{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Read Me","Control","1 DT","Series","GPE","Utility","IState","Module1","Module2"],"not_rendered":{"charts":6,"images":9,"macros":1,"external_links":0,"defined_names":44,"comments":1,"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":"Read Me","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control","index":1,"n_rows":48,"n_cols":22,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Time Series of Output, Supply and Demand",null,null,null,null,null,null,null,"Time Series of Price, Marginal Cost, and",null,null,null,null,null,null,"Supply and Demand Schedules"]
[null,null,null,null,null,null,"for Good #2",null,null,null,null,null,null,null,"Marginal Values for Good #2",null,null,null,null,null,null,"for Good #2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",18]
["DT:",0.01]
["PER:",{"$f":"B26/30","v":0.6}]
["TIME:",18.000316619873047]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Time Series of Interest Rates",null,null,null,null,null,null,null,"Time Series of Household Utility",null,null,null,null,null,null,"Time Series of Equity Trades"]
[null,null,null,null,null,null,"and the Currency Value",null,null,null,null,null,null,null,"and Leisure"]

{"sheet":"1 DT","index":2,"n_rows":132,"n_cols":47,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AL6:AL11)","v":-2265.7219623354422},{"$f":"-SUM(AM6:AM11)","v":-19015.501418632648},{"$f":"-SUM(AN6:AN11)","v":-86639.005280995014},{"$f":"-SUM(AO6:AO11)","v":-2606.0799376005816},{"$f":"-SUM(AP6:AP11)","v":-150931.25611251462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"U","0","1",2,3,"L","N","t","Z",null,"Z"]
[null,null,null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"0",null,{"$f":"SIGN(AL6)","v":1},1,1,0,0,"0",null,null,null,null,null,null,null,"0",null,709.02212843395512,5283.7043474656111,22353.652590158701,876,8766,"0",{"$f":"AC21+AR21","v":-1747965.1447621637},null,{"$f":"Utility!F37","v":-1747827.2771790111},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W6-V7","v":6},"1",{"$f":"-SUM(W7:AA7)","v":-5},1,1,1,{"$f":"SIGN(AO7)","v":1},1,"1",{"$f":"1/(1-V7)","v":0.16666666666666666},null,null,null,null,null,null,"1",null,579.02212843395512,5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1",{"$f":"AL6","v":709.02212843395512},null,{"$f":"Utility!G37","v":709.02212843395512},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X6-V8","v":6},"2",{"$f":"-SUM(W8:AA8)","v":-5},1,1,1,1,1,"2",{"$f":"1/(1-V8)","v":0.16666666666666666},null,null,null,null,null,"Spatial Parameters,","2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2",{"$f":"AM6","v":5283.7043474656111},null,{"$f":"Utility!H37","v":5283.7043474656111},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y6-V9","v":6},"3",{"$f":"-SUM(W9:AA9)","v":-5},1,1,1,1,1,"3",{"$f":"1/(1-V9)","v":0.16666666666666666},null,null,null,null,null,"i.e.: production and","3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3",{"$f":"AN6","v":22353.652590158701},null,{"$f":"Utility!I37","v":22353.652590158701},"3"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,null,null,{"$f":"Z10-V10","v":3},"L",{"$f":"-SUM(W10:Y10)-AA10","v":-4},1,1,1,-1,1,"L",{"$f":"1/(1-V10)","v":0.2},null,null,null,null,null,"utility tradeoffs >","L",null,17.851231892016948,130.87095678822328,641.86273321452472,{"$f":"Zl","v":-863.78649066074695},3337.273201326117,"L",{"$f":"M59","v":-863.78649066074695},"ZL",{"$f":"Utility!J41","v":-863.24504473090894},"L"]
[null,null,null,null,{"$f":"-E78","v":-9.9999461459304495E-2},null,{"$f":"(1-1/NPV)/Term","v":-0.13629645102138313},null,1,0.1,0.33333333333333331,1,1,1,null,"< V",null,null,null,{"$f":"AA11-V11","v":2},"N",{"$f":"-SUM(W11:Y11)","v":-3},1,1,1,0,-1,"N",{"$f":"1/(1-V11)","v":0.25},null,null,null,null,null,null,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,0,{"$f":"Zn","v":-8696.7113473262543},"N",{"$f":"N59","v":-8696.7113473262543},"ZN",{"$f":"Utility!K42","v":-8725.9401023568425},"N"]
[null,null,null,null,{"$f":"-GPE!D26","v":-0.1},null,{"$f":"IState!F14","v":-0.13553101428571446},null,"0","1",2,3,"L","N",null,null,null,null,null,"h",null,"-N",null,null,null,null,null,null,"1/(N + 1)"]
[]
[]
[null,null,null,null,"k",null,"g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"───"]
[null,null,null,null,{"$f":"-E19-SUM(E22:E26)","v":-441990.52580590022},null,{"$f":"-G19-SUM(G22:G26)","v":324284.41253962385},null,{"$f":"-I19-SUM(I21:I26)","v":0},1.3389376517665141E-3,7.2446259772505073E-2,0.1002830234766634,0,0,null,"< Markets",null,null,null,{"$f":"Iota*Kappa+Nu*Gamma","v":0},null,{"$f":"V0*I16","v":0},{"$f":"J11*J16","v":1.3389376517665142E-4},{"$f":"K11*K16","v":2.4148753257501689E-2},0.1002830234766634,0,0,null," < Market",null,null,null,null,null,{"$f":"-AI69","v":17922535.861665346},"U",{"$f":"SUM(V72:V76)","v":-7357615.7378631197},{"$f":"SUM(AL7:AL11)","v":1556.6998339014867},{"$f":"SUM(AM7:AM11)","v":13731.797071167037},{"$f":"SUM(AN7:AN11)","v":64285.352690836313},{"$f":"SUM(AO7:AO9)","v":2593.8664282613286},{"$f":"SUM(AP7:AP10)","v":150861.96745984087}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,"    Pressure",null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,0,null,0,null,{"$f":"I29+I39+I49","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"Iota*E19+Nu*G19","v":0},null,{"$f":"V0*I19","v":0},{"$f":"J$11*J19","v":0},{"$f":"K$11*K19","v":0},{"$f":"L$11*L19","v":0},{"$f":"M$11*M19","v":0},{"$f":"N$11*N19","v":0},null,null,null,null,null,null,null,{"$f":"AI69+T19","v":-17922535.861665346},null,{"$f":"V69+V19","v":9105575.9591287374},{"$f":"AL4+W19","v":-2265.7219623354422},{"$f":"AM4+X19","v":-19015.501418632648},{"$f":"AN4+Y19","v":-86639.005280995014},{"$f":"AO4+Z19","v":-2606.0799376005816},{"$f":"AP4+AA19","v":-150931.25611251462}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,"e","E","0","1",2,3,"L","N",null,"Y",null,null,null,null,null," u + e","m","0","1",2,3,"L","N",null,"l",null,"(u + e)/h"]
[null,null,null,"0",null,"0",null,"0",{"$f":"I31+I41+I51","v":309552.4676306927},-1000.0852648720502,-2249.9438239361061,-3199.8957146130506,-876,-8766,0,null,null,null,null,{"$f":"Iota*E21+Nu*G21","v":0},"0",{"$f":"V0*I21","v":309552.4676306927},{"$f":"J$11*J21","v":-100.00852648720502},-749.98127464536867,-3199.8957146130506,-876,-8766,"0",{"$f":"V53","v":-309552.4676306927},null,{"$f":"-GPE!F14","v":-309552.4676306927},null,null,null,{"$f":"AI71+T19","v":0},"0",{"$f":"AR21","v":-1438412.677131471},{"$f":"AR22","v":609.02506006312819},{"$f":"AR23","v":4533.7303825460167},{"$f":"AR24","v":19153.76243993792},{"$f":"AO6+Z21","v":0},0,"0",{"$f":"-W63*AR22-X63*AR23-Y63*AR24-Z63*AR25-AA63*AR26","v":-1438412.677131471},null,null,"0"]
[null,null,null,"1",{"$f":"E32","v":167214.77742340838},"1",null,"1",-84961.57272818638,300.08389609794261,600.08326991671754,800.13568814280973,19.79087730266075,610.03223033730228,1,null,null,null,null,{"$f":"Iota*E22+G$11*G22","v":-16721.387690378306},"1",-84961.57272818638,30.008389609794264,200.02775663890583,800.13568814280973,19.79087730266075,610.03223033730228,"1",{"$f":"AR7-AR22","v":99.997068370826923},null,null,null,null,null,{"$f":"AI72+T22","v":6722071.0253089089},"1",{"$f":"V72+V22","v":-2845967.0761036002},{"$f":"AL7+W22","v":609.03051804374934},5323.7048014180509,24808.53627637709,1017.3966414902853,56924.366222684119,"1",{"$f":"AR7*AC32","v":609.02506006312819},null,{"$f":"AI22/T7","v":1120345.1708848181},"1"]
[null,null,"Monetary","2",{"$f":"E33","v":143439.08103203904},"2",null,"2",-72898.307193130269,250.05668705322154,300.08628003078752,700.12109668528103,29.822136038284746,608.55628118529285,2,"< Physical",null,null,"Dividends > ",-14343.830855421444,"2",-72898.307193130269,25.005668705322154,100.0287600102625,700.12109668528103,29.822136038284746,608.55628118529285,"2",{"$f":"AR8-AR23","v":749.97396491959444},"  < Production",null,null,"U + E",">",{"$f":"AI73+T23","v":5724591.2127193511},"2",{"$f":"V73+V23","v":-2423658.829112194},518.65588887440231,4533.733107475874,21127.239187150175,866.42686023505314,48477.454992323612,"2",{"$f":"AR8*AC33","v":4533.7303825460167},null,{"$f":"AI23/T8","v":954098.53545322514},"2"]
[null,null,"Stocks >","3",{"$f":"E34","v":131336.66735045283},"3",null,"3",-66742.949555747517,200.07058401494055,450.05998884336123,500.0932130228515,25.838070532345611,607.71902096059659,3,"    Stocks",null,null,null,-13133.596004905103,"3",-66742.949555747517,20.007058401494056,150.0199962811204,500.0932130228515,25.838070532345611,607.71902096059659,"3",{"$f":"AR9-AR24","v":3199.8901502207809},null,null,null,null,null,{"$f":"AI74+T24","v":5189862.204523012},"3",{"$f":"V74+V24","v":-2197265.132604158},470.21061812937404,4110.2350121682039,19153.745803181551,785.49401040928092,43949.180575990227,"3",{"$f":"AR9*AC34","v":19153.76243993792},null,{"$f":"AI24/T9","v":864977.03408716863},"3"]
