{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Main","Aggregated_Balance_Sheets","Data","Parametres_DSBL"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":1,"defined_names":52,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Main","index":0,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[[18,13,18,14],[21,13,21,14],[21,11,21,12],[19,13,19,14],[20,13,20,14],[19,11,19,12],[20,11,20,12]]}
[]
[]
[null,null,null,null,null,null,null,null,false,null,null,"ECB Simulation Parameters"]
[null,null,null,null,null,null,null,null,null,null,null,"Tau(reserve rate)"]
[null,null,null,null,null,null,null,null,null,null,null,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,"t+1","t+2","t+3","t+4"]
[null,null,null,null,null,null,null,null,null,null,null,"Sovereign Debt (Ml€)",200000,500000,500000,500000]
[null,null,null,null,null,null,null,null,null,null,null,"LTRO"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"t+1","t+2","t+3","t+4"]
[null,null,null,null,null,null,null,null,null,null,null,"Rho Loans",{"$f":"Data!H23","v":4.2753981153498766E-2},{"$f":"Data!I23","v":4.5744868512878796E-2},{"$f":"Data!J23","v":4.6606359783306586E-2},{"$f":"Data!K23","v":4.5331541762775089E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Rho Liquidity",{"$f":"Data!H31","v":4.2738351362165306E-2},{"$f":"Data!I31","v":4.5690308384841845E-2},{"$f":"Data!J31","v":4.6513075235180654E-2},{"$f":"Data!K31","v":4.5199738711174692E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"Invest Rate",{"$f":"Data!H15","v":3.1411795688004007E-2},{"$f":"Data!I15","v":3.3632690251085728E-2},{"$f":"Data!J15","v":3.4251696019314881E-2},{"$f":"Data!K15","v":3.3263611869289944E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Shocks Parameters"]
[]
[null,null,null,null,null,null,null,null,null,null,"Steps",100,null,100,null,100]
[null,null,null,null,null,null,null,null,null,null,"Std Dev",8.5000000000000006E-3,null,8.0000000000000002E-3,null,0.08]
[null,null,null,null,null,null,null,null,null,null,"Initial Shock",0.12]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Aggregated_Balance_Sheets","index":1,"n_rows":67,"n_cols":12,"rows_kept":67,"cut":false,"hidden":false,"merged":[[52,1,52,2],[52,3,52,4],[52,6,52,7],[52,8,52,9],[20,1,20,2],[20,3,20,4],[20,6,20,7],[20,8,20,9],[36,1,36,2],[36,3,36,4],[36,6,36,7],[36,8,36,9],[1,1,1,4],[1,6,1,9],[4,1,4,2],[4,3,4,4],[4,6,4,7],[4,8,4,9]]}
[]
[null,"CREDIT INSTITUTIONS BALANCE SHEETS (EUR AREA)",null,null,null,null,"NETTING : Interbank operations, fixed assets and remaining assets"]
[]
[null,"t","2013-07-01",null,null,null,null,"(Ml)",null,null,null,"Cells to be changed"]
[null,"ACTIF",null,"PASSIF",null,null,"ACTIF",null,"PASSIF",null,null,"After netting"]
[null,"Fixed Assets",210389.43400000001,"Capital and reserves",2392677.429,null,"Fixed Assets",{"$f":"C6","v":210389.43400000001},"Capital and reserves",{"$f":"C6","v":210389.43400000001}]
[null,"Shares and other equities - non MFI",776110.28399999999,null,null,null,"Shares and other equities - non MFI",{"$f":"C7","v":776110.28399999999},"Capital and reserves",{"$f":"E6-C6","v":2182287.9950000001}]
