286E-5},{"$f":"M74/$R$74*$R$75","v":1.4747877014818325E-5},null,"World merchandise trade (×2), 2008",null,13153616789504]
["Austria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"\"Of which, \"&Region&\" (imports+exports)\"","v":"Of which, LMY (imports+exports)"},null,2821502271488]
["Belgium",null,2,5,null,7,1,15,2,220,29.333333333333332,426,{"$f":"K76/L76/1000","v":6.885758998435054E-5},1.4770222491585938E-5]
["Canada",4,15,12,null,11,null,42,1,2931,69.785714285714278,1570,4.444949954504094E-5,9.5345915834276786E-6]
["Denmark",null,4,4,null,10,11,29,1,967,33.344827586206897,309,1.0791206338578283E-4,2.314755985645713E-5]
["Finland",null,null,6,4,26,10,46,1,440,9.5652173913043477,235,4.0703052728954673E-5,8.7309640815202734E-6]
["France",10,34,18,7,12,15,96,21,7864,1720.25,2590,6.641891891891892E-4,1.4247118005524136E-4]
["Germany",4,20,19,2,17,10,72,8,5535,615,3350,1.8358208955223881E-4,3.9379076566186575E-5]
["Greece",9,14,7,5,12,32,79,3,1520,57.721518987341774,306,1.8863241499131298E-4,4.0462391134805595E-5]
["Ireland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["Italy",6,26,12,3,14,14,75,6,4481,358.48,2060,{"$f":"K84/L84/1000","v":1.7401941747572817E-4},3.7327845987012381E-5]
["Japan",18,49,31,5,17,6,126,2,13319,211.4126984126984,5390,3.9223135141502488E-5,8.4135159680901094E-6]
["Netherlands",4,6,10,2,2,null,24,5,1345,280.20833333333337,780,3.5924145299145305E-4,7.7058697379479867E-5]
["New Zealand",null,2,null,null,4,6,12,null,258,0,141,0,0]
["Norway",6,5,6,null,7,6,30,null,1466,0,418,0,0]
["Portugal",1,12,null,1,5,17,36,1,1047,29.083333333333332,226,1.2868731563421828E-4,2.7603932757366855E-5]
["South Korea",12,47,10,6,7,7,89,1,3784,42.516853932584269,992,null,0]
["Spain",4,12,7,4,10,24,61,2,2460,80.655737704918039,1390,{"$f":"K91/L91/1000","v":5.8025710579077723E-5},1.2446741973980424E-5]
["Sweden",5,9,6,17,10,14,61,1,1404,23.016393442622952,450,{"$f":"K92/L92/1000","v":5.1147540983606562E-5},1.097134768145494E-5]
["Switzerland",null,null,null,null,null,null,null,null,null,null,null,null,0]
["United Kingdom",11,25,15,7,17,22,97,16,8631,1423.6701030927834,2250,{"$f":"K94/L94/1000","v":6.3274226804123704E-4},1.3572569241711497E-4]
["United States",71,114,9,31,42,12,279,68,171131,41709.347670250892,14600,{"$f":"K95/L95/1000","v":2.8568046349486914E-3},6.1279577288104396E-4]
["EU",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A96&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K96/L96/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$74:B$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$74:C$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$74:D$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$74:E$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$74:F$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$74:G$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$74:H$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(I$74:I$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(J$74:J$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(K$74:K$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"SUM(L$74:L$95*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A97&\"_countries\"))","v":{"$error":"#REF!"}},{"$f":"K97/L97/1000","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[]
["Source: Jason Alderwick"]
[]
[]
["Contributions to peacekeeping and forcible humanitarian interventions"]
[null,"Financial equivalent of contributions to peacekeeping and humanitarian interventions, average % of GDP"]
[null,"U.N. Peacekeeping Operations",null,null,null,"Non-U.N. PKO and humanitarian interventions",null,null,"Total"]
["Country","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total cost of personnel contributions ","Financial contributions ","Direct cost of personnel contributions ","Indirect cost of personnel contributions ","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.2753194718407711E-4},{"$f":"SUM(($A$135:$A$155=$A106)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.9492346754668516E-4},{"$f":"C106+B106","v":6.2245541473076227E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.6300637641041108E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A106)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0172656039531786E-4},{"$f":"SUM(($A$163:$A$183=$A106)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.5906012997350526E-3},{"$f":"F106+G106","v":1.6923278601303706E-3},{"$f":"D106+E106+H106","v":2.3910839125021741E-3},null,"Last data year",null,{"$f":"CDI_year-1","v":2003}]
[{"$f":"A7","v":"Brazil"},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.2842356021824109E-6},{"$f":"SUM(($A$135:$A$155=$A107)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":8.4135428302561637E-6},1.0697778432438574E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.5689431713088209E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A107)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A107)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,2.6387210145526784E-5]
["Canada",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.193255418085651E-4},{"$f":"SUM(($A$135:$A$155=$A108)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.1428957485670319E-4},4.3361511666526831E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.2717772739106415E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A108)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.9350356990924383E-4},{"$f":"SUM(($A$163:$A$183=$A108)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.4268929733581619E-4},7.3619286724506004E-4,1.2425257566494349E-3]
["China",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4703404050155423E-6},{"$f":"SUM(($A$135:$A$155=$A109)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.336222939813291E-6},3.8065633448288333E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.4795720378085535E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A109)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3745062684763254E-6},{"$f":"SUM(($A$163:$A$183=$A109)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.3270036315236452E-6},2.7015098999999706E-6,3.1303793622914342E-5,null,"Max weight",null,{"$f":"1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year)","v":2}]