[null,null,null,"L",null,"L",{"$f":"G35+G45+G55","v":-296569.18543492234},"L",-62752.876276104653,200.05175892079291,600.13208928484778,900.20484630932162,800.54891612670895,201.07419083852307,"L",null,null,null,null,40421.327457082385,"L",-62752.876276104653,20.005175892079293,200.04402976161592,900.20484630932162,800.54891612670895,201.07419083852307,"L",{"$f":"AR10-AR25","v":-800.54645798209344}," <","YL = - Leisure",null,null,null,{"$f":"AI75+T25","v":208918.29091332038},"L",{"$f":"V75+V25","v":-141525.08885867565},37.856407784096241,330.91498654983923,1542.0675795238462,{"$f":"AR25","v":-63.240032678653471},{"$f":"AP10+AA25","v":3538.34739216464},"L",{"$f":"AR10*AC35","v":-63.240032678653471},null,{"$f":"AI25/T10","v":69639.430304440131},"L"]
[null,null,null,"N",null,"N",{"$f":"G36+G46+G56","v":-27715.227104701495},"N",-22196.761877523913,49.820999847500744,299.50974960061944,299.24058742931015,0,6738.618276678284,"N",null,null,null,null,3777.4870936224575,"N",-22196.761877523913,4.9820999847500751,99.836583200206476,299.24058742931015,0,6738.618276678284,"N",{"$f":"AR11-AR26","v":-6738.1825233339887}," <","YN = - Leisure",null,null,null,{"$f":"AI76+T26","v":77093.128200755891},"N",{"$f":"V76+V26","v":-58752.078815185159},20.954793663304521,183.16628944718235,853.55927619322892,{"$f":"AO11+Z26","v":0},{"$f":"AR26","v":-1958.5288239922654},"N",{"$f":"AR11*AC36","v":-1958.5288239922654},null,{"$f":"AI26/T11","v":38546.564100377946},"N"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l"]
[]
[null,null,null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,3,"L","N",null,null,null,null,null,"w","W","0","1",2,3,"L","N",null," l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,null,null,"z = pl",null,"q = P0*Q"]
[null,null,null,"0",0,"0",0,"0",103184.15587689757,-333.32417335113581,-749.97669264420131,-1066.630894394817,-292,-2922,0,null,null,null,null,null,"0",{"$f":"-AC21/AR21","v":-0.21520421263806727},{"$f":"-AC22/AR22","v":-0.16419204221327408},{"$f":"-AC23/AR23","v":-0.16542094514637412},{"$f":"-AC24/AR24","v":-0.16706326813099767},null,null,"0",{"$f":"AR21/Z0","v":0.82290695637823374},null,null,null,null,null,null,"0",null,null,null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",167214.77742340838,"1",null,"1",-28320.577040397566,100.01832673629174,200.02890079466809,266.71247538747809,6.5969655403098564,203.34959249250775,1,null,null,null,null,{"$f":"W31-V32","v":-1.4925170978415503E-2},"1",{"$f":"-SUM(W32:AA32)","v":-0.14926687123485857},{"$f":"W22/AL22","v":4.9272390661445689E-2},3.7573036841867219E-2,3.2252434372950334E-2,1.9452469661852843E-2,1.0716539696742499E-2,"1",{"$f":"(1-W32)*(1-X32)*(1-Y32)*(1-Z32)*(1-AA32)","v":0.85896481314103079},null,null,null,null,null,{"$f":"T22/T32","v":1120348.1497505426},"1",{"$f":"V22/V32","v":569192.42712943756},null,null,null,null,null,"1",{"$f":"AR55*AR22","v":1120343.4999337376},null,{"$f":"P0*AK32","v":1120343.3857968748},"1"]
[null,null,null,"2",143439.08103203904,"2",null,"2",-24299.402443190105,83.352153279814971,100.02660260529241,233.37351405210973,9.9406896830661857,202.85523477690711,2,null,null,"    E    ",">",{"$f":"X31-V33","v":-1.5033894829984296E-2},"2",{"$f":"-SUM(W33:AA33)","v":-0.15038705031638983},4.8212445364478503E-2,2.2063221993663597E-2,3.3138314499279328E-2,3.4419680883616986E-2,1.2553387575351418E-2,"2",{"$f":"(1-W33)*(1-X33)*(1-Y33)*(1-Z33)*(1-AA33)","v":0.85805905940226812},null,null,null,null,null,{"$f":"T23/T33","v":954099.45444166893},"2",{"$f":"V23/V33","v":484737.92816445377},null,null,null,null,null,"2",{"$f":"AR56*AR23","v":954097.44367615983},null,{"$f":"P0*AK33","v":954111.30889910553},"2"]
[null,null,null,"3",131336.66735045283,"3",null,"3",-22247.689843846831,66.681562329299453,150.0200010945417,166.69818779520418,8.6126952653172815,202.57727196681134,3,null,null,"    U + E ",null,{"$f":"Y31-V34","v":-1.518377072063487E-2},"3",{"$f":"-SUM(W34:AA34)","v":-0.1518794974103628},4.254914208676866E-2,3.6499128598970997E-2,2.6109421006296485E-2,3.2894038897741194E-2,1.3827766820585459E-2,"3",{"$f":"(1-W34)*(1-X34)*(1-Y34)*(1-Z34)*(1-AA34)","v":0.85685157549466673},null,null,null,null,null,{"$f":"T24/T34","v":864975.91715188615},"3",{"$f":"V24/V34","v":439446.73701029521},null,null,null,null,null,"3",864975.44992479635,null,{"$f":"P0*AK34","v":864964.50366080517},"3"]
[null,null,null,"L",null,"L",-98854.498340647187,"L",-20917.578227056863,66.683983168229133,200.04397545062574,300.06829560230562,266.84964951130672,67.025021474872943,"L",null,null,null,null,{"$f":"Z35-V35","v":0.58042936002221079},"L",{"$f":"-SUM(W35:Y35)-AA35","v":-1.7735587564176007},{"$f":"W25/AL25","v":0.52844886937433133},0.60451789097647046,0.58376484809263907,{"$f":"(AO6+AC25)/AR25","v":-1.19312939639539},{"$f":"AA25/AP25","v":5.6827147974159976E-2},"L",{"$f":"(1-W35)*(1-X35)*(1-Y35)*(1-AA35)","v":7.3212574359988528E-2},null,null,null,null,null,{"$f":"T25/T35","v":69640.390788528719},"L",{"$f":"V25/V35","v":35382.462548271455},null,null,null,null,null,"L",69639.145115431922,null,{"$f":"P0*AK35","v":69643.421099394007},"L"]
[null,null,null,"N",null,"N",-9231.9914677753459,"N",-7398.9083224061978,16.6045674755416,99.836948883844244,99.746948992337082,0,2246.1928792889007,"N",null,null,null,null,{"$f":"AA36-V36","v":9.8016308233448868E-2},"N",{"$f":"-SUM(W36:Y36)","v":-1.1333942162963528},0.23775466677462906,0.54505981150530025,0.35057973801642339,null,{"$f":"(AP6+AC26)/AR26","v":-1.035377908062904},"N",{"$f":"(1-W36)*(1-X36)*(1-Y36)*(1-Z36)","v":0.22520338387388261},null,null,null,null,null,{"$f":"T26/T36","v":38539.373311484902},"N",{"$f":"V26/V36","v":19584.326052110402},null,null,null,null,null,"N",38546.409017629216,null,{"$f":"P0*AK36","v":38547.895425147261},"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y)/l"]
[]
[null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"T41-V39","v":-9105578.5935741551},null,{"$f":"-SUM(W39:AA39)","v":9105578.5935741551},{"$f":"-SUM(W41:W46)","v":-2117536.3080340056},{"$f":"-SUM(X41:X46)","v":-2033081.8090690223},{"$f":"-SUM(Y41:Y46)","v":-1987790.6179148636},{"$f":"-SUM(Z41:Z46)","v":-1457994.6297559151},{"$f":"-SUM(AA41:AA46)","v":-1509175.2288003478},null,null,null,null,null,null,null,{"$f":"AI41-AK39","v":-17922541.047053143},null,{"$f":"-SUM(AL39:AP39)","v":17922541.047053143},{"$f":"-SUM(AL41:AL46)","v":-4167951.4351946535},{"$f":"-SUM(AM41:AM46)","v":-4001702.73988578},{"$f":"-SUM(AN41:AN46)","v":-3912579.2025959971},{"$f":"-SUM(AO41:AO46)","v":-2869783.1305555692},{"$f":"-SUM(AP41:AP46)","v":-2970524.5388211417},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,3,"L","N",null,null,null,null,null,"hQ","HQ","0","1",2,3,"L","N",null,null,null,null,null,null,null,"hb","Hb","0","1",2,3,"L","N",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",null,"0",103184.15587689757,-333.34879429850406,-749.98076657234435,-1066.6318602787278,-292,-2922,0,null,null,null,null,{"$f":"V41-V41","v":0},"0",{"$f":"-V39-SUM(V42:V46)","v":-1438410.3037038054},{"$f":"W6*AK32","v":569192.42712943756},{"$f":"X6*AK33","v":484737.92816445377},{"$f":"Y6*AK34","v":439446.73701029521},{"$f":"Z6*AK35","v":0},{"$f":"AA6*AK36","v":0},"0",null,null,null,null,null,null,{"$f":"AK41-AK41","v":0},"0",{"$f":"-AK39-SUM(AK42:AK46)","v":-2831243.7572440859},{"$f":"W6*AI32","v":1120348.1497505426},{"$f":"X6*AI33","v":954099.45444166893},{"$f":"Y6*AI34","v":864975.91715188615},{"$f":"Z6*AI35","v":0},{"$f":"AA6*AI36","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-28320.526789176402,100.03065549938106,200.02778993833539,266.711903138558,6.5969598341724058,203.34417359289043,1,null,null,null,null,{"$f":"T7*$AK32","v":3415154.5627766252},"1",{"$f":"V7*$AK32","v":-2845962.1356471879},569192.42712943756,569192.42712943756,569192.42712943756,569192.42712943756,569192.42712943756,"1",null,null,null,null,null,null,{"$f":"T7*$AI32","v":6722088.8985032551},"1",{"$f":"V7*$AI32","v":-5601740.7487527132},1120348.1497505426,1120348.1497505426,1120348.1497505426,1120348.1497505426,1120348.1497505426,"1",null,null,{"$f":"(AK72+AK104)/V7","v":1120343.4999337378},"1"]
[null,null,null,null,null,"2",null,"2",-24299.433138659322,83.359507325870297,100.02830400425664,233.37366351401695,9.940710938610799,202.85208113675625,2,null,null,null,null,{"$f":"T8*$AK33","v":2908427.5689867227},"2",-2423689.640822269,484737.92816445377,484737.92816445377,484737.92816445377,484737.92816445377,484737.92816445377,"2",null,null,null,null,null,null,{"$f":"T8*$AI33","v":5724596.7266500136},"2",-4770497.2722083442,954099.45444166893,954099.45444166893,954099.45444166893,954099.45444166893,954099.45444166893,"2",null,null,{"$f":"(AK73+AK105)/V8","v":954097.44367615995},"2"]