[null,"Securities other than shares - General gvt",1685913.9519999998,null,null,null,"MMF shares/units",{"$f":"C10","v":16814.254999999997},"Debt security issued - non MFI",{"$f":"E16-J16","v":2950966.7789999992}]
[null,"Securities other than shares - non MFI",1330970.861,null,null,null,"Securities other than shares - General gvt",{"$f":"C8","v":1685913.9519999998}]
[null,"MMF shares/units",16814.254999999997,null,null,null,"Securities other than shares - non MFI",{"$f":"C9","v":1330970.861}]
[null,"Loans - General gvt",1090391.213,"Deposit Liabilities - General gvt",190878.565,null,"External Assets",{"$f":"C13","v":3553756.298},"External Liabilities",{"$f":"E13","v":2907144.25}]
[null,"Loans - non MFI",10779076.829999998,"Deposit Liabilities - non MFI",10929478.016999999,null,"Loans - General gvt",{"$f":"C11","v":1090391.213},"Deposit Liabilities - General gvt",{"$f":"E11","v":190878.565}]
[null,"External Assets",3553756.298,"External Liabilities",2907144.25,null,"Loans - non MFI",{"$f":"C12","v":10779076.829999998},"Deposit Liabilities - non MFI",{"$f":"E12","v":10929478.016999999}]
[null,"Remaining Assets and Cash of which euro",3837488.9499999997,"Remaining Liabilities",3909524.6370000001,null,"Remaining Assets and Cash of which euro",0,"Remaining Liabilities",{"$f":"E14-J18","v":72035.687000000384}]
[null,"Loans - MFI",5358614.409,"Deposit Liabilities - MFI",5728862.6380000003,null,"Loans - MFI",{"$f":"C15","v":5358614.409},"Deposit Liabilities - MFI",{"$f":"E15","v":5728862.6380000003}]
[null,"Securities other than shares - MFI",1433443.3040000002,"Debt security issued",4470481.2879999997,null,"Securities other than shares - MFI",{"$f":"C16","v":1433443.3040000002},"Debt security issued - MFI",{"$f":"SUM(H15:H17)-J15","v":1519514.5090000005}]
[null,"Shares and other equities - MFI",456319.43399999995,null,null,null,"Shares and other equities - MFI",{"$f":"C17","v":456319.43399999995}]
[null,"Total",{"$f":"SUM(C6:C17)","v":30529289.223999996},"Total",{"$f":"SUM(E6:E17)","v":30529046.824000001},null,"Remaining Assets and Cash of which euro",{"$f":"C14","v":3837488.9499999997},"Remaining Liabilities",{"$f":"H18","v":3837488.9499999997}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H6:H18)","v":30529289.223999999},"Total",{"$f":"SUM(J6:J18)","v":30529046.823999997}]
[null,"t-1","2013-04-01"]
[null,"ACTIF",null,"PASSIF",null,null,"ACTIF",null,"PASSIF"]
[null,"Fixed Assets",209468.598,"Capitaux propres et réserves",2391803.227,null,"Fixed Assets",{"$f":"C22","v":209468.598},"Capital and reserves",{"$f":"C22","v":209468.598}]
[null,"Shares and other equities - non MFI",776721.62300000002,null,null,null,"Shares and other equities - non MFI",{"$f":"C23","v":776721.62300000002},"Capital and reserves",{"$f":"E22-C22","v":2182334.6289999997}]
[null,"Securities other than shares - General gvt",1727998.51,null,null,null,"MMF shares/units",{"$f":"C26","v":13426.116000000002},"Debt security issued - non MFI",{"$f":"E32-J32","v":3022455.4249999998}]