["France",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3943345937385835E-4},{"$f":"SUM(($A$135:$A$155=$A110)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.6775025606076187E-4},4.0718371543462022E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1138096093171894E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A110)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.6394236222667852E-4},{"$f":"SUM(($A$163:$A$183=$A110)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":6.0889236234684067E-4},9.7283472457351913E-4,1.4913994009398582E-3,null,"Sum of weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1),Last_year-'Humanitarian interventions data'!First_year+1)","v":15.93272617291297}]
["Germany",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7917771752351771E-5},{"$f":"SUM(($A$135:$A$155=$A111)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.0190243987889098E-5},3.8108015740240866E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.7294019365876287E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A111)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.3225238082060011E-4},{"$f":"SUM(($A$163:$A$183=$A111)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":3.9307665606423507E-4},6.2532903688483524E-4,7.6073107199095243E-4,null,"Sum of fin. contrib. weights",null,{"$f":"IF('Humanitarian interventions data'!Peacekeeping_discount_rate>0,(1-1/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^(Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1))/'Humanitarian interventions data'!Peacekeeping_discount_rate*('Humanitarian interventions data'!Peacekeeping_discount_rate-1)/(1-'Humanitarian interventions data'!Peacekeeping_discount_rate)^('Humanitarian interventions data'!First_financial_contrib._year-'Humanitarian interventions data'!First_year),Last_year-'Humanitarian interventions data'!First_financial_contrib._year+1)","v":10.161602031261831}]
["India",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.2088986186198799E-5},{"$f":"SUM(($A$135:$A$155=$A112)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":6.0546632552720665E-5},1.0263561873891946E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.926891481697354E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A112)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A112)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.0556251022061682E-4]
["Indonesia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.5590250707348814E-6},{"$f":"SUM(($A$135:$A$155=$A113)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.0859359280031805E-6},6.6449609987380614E-6,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.1363825960986256E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A113)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A113)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.1781343594836686E-5]
["Italy",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.8666344975158507E-6},{"$f":"SUM(($A$135:$A$155=$A114)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.1565705835769062E-5},3.0432340333284913E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.6330419124159649E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A114)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.0416692721794015E-4},{"$f":"SUM(($A$163:$A$183=$A114)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":5.9026158872967657E-4},8.9442851594761673E-4,1.0111912754050612E-3]
["Japan",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":5.7426609692742323E-6},{"$f":"SUM(($A$135:$A$155=$A115)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.3338514103734338E-5},2.9081175073008569E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":9.4299095802231721E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A115)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A115)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.2338027087524029E-4]
["Mexico",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A116)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.0374039048433673E-6},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A116)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4974562507358295E-5},{"$f":"SUM(($A$163:$A$183=$A116)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":2.5213894480973266E-5},4.0188456988331564E-5,4.7225860893174933E-5]
["Netherlands",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3311175580858669E-4},{"$f":"SUM(($A$135:$A$155=$A117)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":3.4966067398521281E-4},4.8277242979379953E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.0328579051198681E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A117)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.0334047967275705E-4},{"$f":"SUM(($A$163:$A$183=$A117)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":7.0322887145258378E-4},1.1065693511253408E-3,1.669670359970339E-3]
["Russia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.2933176679862391E-6},{"$f":"SUM(($A$135:$A$155=$A118)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.2312983629750139E-5},2.0606301297736379E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.0793738480806868E-4},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A118)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.3593917591330664E-4},{"$f":"SUM(($A$163:$A$183=$A118)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.5215919525009966E-4},2.880983711634063E-4,4.1664205726921135E-4]
["Saudi Arabia",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$135:$A$155=$A119)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":0},0,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.6757782454776843E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A119)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A119)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,1.6757782454776843E-5]