[null,null,null,null,null,"3",null,"3",-22247.649853352199,66.693092487091079,150.01977443983682,166.6977262266343,8.6126900496078544,202.57304290416229,3,null,null,null,null,{"$f":"T9*$AK34","v":2636680.4220617712},"3",-2197233.6850514761,439446.73701029521,439446.73701029521,439446.73701029521,439446.73701029521,439446.73701029521,"3",null,null,null,null,null,null,{"$f":"T9*$AI34","v":5189855.5029113172},"3",-4324879.5857594311,864975.91715188615,864975.91715188615,864975.91715188615,864975.91715188615,864975.91715188615,"3",null,null,{"$f":"(AK74+AK106)/V9","v":864975.44992479624},"3"]
[null,null,null,"     System State",null,"L",-98855.915939451355,"L",-20917.625252056434,66.684458131601971,200.04401013231569,300.06828087599735,266.84963917760899,67.02473247032394,"L",null,null,null,null,{"$f":"T10*$AK35","v":106147.38764481436},"L",-141529.85019308582,35382.462548271455,35382.462548271455,35382.462548271455,-35382.462548271455,35382.462548271455,"L",null,null,null,null,null,null,{"$f":"T10*$AI35","v":208921.17236558616},"L",-278561.56315411488,69640.390788528719,69640.390788528719,69640.390788528719,-69640.390788528719,69640.390788528719,"L",null,null,{"$f":"(AK75+AK107)/V10","v":69639.145115431922},"L"]
[null,null,null,"     at time = t >",null,"N",-9237.8965232614228,"N",-7398.9208436532081,16.606001094725478,99.83664082525604,99.746866690821378,0,2246.2059698958665,"N",null,null,null,null,{"$f":"T11*$AK36","v":39168.652104220804},"N",-58752.978156331206,19584.326052110402,19584.326052110402,19584.326052110402,0,-19584.326052110402,"N",null,null,null,null,null,null,{"$f":"T11*$AI36","v":77078.746622969804},"N",-115618.11993445471,38539.373311484902,38539.373311484902,38539.373311484902,0,-38539.373311484902,"N",null,null,{"$f":"(AK76+AK108)/V11","v":38546.409017629216},"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"───"]
[null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(T42:T46)","v":9105578.5935741551},"Q ",{"$f":"SUM(V42:V46)","v":-7667168.2898703497},{"$f":"SUM(W42:W46)","v":1548343.8809045686},{"$f":"SUM(X42:X46)","v":1548343.8809045686},{"$f":"SUM(Y42:Y46)","v":1548343.8809045686},{"$f":"SUM(Z42:Z44)","v":1493377.0923041867},{"$f":"SUM(AA42:AA45)","v":1528759.5548524582}]
[null,null,null,null,null,null,null,"C",0,1,2,3,"L","N",null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"0",null,"0",103184.15587689757,-333.41229722241025,-749.98636471956024,-1066.6329599395058,-292,-2922,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,"1",null,"1",-28320.468898612406,100.03491386226983,200.02657918371403,266.71130961677363,6.5969519281784885,203.3384642519041,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S/D Schedules >",{"$f":"AI39/AI19","v":1.0000002893222164},null,{"$f":"AK39/AK19","v":1.9683039411784835},{"$f":"AL39/AL19","v":1839.5688016805234},210.44423976980414,45.159558214067516,1101.1876839041934,19.681308002940803,null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,"2",null,"2",-24299.471611280838,83.34502644753627,100.03137342123844,233.37391911915435,9.9407354166077635,202.84896527162945,2,null,null,null,null,{"$f":"-T103","v":0},"Yt",{"$f":"-V103","v":-309552.4676306927},{"$f":"AC22","v":99.997068370826923},{"$f":"AC23","v":749.97396491959444},{"$f":"AC24","v":3199.8901502207809},{"$f":"AO6","v":876},{"$f":"AP6","v":8766},null," < Output",null,null,null,null,null,null,"c    Hb/m","0","1",2,3,"L","N",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"3",null,"3",-22247.609858548483,66.69592919854999,150.02021330898273,166.69729900101302,8.6126852174204789,202.56870608962296,3,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AK41/AK21","v":1.9683111823584896},1839.5764365335203,210.44468328217462,45.159582607556331,null,null,"0",null,null,null,"0"]
[null,null,null,null,null,"L",-98858.771154823786,"L",-20917.672796991355,66.683317620961816,200.04410370190635,300.06826983101871,266.84962743779329,67.024436893326182,"L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI42/AI22","v":1.0000026588821034},"1",1.9683083461464457,1839.5599507052339,210.44520527361334,45.15978440926191,{"$f":"AO42/AO22","v":1101.1911225787551},19.681346040249608,"1",{"$f":"AL52","v":1839.5688016805234},null,{"$f":"(AR55*AR7*AR72)^AC7","v":1120345.1029101468},"1"]
[null,null,null,null,null,"N",-9245.3391136647242,"N",-7398.9327114645066,16.610431277233669,99.836159891519159,99.74677174615168,0,2246.2194274935173,"N",null,null,null,null,{"$f":"T53+T16","v":0},"S",{"$f":"-GPE!F14","v":-309552.4676306927},{"$f":"W53+W16","v":99.997202264592104},{"$f":"X53+X16","v":749.9981136728519},3199.9904332442575,{"$f":"Z53+Z16+AC25","v":75.453542017906557},{"$f":"AA53+AA16+AC26","v":2027.8174766660113},null," < Supply",null,null,null,null,"Values of > ",1.0000009632007698,"2",1.9683039604859798,1839.5615954776397,210.44455679766679,45.159684423981105,1101.1886845045767,19.681302465089189,"2",{"$f":"AM52","v":210.44423976980414},null,{"$f":"(AR56*AR8*AR73)^AC8","v":954098.58859324176},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,"Marginal Product   ",0.99999870871105423,"3",1.9683011947828362,1839.5499459220978,210.44439419915307,45.159621832728327,1101.1871582587769,19.681275186833155,"3",{"$f":"AN52","v":45.159558214067516},null,{"$f":"(AR57*AR9*AR74)^AC9","v":864976.98190464382},"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000137922450598,"L",1.9682839657658249,1839.5932119524866,210.44798095912213,45.160401342483325,1101.2073814445653,19.68161490947476,"L",{"$f":"-AO52","v":-1101.1876839041934},null,{"$f":"(AR58*AR10*AR75)^AC10","v":69639.21434633332},"L"]
[null,null,null,null,null,null,0,null,null,null,null,null,-863.78649066074695,-8696.7113473262543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99981345188447102,"N",1.9678983665948491,1839.1673967648762,210.40647505499683,45.151373063820294,null,{"$f":"AP46/AP26","v":19.677715660536585},"N",{"$f":"-AP52","v":-19.681308002940803},null,{"$f":"(AR59*AR11*AR76)^AC11","v":38546.725560214931},"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!J41","v":-863.24504473090894},{"$f":"Utility!K42","v":-8725.9401023568425}]
[null,null,null,null,null,null,0,"0"]
[null,null,null,null,null,null,null,"1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/GPE!F26","v":0.5},null,{"$f":"1","v":1},{"$f":"AL62/$AK62","v":934.51996791474289},{"$f":"AM62/$AK62","v":106.90793884306318},{"$f":"AN62/$AK62","v":22.941557151144686},{"$f":"AO62/$AK62","v":559.29649767444755},{"$f":"AP62/$AK62","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!F26","v":2},{"$f":"GPE!G26","v":1869.0399358294858},{"$f":"GPE!H26","v":213.81587768612636},{"$f":"GPE!I26","v":45.883114302289371},{"$f":"GPE!J26","v":1118.5929953488951},{"$f":"GPE!K26","v":20}]
[null,null,null,null,null,null,null,"2",null,null,null,null,null,null,null,null,null,null,"Currency > ",{"$f":"T39/AI39","v":0.50805176395851026},"Y",{"$f":"V49/(AK16+V56)","v":1.0000000110049154},934.59687987837503,106.91657084927121,22.943409772070616,559.45975339478161,9.9990954627042736,null," <Values",null,null,null,null,"Prices > ",{"$f":"T63/$T63","v":1},"P ",{"$f":"V63/$T63","v":1.9683033933656016},1839.5701898491948,210.44424689371314,45.159590812766623,1101.1865189399668,19.681253313236883]
[null,null,null,null,null,null,null,"3",null,null,null,null,null,null,null,null,null,"Value",null,"G/$",null,"0","1",2,3,"L","N",null,"    G/unit",null,null,null,"$/unit ",null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,"Maturing",null,{"$f":"3*G55/Term","v":-41733.368819483818},"L"]