[null,"Securities other than shares - non MFI",1350544.88,null,null,null,"Securities other than shares - General gvt",{"$f":"C24","v":1727998.51}]
[null,"MMF shares/units",13426.116000000002,null,null,null,"Securities other than shares - non MFI",{"$f":"C25","v":1350544.88}]
[null,"Loans - General gvt",1101782.487,"Dépôts - Gouvernement général",235590.75200000001,null,"External Assets",{"$f":"C29","v":3667096.5980000002},"External Liabilities",{"$f":"E29","v":3043550.4339999999}]
[null,"Loans - non MFI",10977320.208000001,"Dépôts - non MFI",11084987.393000001,null,"Loans - General gvt",{"$f":"C27","v":1101782.487},"Deposit Liabilities - General gvt",{"$f":"E27","v":235590.75200000001}]
[null,"External Assets",3667096.5980000002,"Passifs externes",3043550.4339999999,null,"Loans - non MFI",{"$f":"C28","v":10977320.208000001},"Deposit Liabilities - non MFI",{"$f":"E28","v":11084987.393000001}]
[null,"Remaining Assets and Cash of which euro",4002006.5979999998,"Passifs restants",4047894.2349999999,null,"Remaining Assets and Cash of which euro",0,"Remaining Liabilities",{"$f":"E30-J34","v":45887.637000000104}]
[null,"Loans - MFI",5372300.6370000001,"Dépôts - MFI",5747617.7539999997,null,"Loans - MFI",{"$f":"C31","v":5372300.6370000001},"Deposit Liabilities - MFI",{"$f":"E31","v":5747617.7539999997}]
[null,"Securities other than shares - MFI",1474543.0060000001,"Dette émise",4590578.3140000002,null,"Securities other than shares - MFI",{"$f":"C32","v":1474543.0060000001},"Debt security issued - MFI",{"$f":"SUM(H31:H33)-J31","v":1568122.8890000004}]
[null,"Shares and other equities - MFI",468897,null,null,null,"Shares and other equities - MFI",{"$f":"C33","v":468897}]
[null,"Total",{"$f":"SUM(C22:C33)","v":31142106.261000004},"Total",{"$f":"SUM(E22:E33)","v":31142022.109000001},null,"Remaining Assets and Cash of which euro",{"$f":"C30","v":4002006.5979999998},"Remaining Liabilities",{"$f":"H34","v":4002006.5979999998}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H22:H34)","v":31142106.261000007},"Total",{"$f":"SUM(J22:J34)","v":31142022.109000001}]
[null,"t-2","2013-01-01"]
[null,"ACTIF",null,"PASSIF",null,null,"ACTIF",null,"PASSIF"]
[null,"Fixed Assets",210058.63699999999,"Capitaux propres et réserves",2348048.7549999999,null,"Fixed Assets",{"$f":"C38","v":210058.63699999999},"Capital and reserves",{"$f":"C38","v":210058.63699999999}]
[null,"Shares and other equities - non MFI",768739.33900000004,null,null,null,"Shares and other equities - non MFI",{"$f":"C39","v":768739.33900000004},"Capital and reserves",{"$f":"E38-C38","v":2137990.1179999998}]
[null,"Securities other than shares - General gvt",1648503.1910000001,null,null,null,"MMF shares/units",{"$f":"C42","v":15378.093999999997},"Debt security issued - non MFI",{"$f":"E48-J48","v":3120598.3610000005}]
[null,"Securities other than shares - non MFI",1345057.7799999998,null,null,null,"Securities other than shares - General gvt",{"$f":"C40","v":1648503.1910000001}]
[null,"MMF shares/units",15378.093999999997,null,null,null,"Securities other than shares - non MFI",{"$f":"C41","v":1345057.7799999998}]