["South Korea",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.8162841867513509E-5},{"$f":"SUM(($A$135:$A$155=$A120)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.4026041114359187E-5},4.2188882981872694E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":2.4718430572216698E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A120)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":0},{"$f":"SUM(($A$163:$A$183=$A120)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":0},0,6.6907313554089392E-5]
["Spain",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":8.9701484549439933E-6},{"$f":"SUM(($A$135:$A$155=$A121)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.251462325811354E-5},2.1484771713057531E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.7889517826503017E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A121)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.8815733271190972E-4},{"$f":"SUM(($A$163:$A$183=$A121)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.8628766655219865E-4},3.7444499926410834E-4,4.7381928880366891E-4]
["Sweden",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.7600117348660053E-4},{"$f":"SUM(($A$135:$A$155=$A122)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7259656717381199E-4},4.4859774066041252E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":8.3529469845970987E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A122)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.5195754960589652E-4},{"$f":"SUM(($A$163:$A$183=$A122)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":4.5218562834129476E-4},7.0414317794719123E-4,1.2362703884535747E-3]
["Switzerland",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.4743922020168098E-5},{"$f":"SUM(($A$135:$A$155=$A123)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":2.7424736832073953E-5},4.2168658852242051E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.6684329824085864E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A123)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":4.0088826437701388E-5},{"$f":"SUM(($A$163:$A$183=$A123)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2892766917696699E-4},1.6901649561466839E-4,2.2786948429099631E-4]
["Turkey",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.048572566069758E-5},{"$f":"SUM(($A$135:$A$155=$A124)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":1.4973594746005E-5},2.5459320406702582E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":1.1771244330564449E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A124)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":2.338832032484983E-4},{"$f":"SUM(($A$163:$A$183=$A124)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.7344245064384681E-4},4.073256538923451E-4,4.4455621862961211E-4]
["United Kingdom",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.0413251597882476E-4},{"$f":"SUM(($A$135:$A$155=$A125)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.5114687974064533E-4},5.552793957194701E-4,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":7.6720172649129121E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A125)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":3.8750391858792868E-4},{"$f":"SUM(($A$163:$A$183=$A125)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.2235653965125119E-3},1.6110693151004407E-3,2.2430688834690401E-3]
["United States",{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.1358691462137065E-5},{"$f":"SUM(($A$135:$A$155=$A126)*(Region=$J$134:$P$134)*$J$135:$P$155)","v":4.3241610003143505E-5},5.4600301465280567E-5,{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year)*('Humanitarian interventions data'!Year>='Humanitarian interventions data'!First_financial_contrib._year),INDIRECT(\"'Humanitarian interventions data'!UN_Financial_contributions_\"&Region)))/Sum_of_fin._contrib._disct_weights","v":5.1933364471189217E-5},{"$f":"SUM(IF(('Humanitarian interventions data'!Country=A126)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Direct_cost_of_non_UN_personnel_contributions_\"&Region)))/Sum_of_discount_weights","v":1.5237241167542832E-4},{"$f":"SUM(($A$163:$A$183=$A126)*(Region=$J$162:$P$162)*$J$163:$P$183)","v":1.0035571715012984E-3},1.1559295831767267E-3,1.2624632491131966E-3]
["EU",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A127&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
["Europe",{"$f":"SUM(B$106:B$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$106:C$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E$106:E$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$106:F$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$106:G$126*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A128&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.9492346754668516E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":6.3137677481005359E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.50560914389624E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.6667673615405499E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.0489084432380668E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.8650834230597775E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A135)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":1.0522946246834227E-7},{"$f":"SUM(C135:H135)","v":5.444055131201722E-4},{"$f":"B135","v":4.9492346754668516E-4},{"$f":"IF(I135,C135/$I135*$B135,0)","v":5.7398974695624857E-6},{"$f":"IF(K135,D135/$I135*$B135,0)","v":4.0960858168512764E-6},4.2425960596352409E-5,2.7717873948617746E-7,4.4228867996660677E-4,{"$f":"IF(O135,H135/$I135*$B135,0)","v":9.5664957826041426E-8}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":8.4135428302561637E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.506085779215904E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0268766676472092E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":8.0986339855109868E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A136)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":6.9990710006839197E-8},8.4219209402041366E-6,8.4135428302561637E-6,1.5045875