[null,null,null,null,"   Principal >",null,{"$f":"3*G56/Term","v":-3902.9328665991879},"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71-V69","v":-9105575.9591287374},null,{"$f":"-SUM(W69:AA69)","v":9105575.9591287374},{"$f":"W$63*AL4","v":-2117536.6766706132},{"$f":"X$63*AM4","v":-2033072.2046596548},{"$f":"Y$63*AN4","v":-1987794.2004064587},{"$f":"Z$63*AO4","v":-1457996.8392171091},{"$f":"AA$63*AP4","v":-1509176.0381749016},null,null,null,null,null,null,null,{"$f":"AI71-AK69","v":-17922535.861665346},null,{"$f":"-SUM(AL69:AP69)","v":17922535.861665346},{"$f":"AL$63*AL4","v":-4167954.5803988995},{"$f":"AM$63*AM4","v":-4001702.8753504814},{"$f":"AN$63*AN4","v":-3912582.0269148615},{"$f":"AO$63*AO4","v":-2869780.0945656705},{"$f":"AP$63*AP4","v":-2970516.2844354329},null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"¡","YU","0","1",2,3,"L","N",null,null,null,null,null,null,null,"u","PU","0","1",2,3,"L","N",null,"PU",null,"u/(h - w)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V71-V71","v":0},"0",{"$f":"-V69-SUM(V72:V76)","v":-1747960.2212656178},{"$f":"W$63*AL6","v":662649.86899909889},564915.55021240935,512869.01127851877,490086.74397382868,87652.070826065668,"0",null,null,null,null,null,null,{"$f":"AK71-AK71","v":0},"0",{"$f":"-AK69-SUM(AK72:AK76)","v":-3440515.9971226137},{"$f":"AL$63*AL6","v":1304295.9714105311},1111925.1822114387,1009481.8041423077,964639.39059141092,172525.86654383453,"0",null,null,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W71-V72","v":3423655.3723745127},"1",{"$f":"-SUM(W72:AA72)","v":-2761005.5033754138},541152.27461491025,547805.97976691404,550834.57266788033,558120.2748176211,563092.40150808811,"1",null,null,null,null,null,null,{"$f":"AL71-AK72","v":6738792.4129992872},"1",{"$f":"-SUM(AL72:AP72)","v":-5434496.4415887557},1065151.8467301356,1078248.3570151529,1084209.5466336457,1098550.0187402158,1108336.6724696043,"1",{"$f":"AL72*AM72*AN72*AO72*AP72","v":1.5161253031356903E+30},null,{"$f":"AR55*AR22","v":1120343.4999337376},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X71-V73","v":2915676.0721314731},"2",{"$f":"-SUM(W73:AA73)","v":-2350760.5219190638},461363.9555212952,474036.46499052877,468667.74081201269,468046.67268803337,478645.68790719361,"2","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AM71-AK73","v":5738935.0435747728},"2",{"$f":"-SUM(AL73:AP73)","v":-4627009.8613633336},908104.22923553165,933047.57235178235,922480.29444945732,921257.84396697045,942119.92135959177,"2",{"$f":"AL73*AM73*AN73*AO73*AP73","v":6.7839707866736186E+29},null,{"$f":"AR56*AR23","v":954097.44367615983},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y71-V74","v":2643391.1943269293},"3",{"$f":"-SUM(W74:AA74)","v":-2130522.1830484103},420758.84223181428,423412.60932443908,427978.39512185752,424996.92478843132,433375.41158186848,"3","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AN71-AK74","v":5202995.8005279172},"3",{"$f":"-SUM(AL74:AP74)","v":-4193513.9963856093},828181.04783939943,833404.46655553149,842391.3181350712,836522.88002515119,853014.28383045585,"3",{"$f":"AL74*AM74*AN74*AO74*AP74","v":4.1488632595089587E+29},null,{"$f":"AR57*AR24","v":864975.44992479635},"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z71+Z75-V75","v":85605.179505594337},"L",{"$f":"-SUM(W75:Y75)-AA75","v":-78772.212582570995},16683.705628264383,13992.273923559986,14726.519705562081,-483253.77705080534,33369.713325184544,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AO71+AO75-AK75","v":168496.96345623798},"L",{"$f":"-SUM(AL75:AN75)-AP75","v":-155047.61162290518},32838.594040639618,27541.039941557323,28986.258389931925,-951190.03875807812,65681.719250776296,"L",{"$f":"AL75*AM75*AN75*AP75","v":1.7218747652931098E+18},null,{"$f":"AR58*AR25","v":69639.145115431922},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71+AA76-V76","v":37248.140790228194},"N",{"$f":"-SUM(W76:Z76)","v":-36555.31693766125},{"$f":"W$63*AL11","v":14928.029675230029},{"$f":"X$63*AM11","v":8909.3264418037525},{"$f":"Y$63*AN11","v":12717.960820627464},null,{"$f":"AA$63*AP11","v":-86959.246973498724},"N",null,null,null,null,null,null,{"$f":"AP71+AP76-AK76","v":73315.64110713343},"N",{"$f":"-SUM(AL76:AN76)","v":-71951.953582128524},29382.891142661436,17536.257275019179,25032.805164447909,0,-171162.17901882963,"N",{"$f":"AL76*AM76*AN76","v":12898551847888.75},null,{"$f":"AR59*AR26","v":38546.409017629216},"N"]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,{"$f":"-V0-I81/I78","v":9.9999461459304495E-2}," <","Interest",null,{"$f":"-SUM(I22:I24)","v":224602.82947706414},"   < Asset Valuations, a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,{"$f":"GPE!D26","v":0.1},null,"Rate",null,"0"]
[]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J81:N81)","v":-247062.99146700656},{"$f":"W63*W56","v":93457.073233054558},{"$f":"X63*X56","v":80187.226457323239},73418.691776628781,null,null,null,null,null,null,null,{"$f":"AI81/AI$63-AI69","v":27.247075628489256},null,{"$f":"AK81/AK$63-V69","v":-13.94313077442348},{"$f":"AL81/AL$63-AL4","v":4.9646365537228121E-3},{"$f":"AM81/AM$63-AM4","v":1.6555484973650891E-2},{"$f":"AN81/AN$63-AN4","v":0.1025102802523179},{"$f":"AO81/AO$63-AO4","v":2.5846179187283269E-3},{"$f":"AP81/AP$63-AP4","v":0.36353390823933296},null,null,null,null,null,null,null,{"$f":"AI83-AK81","v":-17922508.614589717},null,{"$f":"-SUM(AL81:AP81)","v":17922508.614589717},{"$f":"-SUM(AL83:AL88)","v":-4167945.4476014921},{"$f":"-SUM(AM83:AM88)","v":-4001699.3913439144},{"$f":"-SUM(AN83:AN88)","v":-3912577.3975925511},{"$f":"-SUM(AO83:AO88)","v":-2869777.248419262},{"$f":"-SUM(AP83:AP88)","v":-2970509.1296324967}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,"-f","Q","0","1",2,3,"L","N",null,null,null,null,null,null,null,"hz","Hz","0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"0",{"$f":"AK83/AK$63-V71","v":309548.41496348497},{"$f":"AL83/AL$63-AL6","v":-99.997527950740277},-749.97411839436518,-3199.9039764695881,-876,-8766,"0",null,null,null,null,null,null,{"$f":"AK83-AK83","v":0},"0",{"$f":"-AK81-SUM(AK84:AK88)","v":-2831230.8394016325},{"$f":"W6*$AR32","v":1120343.4999337376},{"$f":"X6*$AR33","v":954097.44367615983},{"$f":"Y6*$AR34","v":864975.44992479635},{"$f":"Z6*$AR35","v":0},{"$f":"AA6*$AR36","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16731.413396861404,"1",-84956.922208942939,30.002472049259723,200.02990597241296,800.13907676676536,19.790908096569183,610.06416984928364,"1",null,null,null,null,null,null,{"$f":"T7*$AR32","v":6722060.9996024258},"1",{"$f":"V7*$AR32","v":-5601717.4996686876},1120343.4999337376,1120343.4999337376,1120343.4999337376,1120343.4999337376,1120343.4999337376,"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14350.381517813541,"2",-72893.897648716811,25.002152510635483,100.02588160563482,700.12036552298378,29.822013931664969,608.57518197341415,"2","    Optimal",null,null,null,null,null,{"$f":"T8*$AR33","v":5724584.6620569592},"2",-4770487.2183807995,954097.44367615983,954097.44367615983,954097.44367615983,954097.44367615983,954097.44367615983,"2"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,null,null,-13143.100979139097,"3",-66739.308346407488,20.001629885301213,150.02065314339507,500.09602353041191,25.838102274476114,607.74412604586541,"3"," < Rates of",null,null,null,null,null,{"$f":"T9*$AR34","v":5189852.6995487781},"3",-4324877.2496239822,864975.44992479635,864975.44992479635,864975.44992479635,864975.44992479635,864975.44992479635,"3"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*Kappa/Gamma","v":0.32392149511086199},null,{"$f":"1/(1+Iota*Term*Kappa/Gamma)","v":0.50797918069655112},"1+iTk/g ",null,null,null,null,null,null,null,null,null,40420.471890057786,"L",-62748.947925832064,20.004972508175491,200.04398217232637,900.20493972251438,800.54639107937123,201.07590719306472,"L","    Change",null,null,null,null,null,{"$f":"T10*$AR35","v":208917.43534629577},"L",-278556.58046172769,69639.145115431922,69639.145115431922,69639.145115431922,-69639.145115431922,69639.145115431922,"L"]
[null,null,null,null,"  Term",null,null,null,{"$f":"IState!D11","v":0.51315811823070645},null,null,null,null,null,null,null,null,null,null,3777.1769281250017,"N",-22195.395702810376,4.9813363608153445,99.837140015623305,299.24106064665693,0,6738.1770810300968,"N",null,null,null,null,null,null,{"$f":"T11*$AR36","v":77092.818035258431},"N",-115639.22705288764,38546.409017629216,38546.409017629216,38546.409017629216,0,-38546.409017629216,"N"]
[null,null,null,null,"  Calculation",null,{"$f":"Term-(1/I89-1/NPV)/G87","v":7.106459864134683},null,{"$f":"(1-Iota/V0)^(-Term*V0)","v":0.50797957535083171},"       1      "]
[null,null,null,null,null,null,null,null,null,"(1 - i)T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T84:T88)","v":-27.24707563125412},"D",{"$f":"SUM(V84:V88)","v":-309534.47183270968},{"$f":"SUM(W84:W88)","v":99.992563314187251},{"$f":"SUM(X84:X88)","v":749.95756290939255},{"$f":"SUM(Y84:Y88)","v":3199.8014661893326},{"$f":"SUM(Z84:Z86)","v":75.451024302710266},{"$f":"SUM(AA84:AA87)","v":2027.4593850616279},null," < Demand",null,null,null,null,null,null,null,{"$f":"-SUM(AL91:AP91)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"FI","0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AI94:AI98)","v":0},"0",{"$f":"-AK91-SUM(AK94:AK98)","v":0},null,null,null,null,null,"0"]