[null,"Loans - General gvt",1124260.942,"Dépôts - Gouvernement général",207825.89899999998,null,"External Assets",{"$f":"C45","v":3703725.1830000002},"External Liabilities",{"$f":"E45","v":3143574.4670000002}]
[null,"Loans - non MFI",11041822.931,"Dépôts - non MFI",11016581.550999999,null,"Loans - General gvt",{"$f":"C43","v":1124260.942},"Deposit Liabilities - General gvt",{"$f":"E43","v":207825.89899999998}]
[null,"External Assets",3703725.1830000002,"Passifs externes",3143574.4670000002,null,"Loans - non MFI",{"$f":"C44","v":11041822.931},"Deposit Liabilities - non MFI",{"$f":"E44","v":11016581.550999999}]
[null,"Remaining Assets and Cash of which euro",4475201.0189999994,"Passifs restants",4496116.6049999995,null,"Remaining Assets and Cash of which euro",0,"Remaining Liabilities",{"$f":"E46-J50","v":20915.586000000127}]
[null,"Loans - MFI",5525890.2599999998,"Dépôts - MFI",5886208.4819999998,null,"Loans - MFI",{"$f":"C47","v":5525890.2599999998},"Deposit Liabilities - MFI",{"$f":"E47","v":5886208.4819999998}]
[null,"Securities other than shares - MFI",1507833.1539999999,"Dette émise",4732915.3280000007,null,"Securities other than shares - MFI",{"$f":"C48","v":1507833.1539999999},"Debt security issued - MFI",{"$f":"SUM(H47:H49)-J47","v":1612316.9670000002}]
[null,"Shares and other equities - MFI",464802.03500000003,null,null,null,"Shares and other equities - MFI",{"$f":"C49","v":464802.03500000003}]
[null,"Total",{"$f":"SUM(C38:C49)","v":31831272.565000001},"Total",{"$f":"SUM(E38:E49)","v":31831271.087000001},null,"Remaining Assets and Cash of which euro",{"$f":"C46","v":4475201.0189999994},"Remaining Liabilities",{"$f":"H50","v":4475201.0189999994}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H38:H50)","v":31831272.564999998},"Total",{"$f":"SUM(J38:J50)","v":31831271.086999997}]
[null,"t-3","2012-10-01"]
[null,"ACTIF",null,"PASSIF",null,null,"ACTIF",null,"PASSIF"]
[null,"Fixed Assets",214612.2,"Capitaux propres et réserves",2343900.1720000003,null,"Fixed Assets",{"$f":"C54","v":214612.2},"Capital and reserves",{"$f":"C54","v":214612.2}]
[null,"Shares and other equities - non MFI",751568.95799999998,null,null,null,"Shares and other equities - non MFI",{"$f":"C55","v":751568.95799999998},"Capital and reserves",{"$f":"E54-C54","v":2129287.9720000001}]
[null,"Securities other than shares - General gvt",1575624.23,null,null,null,"MMF shares/units",{"$f":"C58","v":16291.091},"Debt security issued - non MFI",{"$f":"E64-J64","v":3263923.6510000005}]
[null,"Securities other than shares - non MFI",1367464.483,null,null,null,"Securities other than shares - General gvt",{"$f":"C56","v":1575624.23}]
[null,"MMF shares/units",16291.091,null,null,null,"Securities other than shares - non MFI",{"$f":"C57","v":1367464.483}]
[null,"Loans - General gvt",1153384.2050000001,"Dépôts - Gouvernement général",169657.03099999999,null,"External Assets",{"$f":"C61","v":3669219.0019999999},"External Liabilities",{"$f":"E61","v":3116583.7710000002}]