281234349E-7,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.1428957485670319E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.6326181387389762E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.4013911722995379E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.4505607735802255E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.3513130753549776E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.1479634430796366E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A137)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.9696920907048904E-5},4.4329301997807598E-4,3.1428957485670319E-4,1.8664955194314567E-4,3.1205349463623021E-5,1.7374189734075531E-5,2.3760418373317019E-7,1.5228809994947069E-5,6.3594069537178737E-5]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.336222939813291E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.1987899539544767E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3513632208214102E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.8795569123561673E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.4926376072096016E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A138)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.6838359905547159E-6,2.336222939813291E-6,1.0435215118593403E-7,1.1763333406414382E-7,1.6361148709476611E-6,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.6775025606076187E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.211229526199668E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.0388260629692268E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9988154068613555E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":4.6296339988601541E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A139)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.3434106407918709E-6},3.1113911794766606E-4,2.6775025606076187E-4,1.9028699308348072E-4,1.7545084141917052E-5,1.720077309903997E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.0190243987889098E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.9449675192966526E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.456822699429485E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.6562934852354774E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":3.3201977389269472E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A140)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":5.962240336466601E-8},3.9938112457555864E-5,2.0190243987889098E-5,9.8325550074135931E-6,2.7586326674106269E-7,8.3731973107128675E-6,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.0546632552720665E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.3097664713323807E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.6740501188071783E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.3540806049505476E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A141)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.3378971950901059E-5,6.0546632552720665E-5,1.2512343893976299E-5,1.5992385849486092E-5,3.2041902809258281E-5,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.0859359280031805E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.8096633323939239E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.9031966466887601E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":7.6464647847630556E-9},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A142)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.0918094447129156E-6,3.0859359280031805E-6,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.1565705835769062E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.930427634711623E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.5551342394001314E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0774364710392136E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":6.0961692613444546E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A143)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.7582051632600245E-7},2.314536402696434E-5,2.1565705835769062E-5,5.5256792548827606E-6,5.1759994245735147E-6,1.0039020325664888E-5,5.680109107899607E-7,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.3338514103734338E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.1994139968058566E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.2520736500888819E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.0371194972831069E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.2086440453645468E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A144)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.4795575000698042E-5,2.3338514103734338E-5,3.9526440822249031E-7,1.178498120761098E-6,9.7617530603417128E-7,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A145)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.4966067398521281E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.7628885269835455E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.5053907119993416E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.3212632108926204E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.2476085018536362E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A146)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.4188594628939081E-5},4.5195632033358284E-4,3.4966067398521281E-4,2.1375372376207342E-4,2.7119817199027646E-6,1.7958692517425617E-5,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2312983629750139E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.2899386891383002E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":5.1256900574626777E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":6.3037492087911306E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":2.0672672607446193E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A147)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2312983629750161E-5,1.2312983629750139E-5,5.2899386891382908E-6,5.1256900574626682E-7,6.3037492087911195E-6,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A148)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4026041114359187E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.6382735903808107E