[null,null,null,null,null,null,"T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Financial   ",{"$f":"AL93-AK94","v":-1.8767082262888524},"1",{"$f":"-SUM(AL94:AP94)","v":1.8767082262888524},0,{"$f":"(AI56-AI55)*(V0-Iota)*(E22+E23)","v":-0.57944666019540814},{"$f":"(AI57-AI55)*(V0-Iota)*(E22+E24)","v":-1.2972615660934443},null,null,"1"]
[null,null,null,null,null,null,7.1064551425815043,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"S0/V91","v":1.000058138267691},{"$f":"IF(W91>W56,W56/W91,1)","v":1},{"$f":"IF(X91>X56,X56/X91,1)","v":1},{"$f":"IF(Y91>Y56,Y56/Y91,1)","v":1},{"$f":"IF(Z91>Z56,Z56/Z91,1)","v":1},{"$f":"IF(AA91>AA56,AA56/AA91,1)","v":1},null," < Factors",null,null,null,null,"Intermediation >",{"$f":"AM93-AK95","v":-0.10198001489114672},"2",{"$f":"-SUM(AL95:AP95)","v":0.10198001489114672},{"$f":"-AM94","v":0.57944666019540814},0,{"$f":"(AI57-AI56)*(V0-Iota)*(E23+E24)","v":-0.68142667508655486},null,null,"2"]
[null,null,null,null,null,null,{"$f":"IState!F11","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,{"$f":"AN93-AK96","v":1.9786882411799991},"3",{"$f":"-SUM(AL96:AP96)","v":-1.9786882411799991},{"$f":"-AN94","v":1.2972615660934443},{"$f":"-AN95","v":0.68142667508655486},0,null,null,"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"L",{"$f":"-SUM(AL97:AP97)","v":0},null,null,null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"N",{"$f":"-SUM(AL98:AP98)","v":0},null,null,null,null,null,"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade   ",null,null,null,null,null,null,null,null,null,null,"      Monetary"]
[null,null,null,null,0,null,0,null,{"$f":"I29+DT*(V101-I$11*I29*3)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"AI91+AI101","v":0},null,{"$f":"-W63*W101-X63*X101-Y63*Y101-Z63*Z101-AA63*AA101","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null," < eXports  ( + )",null,null,null,null,"Balance >",{"$f":"AI103-AK101","v":0},null,{"$f":"-SUM(AL101:AP101)","v":0},{"$f":"AL$63*W101","v":0},{"$f":"AM$63*X101","v":0},{"$f":"AN$63*Y101","v":0},{"$f":"AO$63*Z101","v":0},{"$f":"AP$63*AA101","v":0},null,null," <   Transactions"]
[null,null,null,null,null,null,null,"A","0","1",2,3,"L","N",null,null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,null,null,"- NCF","PR","0","1",2,3,"L","N"]
[null,null,null,"0",0,"0",0,"0",{"$f":"I31+DT*(V103-I$11*I31*3)","v":103184.15587689757},-333.32417151479069,-749.97666536695522,-1066.6308690651804,-292,-2922,0,null,null,null,null,0,"0",{"$f":"-V101-SUM(V104:V108)","v":309552.4676306927},{"$f":"-W53","v":-99.997068370826923},{"$f":"-X53","v":-749.97396491959444},{"$f":"-Y53","v":-3199.8901502207809},{"$f":"-Z53","v":-876},{"$f":"-AA53","v":-8766},"0"," < Output  ( - )",null,null,null,null,null,{"$f":"AK103-AK103","v":0},"0",{"$f":"-SUM(AL103:AP103)","v":609257.91064535326},{"$f":"-AL101-SUM(AL104:AL108)","v":-183943.33867938709},{"$f":"-AM101-SUM(AM104:AM108)","v":-157824.25452871161},{"$f":"-AN101-SUM(AN104:AN108)","v":-144501.72489520095},{"$f":"-AO101-SUM(AO104:AO108)","v":-83085.650802356366},{"$f":"-AP101-SUM(AP104:AP108)","v":-39902.94173969738},"0"]
[null,null,null,"1",{"$f":"K_1+DT*(T104-T22)","v":167214.74972723535},"1",null,"1",-28320.578343757923,100.01829647657546,200.02891084644554,266.71249189352142,6.5969656550662528,203.34974641622534,1,null,null,null,"Cost of Sales   ",-16724.157307679689,"1",{"$f":"V$95*V84","v":-84961.86145722853},{"$f":"W$95*W84","v":30.002472049259723},200.02990597241296,800.13907676676536,19.790908096569183,610.06416984928364,"1",null,null,null,null,null,"Cost of Sales   ",{"$f":"AL103-AK104","v":-16722.280599453399},"1",-167221.05807993369,{"$f":"AL$63*W104","v":55191.653203601869},42095.142918584701,36133.953300091984,21793.481193521824,12006.827464133323,"1"]
[null,null,null,"2",{"$f":"K_2+DT*(T105-T23)","v":143439.04934568066},"2",null,"2",-24299.401725630916,83.352118345081877,100.02659539529583,233.37351228577629,9.9406891318908492,202.85532955333403,2,null,null,null,"Minus Sales >",-14346.999491260836,"2",{"$f":"V$95*V85","v":-72898.135573651351},25.002152510635483,100.02588160563482,700.12036552298378,29.822013931664969,608.57518197341415,"2",null,null,null,null,null,"Minus Sales >",{"$f":"AM103-AK105","v":-14346.897511245945},"2",-143477.35701746566,45993.214440628239,21049.871324377535,31617.14922670255,32839.599709189344,11977.522316567996,"2"]
[null,null,null,"3",{"$f":"K_3+DT*(T106-T24)","v":131336.638380816},"3",null,"3",-22247.691033073243,66.681533941164574,150.02000761503024,166.69820239665216,8.6126954301025247,202.57739506826564,3,null,null,null,null,-13136.492968587414,"3",{"$f":"V$95*V86","v":-66743.18845418164},20.001629885301213,150.02065314339507,500.09602353041191,25.838102274476114,607.74412604586541,"3"," < Rates of",null,null,null,null,null,{"$f":"AN103-AK106","v":-13138.471656828595},"3",-131363.25323837236,36794.402085396883,31570.983369264733,22584.13178972511,28452.56989964519,11961.166094340442,"3"]
[null,null,null,"L",null,"L",{"$f":"G35+DT*(G65-3*G35/Term+T107-T25)","v":-98854.496472598286},"L",-20917.576840654798,66.683980943806205,200.04397551784274,300.06829613146158,266.84964978294045,67.025029902557407,"L",null,null,null,"Consumption >",40423.318036466153,"L",{"$f":"V$95*V87","v":-62752.596040963901},{"$f":"W$95*W87","v":20.004972508175491},200.04398217232637,900.20493972251438,{"$f":"-Z101-SUM(Z103:Z106)-Z108","v":800.54897569728973},{"$f":"AA$95*AA87","v":201.07590719306472},"L","    Change",null,null,null,null,null,{"$f":"AO103-AK107","v":40423.318036466153},"L",-123508.96883882252,{"$f":"AL$63*W107","v":36800.551074792311},42098.105173874603,40652.886725499993,0,{"$f":"AP$63*AA107","v":3957.4258646556173},"L"]
[null,null,null,"N",null,"N",{"$f":"G36+DT*(G66-3*G36/Term+T108-T26)","v":-9231.9793686751764},"N",-7398.9079337806843,16.60456713672313,99.836950795162039,99.746951129033533,0,2246.1924990596176,"N",null,null,null,"Minus Wages   ",3784.3317310617495,"N",{"$f":"V$95*V88","v":-22196.686104667253},4.9813363608153445,99.837140015623305,299.24106064665693,{"$f":"Z$95*Z88","v":0},{"$f":"-AA101-SUM(AA103:AA107)","v":6738.5406149383725},"N",null,null,null,null,null,null,{"$f":"AP103-AK108","v":3784.3317310617495},"N",-43687.27347075913,9163.5178749677798,21010.15174261004,13513.603853181308,{"$f":"AO$63*Z108","v":0},0,"N"]
[]
[]
[null,null,null,null,null,null,0,null,{"$f":"I39+DT*I$11*3*(I29-I39)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"GPE!D12","v":0},null,{"$f":"GPE!F12","v":0},{"$f":"GPE!G12","v":0},{"$f":"GPE!H12","v":0},{"$f":"GPE!I12","v":0},{"$f":"GPE!J12","v":0},{"$f":"GPE!K12","v":0}]
[null,null,null,null,null,null,null,"B","0","1",2,3,"L","N",null,null,null,null,null,"r","R","0","1",2,3,"L","N"]
[null,null,null,null,null,"0",null,"0",{"$f":"I41+DT*I$11*3*(I31-I41)","v":103184.15587689757},-333.34872043566196,-749.98072583306293,-1066.6318313022105,-292,-2922,0,null,null,null,null,{"$f":"GPE!D14","v":0},"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766}]
[null,null,null,null,null,"1",null,"1",-28320.528296713037,100.03061851309178,200.0278010468987,266.7119203060256,6.5969600053565296,203.34433615987894,1,null,null,null,null,{"$f":"GPE!D15","v":-16991.26862202934},"1",{"$f":"GPE!F15","v":-84956.362480459618},{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600}]
[null,null,null,null,null,"2",null,"2",-24299.432217795245,83.359485263732125,100.02828699026699,233.37365903015973,9.9407103009444597,202.85217574596078,2,null,null,null,null,{"$f":"GPE!D16","v":-14578.352228175587},"2",{"$f":"GPE!F16","v":-72891.778018209588},{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600}]
[null,null,null,null,null,"3",null,"3",-22247.651053067038,66.693057896617702,150.01977670638388,166.69774007369139,8.6126902060791366,202.57316977604177,3,null,null,null,null,{"$f":"GPE!D17","v":-13347.810367601371},"3",{"$f":"GPE!F17","v":-66739.077699862319},{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600}]
[null,null,null,"     System State",null,"L",{"$f":"G45+DT*3*(G35-G45)/Term","v":-98855.909955038136},"L",-20917.623841306446,66.684456706711856,200.04400978549879,300.06828131778661,266.84963948761992,67.024741140460407,"L",null,null,null,null,{"$f":"GPE!D18","v":40425.709479359401},"L",{"$f":"GPE!F18","v":-62719.388562937711},{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200}]
[null,null,null,"     at time = t >",null,"N",{"$f":"G46+DT*3*(G36-G46)/Term","v":-9237.8715949869129},"N",-7398.9204680157982,16.605996793867927,99.836643905841925,99.746869159866847,0,2246.2055771776577,"N",null,null,null,null,{"$f":"GPE!D19","v":4491.721738446875},"N",{"$f":"GPE!F19","v":-22245.860869223437},{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766}]
[]
[]
