{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Read Me","GPE","Utility","IState","Econ 1","Econ 2","Econ 3","Global","Financial"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":1,"defined_names":22,"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":"Read Me","index":0,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,"This workbook embodies a certain SFEcon theory of economic adjustment "]
[null,null,"explicated at:"]
[]
[null,null,"www.sfecon.com"]
[]
[]
[null,null,"The workbook is written Excel 2013. "]
[null,null,"It contains VBasic programs that will alert anti-virus software. "]
[null,null,"Upon opening the workbook, ‘editing’ and ‘content’ must be ‘enabled’ "]
[null,null,"when your security settings offer those options."]
[]
[null,null,"Essentially the same workbook is also available in Excel 2003."]
[null,null,"It can be downloaded from the EXEMPLARS page at sfecon.com."]
[]
[]
[null,null,"The theory exercised here is challenging. Understanding what this program "]
[null,null,"does requires access to the companion.pdf available at:"]
[]
[null,null,"http://www.sfecon.com/Economic%20Calculation.pdf"]
[]
[]
[]
[null,null,"If tutoring is required, please contact:"]
[]
[null,null,"inquiries@sfecon.com"]

{"sheet":"GPE","index":1,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"General Price Equilibrium"]
[]
[]
[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":"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,"Experimenters are invited to change "]
[null,null,"NON_DUR",{"$f":"I39-F42","v":-13347.810367601371},"3",-66739.077699862319,20,150,500,26,600,"3","NON_DUR",null,"any data set in red type that"]
[null,null,"BOURGS",{"$f":"J39-F43","v":40425.709479359401},"L",-62719.388562937711,20,200,900,800,200,"L","BOURGS",null,"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":2,"n_rows":70,"n_cols":13,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[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,null,"E","0","1",2,3,"L","N"]
[null,null,"VALUE",null,"0",309552.4676306927,-100,-750,-3200,-876,-8766,"0","VALUE"]
[null,null,"CAPITAL",null,"1",null,30,200,800,20,600,"1","CAPITAL"]
[null,null,"GENERAL",null,"2",null,25,100,700,30,600,"2","GENERAL"]
[null,null,"NON_DUR",null,"3",null,20,150,500,26,600,"3","NON_DUR"]
[null,null,"BOURGS",null,"L",null,20,200,900,800,200,"L","BOURGS"]
[null,null,"PRLTRT",null,"N",null,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,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,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,null,null,{"$f":"-SUM(G37:G42)","v":-2265.7219623354422},{"$f":"-SUM(H37:H42)","v":-19015.501418632648},{"$f":"-SUM(I37:I42)","v":-86639.005280995014},{"$f":"-SUM(J37:J42)","v":-2606.6213835304197},{"$f":"-SUM(K37:K42)","v":-150902.02735748404}]
[null,null,null,"z","U","0","1",2,3,"L","N"]
[null,null,"VALUE",0,"0",{"$f":"-F13-(G25*(G37+G13)+H25*(H37+H13)+I25*(I37+I13)+J25*(J41+J17)+K25*(K42+K18))/F25","v":-1747827.2771790111},{"$f":"IF(G13<0,D38/G25-G13,0)","v":709.02212843395512},{"$f":"IF(H13<0,D39/H25-H13,0)","v":5283.7043474656111},{"$f":"IF(I13<0,D40/I25-I13,0)","v":22353.652590158701},{"$f":"-J13","v":876},{"$f":"-K13","v":8766},"0","VALUE"]
[null,null,"CAPITAL",1138286.6798469364,"1",null,{"$f":"IF(G14>0,$D38/G$25-G14,0)","v":579.02212843395512},5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1","CAPITAL"]
[null,null,"GENERAL",969377.97422276635,"2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2","GENERAL"]
[null,null,"NON_DUR",878829.23110059253,"3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3","NON_DUR"]
[null,null,"BOURGS",70745.464026522342,"L",null,{"$f":"IF(G17>0,$D41/G$25-G17,0)","v":17.851231892016948},130.87095678822328,641.86273321452472,{"$f":"IF(J17>0,-$D41/J$25-J17,0)","v":-863.24504473090894},{"$f":"IF(K17>0,$D41/K$25-K17,0)","v":3337.273201326117},"L","BOURGS"]
[null,null,"PRLTRT",39198.802047136865,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,{"$f":"IF(J18>0,$D42/J$25-J18,0)","v":0},{"$f":"IF(K18>0,-$D42/K$25-K18,0)","v":-8725.9401023568425},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,"h","H","0","1",2,3,"L","N"]
[null,null,null,null,"0",null,{"$f":"SIGN(G37)","v":1},1,1,0,0,"0"]
[null,null,"CAPITAL",{"$f":"G62-F63","v":6},"1",{"$f":"-SUM(G63:K63)","v":-5},1,1,1,{"$f":"SIGN(J38)","v":1},1,"1","CAPITAL"]
[null,null,"GENERAL",{"$f":"H62-F64","v":6},"2",{"$f":"-SUM(G64:K64)","v":-5},1,1,1,1,1,"2","GENERAL"]
[null,null,"NON_DUR",{"$f":"I62-F65","v":6},"3",{"$f":"-SUM(G65:K65)","v":-5},1,1,1,1,1,"3","NON_DUR"]
[null,null,"BOURGS",{"$f":"J66-F66","v":3},"L",{"$f":"J66-SUM(G66:K66)","v":-4},{"$f":"SIGN(G41)","v":1},1,1,-1,1,"L","BOURGS"]
[null,null,"PRLTRT",{"$f":"K67-F67","v":2},"N",{"$f":"K67-SUM(G67:K67)","v":-3},1,1,1,0,-1,"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":3,"n_rows":68,"n_cols":14,"rows_kept":68,"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,{"$f":"(1-D14)^-F11","v":0.51315811823070645},null,7,"yrs."]