[null,"Loans - non MFI",11040968.527000001,"Dépôts - non MFI",10869061.316,null,"Loans - General gvt",{"$f":"C59","v":1153384.2050000001},"Deposit Liabilities - General gvt",{"$f":"E59","v":169657.03099999999}]
[null,"External Assets",3669219.0019999999,"Passifs externes",3116583.7710000002,null,"Loans - non MFI",{"$f":"C60","v":11040968.527000001},"Deposit Liabilities - non MFI",{"$f":"E60","v":10869061.316}]
[null,"Remaining Assets and Cash of which euro",4241998.426,"Passifs restants",4268016.2719999999,null,"Remaining Assets and Cash of which euro",0,"Remaining Liabilities",{"$f":"E62-J66","v":26017.845999999903}]
[null,"Loans - MFI",5718484.7579999994,"Dépôts - MFI",6158095.7630000003,null,"Loans - MFI",{"$f":"C63","v":5718484.7579999994},"Deposit Liabilities - MFI",{"$f":"E63","v":6158095.7630000003}]
[null,"Securities other than shares - MFI",1548955.5770000003,"Dette émise",4848929.0049999999,null,"Securities other than shares - MFI",{"$f":"C64","v":1548955.5770000003},"Debt security issued - MFI",{"$f":"SUM(H63:H65)-J63","v":1585005.3539999994}]
[null,"Shares and other equities - MFI",475660.78200000001,null,null,null,"Shares and other equities - MFI",{"$f":"C65","v":475660.78200000001}]
[null,"Total",{"$f":"SUM(C54:C65)","v":31774232.239000004},"Total",{"$f":"SUM(E54:E65)","v":31774243.329999998},null,"Remaining Assets and Cash of which euro",{"$f":"C62","v":4241998.426},"Remaining Liabilities",{"$f":"H66","v":4241998.426}]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H54:H66)","v":31774232.239000004},"Total",{"$f":"SUM(J54:J66)","v":31774243.329999998}]

{"sheet":"Data","index":2,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":false,"merged":[[16,1,16,2],[29,1,30,2],[21,1,22,2],[24,1,24,2]]}
[]
[]
[]
[null,null,null,"T3-2012","T4-2012","T1-2013","T2-2013","T3-2013","T4-2013","T1-2014","T2-2014"]
[null,"DSBL","Ct",1846184.4564734998,1844338.27,1835116.58,1833281.46,1820675.36,1786409.09,1724793.81,1634125.03]
[null,null,"It",419084,432084,451639,425992,384600.61,343672.53,310974.67,290683.40000000002]
[null,null,"Qt",0.06,0.06,0.06,0.06,5.8458898182877861E-2,5.5407576590434757E-2,5.1007376155351142E-2,4.5537373102881654E-2]
[null,null,"Kt",512048.63413420145,535602.87,562918.62,613581.29,666415.11,720476.47,775193.57,830487.4]
[null,null,"Pit",1.6000000000000001E-3,3.0000000000000001E-3,3.0999999999999999E-3,3.2000000000000002E-3,3.3017092165402158E-3,3.4066511720583139E-3,3.5149286163507695E-3,3.6266475650269634E-3]
[null,null,"Wt",2452879.03650745,2504389.5,2554477.29,2603012.35,2601711.17,2608745.29,2604314.19,2604314.19]
[null,null,"Lt",-1997929.7865625499,-2017909.08,-2056249.36,-2085036.85,-2273877.5099999998,-2463015.79,-2667352.8199999998,-2869926.81]
[null,null,"Yt",2346589.9653207748,2341896.79,2330187.2999999998,2325526.9300000002,2264483.39,2221642.19,2145873.4,2037343.29]
[null,null,"Rt",1.0296000000000001,1.0289999999999999,1.0222,1.0276000000000001,1.031411795688004,1.0336326902510857,1.0342516960193149,1.0332636118692899]
[]
[null,null,"i",{"$f":"D13-1","v":2.9600000000000071E-2},2.8999999999999915E-2,2.2199999999999998E-2,2.7600000000000069E-2,3.1411795688004007E-2,3.3632690251085728E-2,3.4251696019314881E-2,3.3263611869289944E-2]