[null,null,null,null,null,null,0,null,{"$f":"I49+DT*I$11*3*(I39-I49)","v":0},0,0,0,0,0,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1",2,3,"L","N",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",null,"0",{"$f":"I51+DT*I$11*3*(I41-I51)","v":103184.15587689757},-333.41210671363854,-749.98630873808804,-1066.6329269496825,-292,-2922,0,null,null,null,null,{"$f":"-SUM(T124:T128)","v":-9.1121157736324676E-2},0]
[null,null,null,null,null,"1",null,"1",-28320.470635329326,100.03490108718117,200.02659129126025,266.71132742242719,6.5969521653583056,203.33863553213368,1,null,null,null,null,{"$f":"AI72/(T7/T32-1)","v":-16721.343340619333},1]
[null,null,null,null,null,"2",null,"2",-24299.470457102194,83.345069890171274,100.03134272706862,233.37391145100023,9.9407346822678537,202.84905874758326,2,null,null,null,null,{"$f":"AI73/(T8/T33-1)","v":-14343.817073977294},2]
[null,null,null,null,null,"3",null,"3",-22247.611058392595,66.695920688415612,150.02020892029128,166.69731181778167,8.6126853623861006,202.56883619405914,3,null,null,null,null,{"$f":"AI74/(T9/T34-1)","v":-13133.612921385016},3]
[null,null,null,null,null,"L",{"$f":"G55+DT*3*(G45-G55)/Term","v":-98858.759101492062},"L",-20917.671370643307,66.683321042493731,200.04410276621044,300.06827016236809,266.84962778998778,67.024445760636112,"L",null,null,null,null,{"$f":"AI75/(T10/T35-1)","v":40420.636227214192},"L"]
[null,null,null,null,null,"N",{"$f":"G56+DT*3*(G46-G56)/Term","v":-9245.307694665009},"N",-7398.9323554301673,16.610417986686144,99.836164700856528,99.746774594491768,0,2246.2190237655877,"N",null,null,null,null,{"$f":"AI76/(T11/T36-1)","v":3778.2282299251851},"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M59+DT*T131","v":-863.78649693788395},{"$f":"N59+DT*T132","v":-8696.7109707565869},null,null,null,null,null,{"$f":"(T127-T25)/AO63*M11","v":-6.2771370363137659E-4},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T128-T26)/AP63*N11","v":3.7656966806540779E-2},"N"]

{"sheet":"Series","index":3,"n_rows":38,"n_cols":28,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":18.000316619873047},{"$f":"'1 DT'!AC23","v":749.97396491959444},{"$f":"'1 DT'!X56","v":749.9981136728519},{"$f":"'1 DT'!X91","v":749.95756290939255},{"$f":"-Iota","v":9.9999461459304495E-2},{"$f":"'1 DT'!T63","v":0.50805176395851026},{"$f":"'1 DT'!AM63","v":210.44424689371314},{"$f":"'1 DT'!AM54","v":210.44468328217462},{"$f":"'1 DT'!AM55","v":210.44520527361334},{"$f":"'1 DT'!AM58","v":210.44798095912213},{"$f":"'1 DT'!AM62","v":213.81587768612636},{"$f":"-Ull","v":863.78649066074695},{"$f":"-Unn","v":8696.7113473262543},{"$f":"-'1 DT'!AC25","v":800.54645798209344},{"$f":"-'1 DT'!AC26","v":6738.1825233339887},{"$f":"'1 DT'!AI94","v":-1.8767082262888524},{"$f":"'1 DT'!AI95","v":-0.10198001489114672},{"$f":"'1 DT'!AI96","v":1.9786882411799991}]
[]
["BOX:",null,"year","Y2","S2","D2","-i","G/$","P2","MC2","VMP1","VMPL","P*","-ZL1","-ZL2","-YL1","-YL2","Sector 1","Sector 2","Sector 3"]
[0,null,0,749.99999999995998,824.99999999995998,825.0000000000058,0.13367808404850634,0.37403288920456212,284.35233204763227,285.82496868250485,285.82496868234909,285.82496868231226,213.81587768612636,863.24504473090894,8725.9401023568425,799.99999999999989,6766.0000000000018,364.22406942630641,-685.52204102425924,321.29797159795282]
[{"$f":"1+A8","v":1},null,0.60999971628189087,743.3857968872835,796.48300903531015,788.19128938323024,0.12490031124118661,0.40247396343283798,263.85105961494435,261.77389279589426,265.67163887241526,265.93569524594943,213.81587768612636,863.34776297413305,8725.402915362205,800.12562621003929,6767.0554893139142,-4983.0197394019578,9032.7502378174177,-4049.7304984154598]
[2,null,1.2199991941452026,744.47919557478508,775.26926710108899,765.67095308681598,0.11642745295470025,0.43288082384993698,245.55197013891828,243.93967282924103,246.56440903862804,246.82878909640914,213.81587768612636,863.47660581510502,8721.9757878001838,800.25740282948982,6764.7147898599014,-3973.2859577321133,6670.2227560016308,-2696.9367982695167]
[3,null,1.8299986124038696,746.63457160334474,761.70964745091283,753.21192509144998,0.10985556535994645,0.45969034676131104,231.56627379846674,230.6768153922352,231.96940100284229,232.24150567588725,213.81587768612636,863.57341240171729,8716.7104081938596,800.35271322256438,6759.9417494285462,-2393.5479960951857,3665.5167018182051,-1271.9687057230194]
[4,null,2.4399981498718262,748.27690128084487,754.36920240642007,747.9380636795305,0.10562663634599234,0.47888894163868451,222.60346949868961,222.21957300109398,222.6722237676793,222.94109118265078,213.81587768612636,863.6395803185477,8711.2060463504749,800.4142148663293,6754.4792904813103,-1148.7153785375683,1549.4457377011145,-400.73035916354615,null,null,null,null,"b2","Z2","b1-2-3","U1-2-3"]
[5,null,3.0499975681304932,749.22588952283968,751.03259961343531,746.7264914967302,0.10322576725288979,0.4906756983209441,217.51155000811835,217.40167491777251,217.43759069419787,217.68463587903693,213.81587768612636,863.68319017690169,8706.426033669788,800.45276241489341,6749.50440585043,-382.12956126144229,398.57820178118652,-16.448640519744202,null,null,null,null,{"$f":"'1 DT'!AI33","v":954099.45444166893},{"$f":"'1 DT'!AR8","v":5283.7043474656111},{"$f":"SUM('1 DT'!AM42:AM46)","v":3047603.2854441111},{"$f":"SUM('1 DT'!AM7:AM11)","v":13731.797071167037}]
[6,null,3.6599969863891602,749.69796804934685,749.86889939638945,747.28825446704661,0.1019691070136417,0.49721593578855222,214.82794645634041,214.84268815700807,214.71454587397398,214.93293965439597,213.81587768612636,863.71221050563918,8702.7503469763215,800.47756057405115,6745.5398169307418,21.688423590153345,-108.37188999358995,86.683466403436597,null,null,null,null,"INITIAL","INITIAL"]
[7,null,4.2700028419494629,749.9067790546269,749.67281381934151,748.30480428955707,0.10133411163513051,0.50068010741189994,213.45209383390579,213.51076015031472,213.3443934229885,213.53112717884284,213.81587768612636,863.73233294705312,8700.1834175581153,800.49465432903685,6742.6746872634558,202.37849793593961,-268.10728558108997,65.728787645150319,null,null,null,"Q1","s","d","S","D"]
[8,null,4.8800168037414551,749.98619836191847,749.78333663695048,749.19583064929463,0.1009951582106563,0.50259439526820704,212.70300724338944,212.76824865996022,212.61453013147451,212.76576870980062,213.81587768612636,863.74655179962383,8698.5447673980543,800.50701034637916,6740.7719345542691,263.86015272049684,-274.87314572970297,11.012993009206127,null,null,null,600,206.96816755028343,216.05366581381699,{"$f":"$Y$13/($Z$13-X16)","v":203.70616581679405},{"$f":"$AA$13/($AB$13+X16)","v":212.64627668886922}]
[9,null,5.4900307655334473,750.02345750788845,749.92982855180435,749.76287050367785,0.10078696918084229,0.5037832316377886,212.23129830254385,212.28987245598964,212.16199347266192,212.28369266567967,213.81587768612636,863.75668914816447,8697.6013738450329,800.51614168841513,6739.6146067826367,267.63330156679069,-231.6776057047515,-35.955695862039228,null,null,null,{"$f":"20+X16","v":620},207.8557373966128,215.75258342707133,204.57974677579071,212.34994268186728]
[10,null,6.1000447273254395,750.04613126509412,750.02743247459364,750.0384734120521,0.10064581338853107,0.5045771434791364,211.90708740616347,211.95678318357227,211.85252417715489,211.9498660380566,213.81587768612636,863.76411336614547,8697.1238050161355,800.52311176058049,6738.9769577907318,248.47096026570512,-185.4052653519241,-63.065694913781002,null,null,null,640,208.75095260345537,215.45233902150576,205.46085259764365,212.05443344021805]
[11,null,6.7100586891174316,750.05692127187558,750.07607307877834,750.16214119827532,0.10055552222535247,0.50506353636168444,211.70361421953433,211.74582183521184,211.65941430470087,211.73492840974595,213.81587768612636,863.76941387787269,8696.9292432831407,800.5268974297943,6738.6335416166194,222.61630874096699,-151.01174399789537,-71.604564743071649,null,null,null,660,209.65391238165952,215.15292910354196,206.34958092955034,211.75974552544045]
[12,null,7.3200726509094238,750.06290251166774,750.09427477329018,750.17673129885782,0.10048306225874315,0.50543553108464179,211.54344540656223,211.57985405577858,211.50696176154599,211.56471604712377,213.81587768612636,863.77285653390288,8696.8927564299429,800.52968454660015,6738.4924844259394,194.43031682172742,-126.36861076441517,-68.06170605731225,null,null,null,680,210.5647176660913,214.85435019899438,207.24603111555393,211.46587551814054]
[13,null,7.930086612701416,750.06393219245638,750.09249488879834,750.12583840519642,0.10041275154385487,0.50579315177528628,211.38842152425266,211.42008723890683,211.35782067477012,211.40199435023558,213.81587768612636,863.77492573260031,8696.9188633922186,800.53279768060997,6738.4840355659635,167.68836847081798,-107.52731661827877,-60.161051852539202,null,null,null,700,211.48347115324634,214.55659885293611,208.15030423356225,211.17282001787908]