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.823095471007522E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.4965840784407729E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.3046703676064868E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A149)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.9483284913954547E-5,1.4026041114359187E-5,1.8992964488809304E-7,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.251462325811354E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.0883355710314672E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":5.8991094408196267E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.0792729735436955E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A150)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":8.9271689510658451E-7},1.3445256523046915E-5,1.251462325811354E-5,1.0130048189497943E-5,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7259656717381199E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.3001201364377904E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.01662102351745E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":4.7925307792510479E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":4.2989478750756906E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":5.7560755466383527E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A151)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":9.029138112373888E-7},3.9055736102098604E-4,2.7259656717381199E-4,1.6054104104994976E-4,7.095690128669552E-5,3.3450334544545197E-5,3.0005283478495685E-6,4.017556935311291E-6,6.3020500946059479E-7]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.7424736832073953E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.4972275427456954E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":7.1296549654556933E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.9901136462212957E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A152)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.20030668551256E-5,2.7424736832073953E-5,9.7757317291041567E-6,4.655110347192457E-6,1.2993894755777342E-5,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.4973594746005E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2987921829755351E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":4.9979522381793885E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":8.0356454431731056E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":3.0515109277872478E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.6997202514788043E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A153)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6021516958647278E-5,1.4973594746005E-5,{"$f":"IF(I153,C153/$I153*$B153,0)","v":1.2138418513896344E-5},4.671050286158762E-7,7.5100565507758797E-7,2.8519202091553902E-8,1.588546346323637E-6,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.5114687974064533E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.4840236978624772E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3000310310304354E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":2.0082640438816947E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":1.0805744877320207E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":6.4436272634688564E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A154)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.763367259683371E-4,4.5114687974064533E-4,{"$f":"IF(I154,C154/$I154*$B154,0)","v":4.2468976034995798E-4},1.2312822237737364E-6,1.9020621499438652E-5,1.0234310769899615E-7,6.1028725597760488E-6,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.3241610003143505E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2969451572166676E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.7176957295138157E-7},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&E$134)/Max_weight))","v":1.616748921230477E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.4704104485145316E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A155)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_UN_personnel_contributions_\"&H$134)/Max_weight))","v":3.0742700461356301E-5},6.1721821267293661E-5,4.3241610003143505E-5,9.0862511073610507E-6,2.6045755868058714E-7,1.1326760113265963E-5,0,0,0]
["EU",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A156&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O156,H156/$I156*$B156,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$135:B$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$135:C$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$135:D$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$135:E$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$135:F$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$135:G$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$135:H$155*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A157&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O157,H157/$I157*$B157,0)","v":{"$error":"#REF!"}}]
[]
["Regional allocation of standing capacity (indirect costs) for personnel to non-UN operations"]
[]
[null,"(Global)",null,null,null,null,null,null,null,null,"Regional allocation of global indirect costs"]
[null,"LMY","ECA","MNA","SSA","SAS","EAP","LAC","Total of regional capacities","LMY","ECA","MNA","SSA","SAS","EAP","LAC"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5906012997350526E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2848610899048461E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.0163028144126888E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":1.5831845791839207E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A163)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},{"$f":"SUM(C163:H163)","v":1.7218337163185321E-3},{"$f":"B163","v":1.5906012997350526E-3},{"$f":"IF(I163,C163/$I163*$B163,0)","v":1.1869332678368623E-4},{"$f":"IF(K163,D163/$I163*$B163,0)","v":9.3884360737547721E-6},0,0,0,{"$f":"IF(O163,H163/$I163*$B163,0)","v":0}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A164)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Canada",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.4268929733581619E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.3621009205679639E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.479205279019624E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A165)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.4268929733581597E-4,5.4268929733581619E-4,5.3621009205679661E-4,6.4792052790196265E-6,0,0,0,0]