[null,null,null,"T3-2012","T4-2012","T1-2013","T2-2013","T3-2013","T4-2013","T1-2014","T2-2014"]
[null,"Increase in Loans",null,"t-3","t-2","t-1","t","t+1","t+2","t+3","t+4"]
[null,"BalanceSheet","Securities",0.35589007188172733,0.3595608913068194,0.36289569500922775,0.36159957373692753,0.35142966467503961,0.32609005011110254,0.30087208996256942,0.27577578422944021]
[null,null,"Loans",0.58804206206695364,0.58470952812793375,0.58168495801498854,0.58286905947974854,0.59210305515348993,0.61510288624706078,0.6379810629252276,0.66073758518799064]
[null,null,"Liquidities",5.3483564511902504E-7,-7.1033595547276285E-8,-4.0524494097984864E-6,-1.1903436574034476E-5,-1.1891640961887717E-5,-1.1862151931600617E-5,-1.1832662901258006E-5,-1.1803173871019479E-5]
[null,null,"Obligatory Reserves",5.6067331215673907E-2,5.5729651598842397E-2,5.5423399425193511E-2,5.5543270219897967E-2,5.6479171812432345E-2,5.8818925793768288E-2,6.1158679775104231E-2,6.3498433756440167E-2]
[null,"Rho",null,4.0338914252348916E-2,3.9535768623512726E-2,3.049226068401012E-2,3.7671808700816399E-2]
[null,null,null,null,null,null,3.7671808700816399E-2,4.2753981153498766E-2,4.5744868512878796E-2,4.6606359783306586E-2,4.5331541762775089E-2]
[]
[null,"Increase in Liquidities",null,"t-3","t-2","t-1","t","t+1","t+2","t+3","t+4"]
[null,"BalanceSheet","Securities",0.35589007188172733,0.3595608913068194,0.36289569500922775,0.36159957373692753,0.351778256431583,0.32722496316822169,0.30267166990486039,0.27811837664149908]
[null,null,"Loans",0.58804206206695364,0.58470952812793375,0.58168495801498854,0.58286905947974854,0.58286905947974854,0.58286905947974854,0.58286905947974854,0.58286905947974854]
[null,null,"Liquidities",5.3483564511902504E-7,-7.1033595547276285E-8,-4.0524494097984864E-6,-1.1903436574034476E-5,9.809413868770489E-3,3.4362707132131798E-2,5.8916000395493107E-2,8.3469293658854415E-2]
[null,null,"Obligatory Reserves",5.6067331215673907E-2,5.5729651598842397E-2,5.5423399425193511E-2,5.5543270219897967E-2,5.5543270219897967E-2,5.5543270219897967E-2,5.5543270219897967E-2,5.5543270219897967E-2]
[null,"Rho",null,4.0338914252348916E-2,3.9535768623512726E-2,3.049226068401012E-2,3.7671808700816399E-2]
[null,null,null,null,null,null,3.7671808700816399E-2,4.2738351362165306E-2,4.5690308384841845E-2,4.6513075235180654E-2,4.5199738711174692E-2]
[]
[null,"alpha","beta","gamma","delta"]
[null,-785.26922239541898,590.79455872027302,635.57672511012504,-451.14240890333201]
[]
[]
[null,null,null,null,"Variations",null,"T2-2013","T3-2013","T4-2013","T1-2014","T2-2014"]
[null,null,null,null,"DSBL","Ct",0,{"$f":"H5/G5-1","v":-6.8762491057973163E-3},-1.8820636975061866E-2,-3.4491136629852259E-2,-5.256789505755477E-2]
[null,null,null,null,null,"It",0,-9.7164712013371179E-2,-0.10641709590632209,-9.5142489276056064E-2,-6.5250555615992689E-2]
[null,null,null,null,null,"Qt",0,-2.5685030285368948E-2,-5.2196016129103406E-2,-7.9415139694870573E-2,-0.10723945171791849]
[null,null,null,null,null,"Kt",0,8.610728661560052E-2,8.1122650415294428E-2,7.5945714091120831E-2,7.1329061720674547E-2]