[14,null,8.54010009765625,750.05684968514379,750.07719075860962,750.07192462079911,0.10034637619382059,0.50613576533626436,211.24253570109366,211.26991386672154,211.21664070372665,211.25180861367011,213.81587768612636,863.77619196858723,8696.9518083617277,800.53522078848721,6738.5157494343111,143.41915123406892,-92.166100987252932,-51.253050246815995,null,null,null,720,212.41027733985084,214.25967162956539,209.0625031333405,210.88057564304049]
[15,null,9.1501140594482422,750.04787287714771,750.06276147062965,750.03842503606324,0.10029024695566635,0.50642942847988948,211.11867079864518,211.14225335367161,211.09680063096496,211.12624655215319,213.81587768612636,863.77718105045881,8696.9751611040065,800.53656691668618,6738.530195330387,121.44617466357143,-79.179243904068585,-42.266930759502841,null,null,null,740,213.3452425624817,213.96356511207358,209.98273247550688,210.58913903070268]
[16,null,9.7601280212402344,750.03997402916048,750.05401103409565,750.01339005528257,0.10024301741871944,0.50667977746207793,211.01293664294397,211.03317270366006,210.99473132288034,211.01959039513173,213.81587768612636,863.77809148107951,8696.9912213558637,800.5376121402021,6738.5323386778127,101.38807280223025,-67.552292471677774,-33.835780330552481,null,null,null,760,214.28847503823803,213.6682759025141,210.9110987715631,210.29850683650824]
[17,null,10.370141983032227,750.03156966865754,750.04845863905916,749.99453650501289,0.10020319534391864,0.50689320754934519,210.92294251301971,210.94010815519974,210.90809682260695,210.92876685709655,213.81587768612636,863.77892831242923,8696.9987671305316,800.53857644696313,6738.5282961256617,83.329527922100056,-56.843310484426979,-26.48621743767308,null,null,null,780,215.24008490649604,213.37380062167236,211.84771042499125,210.00867573453624]
[18,null,10.980155944824219,750.02289065546029,750.04448750649442,749.98146922477565,0.10016916790655839,0.50707769463774988,210.8454564458944,210.85979446021267,210.83364368064684,210.85082269085632,213.81587768612636,863.77969371760685,8696.9968018356594,800.53944276484128,6738.5170778661222,67.291390578287505,-46.989471224721925,-20.30191935356558,null,null,null,800,216.20018427178161,213.08013590893697,212.79267777345049,209.71964241717563]
[19,null,11.590169906616211,750.01459408895516,750.04111030107083,749.9725490264367,0.10013973457844005,0.50723923964553341,210.77788891385416,210.78967387723549,210.76874451090822,210.78316331931305,213.81587768612636,863.78041600440451,8696.986224345801,800.54023787352799,6738.4986961460127,53.310367875782269,-38.099721561477004,-15.210646314305261,null,null,null,820,217.1688872477954,212.7872784221718,213.74611313210846,209.43140359499921]
[20,null,12.200183868408203,750.00703488159888,750.03766611178662,749.96635455443197,0.10011419086948803,0.50738114108088939,210.71878055698173,210.72831444125109,210.71192222830811,210.72414183040442,213.81587768612636,863.78111681530652,8696.9687120183153,800.54099040779147,6738.4744151887808,41.354716015572656,-30.288669237460443,-11.066046778112213,null,null,null,840,218.14631000262676,212.49522483758926,214.70813083814247,209.14395599663894]
[21,null,12.810197830200195,750.0003665344484,750.03386184121166,749.96197251118429,0.10009206576679386,0.50750550344196454,210.66718652489752,210.6747798497027,210.66223875458621,210.67266355133512,213.81587768612636,863.78180372830684,8696.9460136654016,800.54171374945111,6738.4457994129853,31.31814166397902,-23.600115712892009,-7.7180259510870126,null,null,null,860,219.13257080519421,212.20397184962457,215.67884729644805,208.85729636866222]
[22,null,13.420211791992188,749.99462472909545,750.02967348041125,749.95888135213886,0.10007300138897479,0.50761391735728656,210.6223892095075,210.62834282651488,210.61900179323433,210.62792934698132,213.81587768612636,863.78247533691865,8696.9197197317699,800.54241061293112,6738.4143171063497,23.041592282933973,-18.001374210966183,-5.0402180719677885,null,null,null,880,220.1277900729514,211.91351617081096,216.6583810265931,208.57142147544897]
[23,null,14.03022575378418,749.98977192213533,750.02521238060672,749.95679063287639,0.10005669577067988,0.50770775134965662,210.58377410946684,210.58836618944522,210.58163296360425,210.58929078543815,213.81587768612636,863.78312616696155,8696.8911981875863,800.54307846749475,6738.381239074246,16.33650658703365,-13.406074441197264,-2.9304321458363862,null,null,null,900,221.13209042089898,211.62385453165606,217.64685271105719,208.28632809907015]
[24,null,14.640239715576172,749.98573132017736,750.02063081026677,749.95552037908374,0.10004286945723084,0.50778831189134244,210.55076077262731,210.5542397156822,210.54959235248413,210.55616176922058,213.81587768612636,863.78374968243475,8696.8615857810746,800.5437128974213,6738.3476208534194,11.003635693987269,-9.7000063413850235,-1.3036293526022447,null,null,null,920,222.14559671194425,211.33498368051917,218.64438524479755,208.00201303916674]
[25,null,15.250253677368164,749.98241019088891,750.01607089608808,749.95493303763874,0.1000312508124177,0.5078569084826412,210.52277410186281,210.52535612955705,210.52234552019917,210.52797660656202,213.81587768612636,863.78433990718418,8696.8318010739549,800.54430947775347,6738.3143112474045,6.846480961279882,-6.7607309880180697,-8.5749973261813217E-2,null,null,null,940,223.16843610865206,211.0469003834896,219.65110378618431,207.7184731128302]
[26,null,15.860267639160156,749.97971346386385,750.01164420527334,749.95490430068799,0.10002157371622755,0.50791485691756377,210.49924205474585,210.50111181462893,210.49935873276135,210.50417933320679,213.81587768612636,863.78489217126491,8696.8025653257118,800.54486469937081,6738.2819710558379,3.6798124083816477,-4.4696306332009872,0.78981822481933928,null,null,null,960,224.2007381264321,210.75960142426607,220.6671358093495,207.4357051544836]
[27,null,16.470281600952148,749.97755064864305,750.00742878679284,749.9553157177105,0.10001358121440029,0.50796345353153838,210.47960570769786,210.48091851097541,210.48010783570112,210.48422889503067,213.81587768612636,863.78540334015656,8696.7744255313955,800.54537631603728,6738.2510950311244,1.3343846071800078,-2.7180056820658987,1.3836210748858906,null,null,null,980,225.24263468820899,210.47308360403684,221.6926111579956,207.15370601576379]
[28,null,17.080295562744141,749.97583884189135,750.00347397577298,749.95605651456572,0.10000703078721673,0.50800394231946555,210.4633323565869,210.46421712936038,210.46409093029692,210.46760965316292,213.81587768612636,863.78587176500514,8696.7477776623946,800.54584336996595,6738.2220342335377,-0.3409499837641593,-1.40937786906591,1.7503278528300694,null,null,null,1000,226.29426018062406,210.18734374136122,222.72766210071137,206.87247256540462]
[29,null,17.690309524536133,749.97450371094237,749.99980724016302,749.95702744795369,0.10000169893994171,0.50803748642795066,210.44992679427799,210.45048921490968,210.45083963395908,210.45384143792865,213.81587768612636,863.78629710020357,8696.7228893694682,800.5462660579467,6738.195017798158,-1.4787597134725694,-0.45974661660955057,1.9385063300821201]
[30,null,18.000316619873047,749.97396491959444,749.9981136728519,749.95756290939255,9.9999461459304495E-2,0.50805176395851026,210.44424689371314,210.44468328217462,210.44520527361334,210.44798095912213,213.81587768612636,863.78649066074695,8696.7113473262543,800.54645798209344,6738.1825233339887,-1.8767082262888524,-0.10198001489114672,1.9786882411799991]

{"sheet":"GPE","index":4,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,0,null,{"$f":"F37/F$26","v":0},0,0,0,0,0,null," - MPT"]
[null,null,null,"r","R","0","1",2,3,"L","N"]
[null,null,"VALUE",{"$f":"-F37","v":0},"0",{"$f":"F39/F$26","v":309552.4676306927},{"$f":"-G12-SUM(G15:G19)","v":-100},{"$f":"-H12-SUM(H15:H19)","v":-750},{"$f":"-I12-SUM(I15:I19)","v":-3200},{"$f":"-J12-SUM(J15:J19)","v":-876},{"$f":"-K12-SUM(K15:K19)","v":-8766},"0","VALUE"]
[null,null,"CAPITAL",{"$f":"G39-F40","v":-16991.26862202934},"1",-84956.362480459618,30,200,800,20,600,"1","CAPITAL"]
[null,null,"GENERAL",{"$f":"H39-F41","v":-14578.352228175587},"2",-72891.778018209588,25,100,700,30,600,"2","GENERAL",null,null,"Experimenters are invited to change "]
[null,null,"NON_DUR",{"$f":"I39-F42","v":-13347.810367601371},"3",-66739.077699862319,20,150,500,26,600,"3","NON_DUR",null,null,"any data set in red type that"]
[null,null,"BOURGS",{"$f":"J39-F43","v":40425.709479359401},"L",-62719.388562937711,20,200,900,800,200,"L","BOURGS",null,null,"appears within the marquee."]