["China",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.3270036315236452E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.2076087601138376E-8},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.3270036315236452E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A166)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.3590797191247835E-6,1.3270036315236452E-6,3.131904930432789E-8,1.2956845822193175E-6,0,0,0,0]
["France",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":6.0889236234684067E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.3640517635316915E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.4726673007000815E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":7.24871859936715E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A167)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},6.103650296475408E-4,6.0889236234684067E-4,5.3511095678820193E-4,1.4691141007734674E-6,7.2312291457865121E-5,0,0,0]
["Germany",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":3.9307665606423507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":3.9307665606423507E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.1300296002041995E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A168)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},3.9520668566443929E-4,3.9307665606423507E-4,3.9095810659901424E-4,2.1185494652208599E-6,0,0,0,0]
["India",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A169)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Indonesia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A170)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Italy",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":5.9026158872967657E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":5.834033983106641E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":6.8581904190125089E-6},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A171)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},5.9026158872967657E-4,5.9026158872967657E-4,5.834033983106641E-4,6.8581904190125089E-6,0,0,0,0]
["Japan",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A172)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Mexico",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":2.5213894480973266E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":2.5213894480973266E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A173)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},2.5213894480973266E-5,2.5213894480973266E-5,2.5213894480973266E-5,0,0,0,0,0]
["Netherlands",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":7.0322887145258378E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":7.0322887145258378E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":1.5764006341110925E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A174)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},7.1899287779369472E-4,7.0322887145258378E-4,6.8781049286885084E-4,1.541837858373293E-5,0,0,0,0]
["Russia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.5215919525009966E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.5215919525009966E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A175)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.5215919525009966E-4,1.5215919525009966E-4,1.5215919525009966E-4,0,0,0,0,0]
["Saudi Arabia",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A176)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["South Korea",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A177)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},0,0,0,0,0,0,0,0]
["Spain",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.8628766655219865E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.8628766655219865E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A178)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.8628766655219865E-4,1.8628766655219865E-4,1.8628766655219865E-4,0,0,0,0,0]
["Sweden",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":4.5218562834129476E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":4.5218562834129476E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A179)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},4.5218562834129476E-4,4.5218562834129476E-4,4.5218562834129476E-4,0,0,0,0,0]
["Switzerland",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2892766917696699E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2892766917696699E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A180)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.2892766917696699E-4,1.2892766917696699E-4,1.2892766917696699E-4,0,0,0,0,0]
["Turkey",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.7344245064384681E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.7344245064384681E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A181)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.7344245064384681E-4,1.7344245064384681E-4,1.7344245064384681E-4,0,0,0,0,0]
["United Kingdom",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.2235653965125119E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":1.2099133418791784E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":2.6594922052742955E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.9392522581412163E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A182)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":0},1.6304334897460429E-3,1.2235653965125119E-3,9.0798435337142416E-4,1.995826665198856E-5,2.9562277648909925E-4,0,0,0]