[null,null,null,null,null,"Pit",0,3.1784130168817315E-2,3.1784130168817315E-2,3.1784130168817315E-2,3.1784130168817315E-2]
[null,null,null,null,null,"Wt",0,-4.9987469325685208E-4,2.7036513818712304E-3,-1.6985560134926692E-3,0]
[null,null,null,null,null,"Lt",0,9.0569459240012806E-2,8.3178746070627252E-2,8.2962127498175553E-2,7.5945704850549189E-2]
[null,null,null,null,null,"Yt",0,-2.6249336962096637E-2,-1.8918752148586182E-2,-3.4104857362291963E-2,-5.0576194289933318E-2]
[null,null,null,null,null,"Rt",0,3.7094158116037779E-3,2.1532568973581245E-3,5.9886434907441277E-4,-9.5536140170515704E-4]
[null,null,null,null,null,"rho 1 ",0,{"$f":"H23/G23-1","v":0.13490651571959766},{"$f":"I23/H23-1","v":6.9955762684225986E-2},1.8832522607103996E-2,-2.7352876870424647E-2]
[null,null,null,null,null,"rho 2",0,{"$f":"H31/G31-1","v":0.13449162214606147},{"$f":"I31/H31-1","v":6.9070446767158122E-2},1.8007469842592938E-2,-2.8235856635267287E-2]

{"sheet":"Parametres_DSBL","index":3,"n_rows":57,"n_cols":17,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["Paramètres",2008,"Q4 2012","Q1 2013","Q2 2013",2012,"Unité","Source",null,null,"Variables","Q4 2012","Q1 2013","Q2 2013","Q3 2013","Unité","Source"]
["Equation Lt:",null,null,null,null,null,null,null,null,null,"Ct",1844338.2720170263,1835116.5806569413,1833281.4640762843,1835114.7455403605,"M€","OCDE"]
["𝜳",{"$f":"5.917","v":5.9169999999999998},{"$f":"5.917","v":5.9169999999999998},{"$f":"5.917","v":5.9169999999999998},{"$f":"5.917","v":5.9169999999999998},{"$f":"5.917","v":5.9169999999999998},"%","Hypothèse",null,null,"It",432084,451639,425992,426780,"M€","OCDE"]
["rkt",null,0,0,0,{"$f":"LN([1]Feuil5!G16/[1]Feuil5!F16)","v":0},"%","Hypothèse",null,null,"Qt",0.06,0.06,0.06,0.06]
["Equation Yt:",null,null,null,null,null,null,null,null,null,"Kt",535602.87130437477,562918.61774089781,613581.29333757865,672485.09749798628,"M€","Banque Mondiale"]
["ky",null,{"$f":"L5/L9","v":0.22870472970701375},{"$f":"M5/L9","v":0.24036867092207143},{"$f":"N5/M9","v":0.2633184435226712},8.8000000000000007,"coef","Doc Smet-wouters",null,null,"𝝅t",3.0000000000000001E-3,3.0999999999999999E-3,3.2000000000000002E-3,3.0999999999999999E-3,"%","EUROSTAT"]
["gy",null,{"$f":"1-(L2/L9)-(L3/L9)","v":2.7957898820122118E-2},{"$f":"1-(L2/L9)-(M3/L9)","v":1.9607829712895292E-2},{"$f":"1-(M2/M9)-(M3/M9)","v":1.8638725212762719E-2},{"$f":"1-0.6-0.22","v":0.18000000000000002},"coef","OCDE",null,null,"wt",2504389.4962741062,2554477.2861995883,2603012.3546373802,2657675.6140847648,"M€","OCDE"]
["τ",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"%","Hypothèse",null,null,"Lt",-2017909.0844281754,-2056249.3570323105,-2085036.8480307627,-2116312.4007512238,"M€"]
["𝜺gt",null,0,0,0,0,"M€",null,null,null,"Yt",2341896.785390133,2330187.3014631825,2325526.9268602561,2332503.5076408368,"M€","OCDE"]
["Equation Rt:",null,null,null,null,null,null,null,null,null,"Rt",1.0289999999999999,1.0222,1.0276000000000001,1.0286999999999999,"%"]
["ρ",null,0.995,{"$f":"C11","v":0.995},{"$f":"C11","v":0.995},0.99,"coef","Doc Smet-wouters"]