[null,null,"PRLTRT",{"$f":"K39-F44","v":4491.721738446875},"N",-22245.860869223437,5,100,300,0,6766,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,"Interest rate",null,"0","1",2,3,"L","N"]
[null,null,null,0.1,"P",2,1869.0399358294858,213.81587768612636,45.883114302289371,1118.5929953488951,20,null,"Prices"]
[]
[null,null,null,null,null,null,null,null,null,"Investment Fractions"]
[null,null,null,null,null,null,null,null,null,0.9,{"$f":"1-J29","v":9.9999999999999978E-2}]
[null,null,null,null,null,null,null,null,null,"L","N"]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,null,null,{"$f":"-SUM(G37:K37)","v":0},{"$f":"G$26*G12","v":0},{"$f":"H$26*H12","v":0},{"$f":"I$26*I12","v":0},{"$f":"J$26*J12","v":0},{"$f":"K$26*K12","v":0},null," - MPT"]
[null,null,null,null,"PR","0","1",2,3,"L","N"]
[null,null,null,null,"0",{"$f":"-F37-SUM(F40:F44)","v":619104.9352613854},-186903.99358294858,-160361.90826459476,-146825.96576732601,-85013.067646516021,-40000,"0","VALUE"]
[null,null,"% return  >",{"$f":"D15/F40","v":9.9999977199691281E-2},"1",{"$f":"-SUM(G40:K40)","v":-169912.72496091924},{"$f":"G$26*G15","v":56071.198074884574},42763.175537225274,36706.491441831495,22371.859906977901,12000,"1","CAPITAL"]
[null,null,"on asset",{"$f":"D16/F41","v":9.9999976846042019E-2},"2",{"$f":"-SUM(G41:K41)","v":-145783.55603641918},46725.998395737144,21381.587768612637,32118.180011602559,33557.789860466852,12000,"2","GENERAL"]
[null,null,"turnover",{"$f":"D17/F42","v":9.9999961249306463E-2},"3",{"$f":"-SUM(G42:K42)","v":-133478.15539972464},37380.798716589714,32072.381652918953,22941.557151144687,29083.417879071272,12000,"3","NON_DUR"]
[null,null,null,null,"L",{"$f":"-SUM(G43:K43)","v":-125438.77712587542},{"$f":"G$26*G18","v":37380.798716589714},42763.175537225274,41294.802872060434,null,{"$f":"K$26*K18","v":4000},"L","BOURGS"]
[null,null,null,null,"N",{"$f":"-SUM(G44:K44)","v":-44491.721738446875},9345.1996791474285,21381.587768612637,13764.934290686811,{"$f":"J$26*J19","v":0},null,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Utility","index":5,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"E","0","1",2,3,"L","N"]
[null,null,"VALUE",null,"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766},"0","VALUE"]
[null,null,"CAPITAL",null,"1",null,{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600},"1","CAPITAL"]
[null,null,"GENERAL",null,"2",null,{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600},"2","GENERAL"]
[null,null,"NON_DUR",null,"3",null,{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600},"3","NON_DUR"]
[null,null,"BOURGS",null,"L",null,{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200},"L","BOURGS"]
[null,null,"PRLTRT",null,"N",null,{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,"P",{"$f":"GPE!F26","v":2},{"$f":"GPE!G26","v":1869.0399358294858},{"$f":"GPE!H26","v":213.81587768612636},{"$f":"GPE!I26","v":45.883114302289371},{"$f":"GPE!J26","v":1118.5929953488951},{"$f":"GPE!K26","v":20}]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Sectors' Production and Utility Tradeoffs, physical units/year"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,"z","U","0","1",2,3,"L","N"]
[null,null,"VALUE",0,"0",{"$f":"-F11-(G23*(G37+G11)+H23*(H37+H11)+I23*(I37+I11)+J23*(J41+J15)+K23*(K42+K16))/F23","v":-1747827.2771790111},{"$f":"IF(G11<0,D38/G23-G11,0)","v":709.02212843395512},{"$f":"IF(H11<0,D39/H23-H11,0)","v":5283.7043474656111},{"$f":"IF(I11<0,D40/I23-I11,0)","v":22353.652590158701},{"$f":"-J11","v":876},{"$f":"-K11","v":8766},"0","VALUE"]
[null,null,"CAPITAL",1138286.6798469364,"1",null,{"$f":"IF(G12>0,$D38/G$23-G12,0)","v":579.02212843395512},5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1","CAPITAL"]
[null,null,"GENERAL",969377.97422276635,"2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2","GENERAL"]
[null,null,"NON_DUR",878829.23110059253,"3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3","NON_DUR"]
[null,null,"BOURGS",70745.464026522342,"L",null,{"$f":"IF(G15>0,$D41/G$23-G15,0)","v":17.851231892016948},130.87095678822328,641.86273321452472,{"$f":"IF(J15>0,-$D41/J$23-J15,0)","v":-863.24504473090894},{"$f":"IF(K15>0,$D41/K$23-K15,0)","v":3337.273201326117},"L","BOURGS"]
[null,null,"PRLTRT",39198.802047136865,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,{"$f":"IF(J16>0,$D42/J$23-J16,0)","v":0},{"$f":"IF(K16>0,-$D42/K$23-K16,0)","v":-8725.9401023568425},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"IState","index":6,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless / year"]
[]
[]
[]
[]
[]
[null,null,null,"NPV",null,"Investment Term"]
[null,null,null,{"$f":"(1-D14)^-F11","v":0.51315811823070645},null,7,"yrs."]
[]
[null,null,null,"n",null,"(1-1/NPV)/T  ",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,-0.1,null,{"$f":"(1-1/D11)/F11","v":-0.13553101428571446},"V",1,0.1,0.33333333333333331,1,1,1]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT","+ XPT; "]
[null,null,null,null,null,null,null,0,0,0,0,0,0," - MPT"]
[null,null,null,"e -",null,"e +","E","0","1",2,3,"L","N"]
[null,"VALUE","0",null,null,null,"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766},"0"]
[null,"CAPITAL","1",{"$f":"GPE!D15","v":-16991.26862202934},null,null,"1",{"$f":"GPE!F15","v":-84956.362480459618},{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600},"1"]
[null,"GENERAL","2",{"$f":"GPE!D16","v":-14578.352228175587},null,null,"2",{"$f":"GPE!F16","v":-72891.778018209588},{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600},"2"]
[null,"NON_DUR","3",{"$f":"GPE!D17","v":-13347.810367601371},null,null,"3",{"$f":"GPE!F17","v":-66739.077699862319},{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600},"3"]
[null,"BOURGS","L",null,null,{"$f":"GPE!D18","v":40425.709479359401},"L",{"$f":"GPE!F18","v":-62719.388562937711},{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200},"L"]
[null,"PRLTRT","N",null,null,{"$f":"GPE!D19","v":4491.721738446875},"N",{"$f":"GPE!F19","v":-22245.860869223437},{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766},"N"]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H24/H$14/3","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"A","0","1",2,3,"L","N"]
[null,null,"0",null,null,null,"0",{"$f":"H26/H$14/3","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,"1",{"$f":"D27/D14","v":169912.6862202934},null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,"2",{"$f":"D28/D14","v":145783.52228175587},null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,"3",{"$f":"D29/D14","v":133478.10367601371},null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,"L",null,null,{"$f":"F30/F14/3","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,"N",null,null,{"$f":"F31/F14/3","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H43","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H45","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F49","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F50","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H53","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H55","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F59","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F60","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!J41/L14","v":-863.24504473090894},{"$f":"Utility!K42/M14","v":-8725.9401023568425}]

{"sheet":"Module1","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Module2","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}