["United States",{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&B$134)/Max_weight))","v":1.0035571715012984E-3},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&C$134)/Max_weight))","v":9.6543324866639696E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&D$134)/Max_weight))","v":3.9779595049090615E-5},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&E$134)/Max_weight))","v":3.1425872818086325E-4},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&F$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&G$134)/Max_weight))","v":0},{"$f":"MAX(IF(('Humanitarian interventions data'!Country=$A183)*('Humanitarian interventions data'!Year<=Last_year),INDIRECT(\"'Humanitarian interventions data'!Indirect_cost_of_non_UN_personnel_contributions_\"&H$134)/Max_weight))","v":2.3985133738798814E-4},1.5593229092843389E-3,1.0035571715012984E-3,6.2133856594823373E-4,2.5601559275015379E-5,2.0225227147950168E-4,0,0,0]
["EU",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A184&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O184,H184/$I184*$B184,0)","v":{"$error":"#REF!"}}]
["Europe",{"$f":"SUM(B$163:B$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(C$163:C$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(D$163:D$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(E$163:E$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(F$163:F$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(G$163:G$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$f":"SUM(H$163:H$183*INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))/SUM(INDIRECT(\"'CDI \"&CDI_year&\"'!\"&$A185&\"_countries\")*INDIRECT(\"'CDI \"&CDI_year&\"'!XR_GDP\"))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(O185,H185/$I185*$B185,0)","v":{"$error":"#REF!"}}]
[]
[]
["Participation in security regimes"]
[]
["Security regime reference year:",null,{"$f":"CDI_year-1","v":2003}]
[]
[null,"Non-Proliferation Treaty","Comprehensive Nuclear Test Ban Treaty","Chemical Weapons Convention","Biological Weapons Convention","Mine Ban Treaty","Convention on Certain Chemical Weapons","Convention on Cluster Munitions","International Criminal Court","Total"]
[{"$f":"A6","v":"Australia"},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A193)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B193:I193)","v":7}]
[{"$f":"A7","v":"Brazil"},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A194)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"SUM(B194:I194)","v":7}]
["Canada",{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A195)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["China",{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A196)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]
["France",{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A197)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Germany",{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A198)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["India",{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A199)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Indonesia",{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A200)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["Italy",{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A201)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Japan",{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A202)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Mexico",{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A203)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},6]
["Netherlands",{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A204)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Russia",{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A205)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["Saudi Arabia",{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A206)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},3]
["South Korea",{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A207)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},6]
["Spain",{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A208)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Sweden",{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A209)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Switzerland",{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A210)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["Turkey",{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A211)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},5]
["United Kingdom",{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A212)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},7]
["United States",{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(B$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(C$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(D$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(E$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(F$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(G$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":1},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(H$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},{"$f":"MAX(('Security regimes data'!Country=$A213)*(INDIRECT(\"'Security regimes data'!\"&SUBSTITUTE(SUBSTITUTE(I$192,\" \",\"_\"),\"-\",\"_\"))<=Security_regime_reference_year))","v":0},4]

{"sheet":"Updating","index":43,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[[10,2,10,3]]}
[]
["Benchmark year",2012]
["Benchmark year, ozone-depleting substances",2003]
[]
["Index","GCIY"]
["Index name","Global Citizenship Index"]
[]
["Region","LMY"]
["Region name",{"$f":"VLOOKUP(Region,Region_data,2,FALSE)","v":""}]
[]
[null,"Region code","Region name"]
[null,"EAP","East Asia & Pacific"]
[null,"ECA","Europe & Central Asia"]
[null,"LAC","Latin America & Caribbean"]
[null,"LMY",{"$f":"\"\"","v":""},"(All lower- and middle-income countries)"]
[null,"MNA","Middle East & North Africa"]
[null,"SAS","South Asia"]
[null,"SSA","Sub-Saharan Africa"]
[]
[]
["Standard mean:",5]
[]
[]
[]
[]
[]
[]
["Note: Throughout the spreadsheet, data derived from embedded queries to the CDI database are italicized."]