["𝝅bt",null,0.03,3.3000000000000002E-2,0.03,{"$f":"[1]Feuil5!F6","v":2.7E-2},"%","Hypothèse"]
["r π",null,1.6839999999999999,1.6839999999999999,1.6839999999999999,1.6839999999999999,"coef","Doc Smet-wouters"]
["ry",null,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,9.9000000000000005E-2,"coef","Doc Smet-wouters"]
["rɅπ",0,0,0,0,{"$f":"[1]Feuil5!G27","v":-7.4074074074074014E-2},"%","Doc Smet-wouters"]
["rɅY",0,0,0,0,{"$f":"[1]Feuil5!G28","v":6.342192733580357E-3},"%","Doc Smet-wouters"]
["ra",null,1,1,1,0,null,"Hypothèse"]
["𝜼at",null,1E-3,{"$f":"C18","v":1E-3},{"$f":"C18","v":1E-3},0,null,"Hypothèse"]
["𝜼Lt",null,1E-3,0.1,0.1,0,null,"Hypothèse"]
["𝜼Rt",null,1E-3,0.1,0.1,0,null,"Hypothèse"]
["rL",null,1,1,1,0,null,"Hypothèse"]
[null,null,null,null,null,2012,"Unité","Source"]
["Equation Ct:"]
["h",null,0.57299999999999995,0.57299999999999995,0.57299999999999995,0.57299999999999995,"coef","Doc Smet-wouters"]
["𝝈c",null,1.353,1.353,1.353,1.353,"coef","Doc Smet-wouters",null,null,"-"]
["𝜺b t",null,0,0,0,0,"M€","Hypothèse"]
["𝜺b t+1",null,0,0,0,0,"M€","Hypothèse"]
["Equation It:"]
["𝜷",null,{"$f":"0.99","v":0.99},{"$f":"0.99","v":0.99},0.99,0.99,"coef","Doc Smet-wouters"]
["𝝋",null,{"$f":"1/6.771","v":0.14768867227883622},{"$f":"1/6.771","v":0.14768867227883622},{"$f":"1/6.771","v":0.14768867227883622},{"$f":"1/6.771","v":0.14768867227883622},"coef","Doc Smet-wouters"]
["𝜺i",null,0,0,0,0,"M€"]
["𝜺i t+1",null,0,0,0,0,"M€"]
["Equation Qt:"]
["rbk",null,{"$f":"(1/D29)-1+D37","v":3.5101010101010167E-2},{"$f":"(1/D29)-1+D37","v":3.5101010101010167E-2},{"$f":"(1/D29)-1+D37","v":3.5101010101010167E-2},{"$f":"(1/E29)-1+E37","v":3.5101010101010167E-2},"%","Par le calcul"]
["rkt",null,0,0,0,0,"%","Hypothèse"]
["𝜼Qt",null,0,0,0,0,"M€"]
["τ",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"%","Doc Smet-wouters"]
["Equation Kt:"]
["τ",null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"%","Doc Smet-wouters"]
["Equation 𝝅t:"]
["𝜷",null,{"$f":"0.99","v":0.99},{"$f":"0.99","v":0.99},0.99,0.99,"coef","Doc Smet-wouters"]
["𝜸p",null,0.46899999999999997,0.46899999999999997,0.46899999999999997,0.46899999999999997,"%","Doc Smet-wouters"]
["𝝃p",null,0.90800000000000003,0.90800000000000003,0.90800000000000003,0.90800000000000003,"coef","Doc Smet-wouters"]
["𝜶",null,0.3,0.3,0.3,0.3,"coef","Doc Smet-wouters"]
["𝜺𝜶t",null,0,0,0,0,"M€"]
["𝜼pt",null,0,0,0,0,"M€"]
["rkt",null,0,-0.1569873015765002,6.2773012292812472E-2,6.2773012292812472E-2,"%","Hypothèse"]
["Equation wt:"]
["𝜷",null,{"$f":"0.99","v":0.99},{"$f":"0.99","v":0.99},0.99,0.99,"coef","Doc Smet-wouters"]
["𝝈l",null,2.4,2.4,2.4,2.4,"%","Doc Smet-wouters"]
["𝝃w",null,0.75,0.75,0.75,0.75,"%","Doc Smet-wouters"]
["λw",null,0.5,0.5,0.5,0.5,"coef","Doc Smet-wouters"]
["𝜸w",null,0.75,0.75,0.75,0.75,"%","hypothèse"]
["𝜺l t-1",null,0,0,0,0,"coef"]
["h",null,0.57299999999999995,0.57299999999999995,0.57299999999999995,0.57299999999999995,"coef","Doc Smet-wouters"]
["𝜼wt-1",null,0,0,0,0,"coef ","hypothèse S-W"]
["𝝈c",null,1.353,1.353,1.353,1.353,"%","Doc Smet-wouters"]