[]
[null,null,null,"i",null,"(1-1/NPV)/T  ",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,{"$f":"-GPE!D26","v":-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,{"$f":"H38","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H40","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,{"$f":"F44","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F45","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H48","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H50","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,{"$f":"F54","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F55","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":"Econ 1","index":4,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",9.9977969482918816E-2," -i",null,null,"Economy #1:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",6.7521913501487782]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,6.5486701814165826E-4,0.21662427352322311,-31.366592645334777,109.76897103566398,0.71976478606950423,22.085205674542294,"  + XPT / - MPT",null,null,null,null,null,null,null,null,2.3918932976898862E-4,0.72208091091866544,-31.366587444674938,36.589655205297589,0.23992163035156988,7.3617295469276804]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",-1.3229464238975197E-3,"0",308548.15943074063,-100.04165398978398,-743.4401502304072,-3220.6945543677612,-876,-8766,"0","OUTPUT ( - )",null,null,null,-452125.9622473655,null,0,"0",102849.38646617471,-333.4718446174702,-743.44000792196834,-1073.5647906175127,-292,-2922,"0"]
[null,null,null,"CAPITAL",-17151.653425954246,"1",-84764.808932639964,29.958178177116775,209.31642569339837,768.17180779008424,19.815779299338789,591.67232711723034,"1","CAPITAL",null,null,null,171556.13080995966,null,0,"1",-28254.937132991334,99.860453299426894,209.31638624163313,256.05726255185908,6.6052619504368586,197.22415226257488,"1","CAPITAL"]
[null,null,null,"GENERAL",-14393.317958736929,"2",-72010.360446032631,24.807346546545304,106.55917641115111,666.5053715445232,29.580675652878476,578.23179953772512,"2","GENERAL",null,null,null,143966.38388938087,null,0,"2",-24003.454043882219,82.691040874182633,106.55921186574167,222.16844874158198,9.8602259111957853,192.74394257419914,"2","GENERAL"]
[null,null,null,"NON_DUR",-13657.197336942407,"3",-67030.479635536176,20.06295860718312,158.02684936327609,479.30194237554144,26.016811192187099,602.46624260099179,"3","NON_DUR",null,null,null,136603.44754802494,null,0,"3",-22343.493483478323,66.876461388086582,158.0268188986754,159.76732028526607,8.6722710783514589,200.8220627417779,"3","NON_DUR"]
[null,null,null,"BOURGS",40547.496338139659,"L",-62549.471809447525,19.995581635061249,200.5627977293714,897.945759505463,799.86696906952614,199.31852279382795,"L","BOURGS",null,null,null,0,null,-101068.89095218938,"L",-20849.823145433624,66.651906424784258,200.56273682022646,299.31521499206178,266.62231942966412,66.439593040985102,"L","BOURGS"]
[null,null,null,"PRLTRT",4654.6737064403496,"N",-22193.039261951337,5.0009647503542638,100.34149367854486,299.00070211648585,0,6772.2259022756825,"N","PRLTRT",null,null,null,0,null,-11602.595059135718,"N",-7397.6788995785464,16.669901720070502,100.34144154036666,99.666888841446138,0,2257.4085198335333,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2,1869.040976216739,213.81599764895739,45.88314042955254,1118.5937429883911,20]
[null,null,null,null,null,null,2.0201757470295751,1883.1322426577472,215.036918476778,46.285276606062908,1127.1538809835913,20.152363351528617,"< Prices",null,null,null,null,null,null,null,null,2.6297886723659149E-4,0.72208274821875773,-31.366581732922935,36.589653264866548,0.23992166793332015,7.3617233972922644]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",2.0201747836728972,1883.1318782140236,215.03687222470498,46.285264442427909,0,0,"0","MCP",null,null,null,null,null,0,"0",102849.38645449316,-333.47122197990876,-743.43984124122937,-1073.5647249661788,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.0000000169724517,"1",2.0201758732726138,1883.1323971993766,215.03693019412296,46.285278137170067,1127.1537859375126,20.152363850623491,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938020320737,99.860192169376759,209.31634012603126,256.05725530383882,6.6052643075418134,197.22419890591854,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999999290933606,"2",2.0201758286138403,1883.1323424059203,215.03690411644263,46.285277340124772,1127.1538543789134,20.15236406688982,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.454651263743,82.690826886186187,106.55925348516611,222.16843963700251,9.8602266601129429,192.74395272774106,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999994554463933,"3",2.0201757457746639,1883.1321978603876,215.03691410767203,46.285272917290605,1127.15379405407,20.152363856291633,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.49377651155,66.876336666653501,158.02678327050879,159.76732692771236,8.6722718132515269,200.82204317262182,"3","NON_DUR"]
[null,null,null,"BOURGS",1.0000001829053868,"L",2.0201786517471403,1883.1333684174569,215.03723283963407,46.285364561938756,1127.1512171854176,20.152339597200513,"L","BOURGS",null,null,null,null,"BOURGS",-101068.65660652307,"L",-20849.822291559944,66.651846597864449,200.56266552313818,299.3151737903695,266.62231555115989,66.439685245368096,"L","BOURGS"]
[null,null,null,"PRLTRT",1.0000022153026684,"N",2.020182873473134,1883.1352926091008,215.03772185635034,46.285408282889662,0,20.152369015154321,"N","PRLTRT",null,null,null,null,"PRLTRT",-11602.496438516824,"N",-7397.6779778160144,16.669936911609767,100.3413805693077,99.666876042388409,0,2257.4083965510531,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9080861.8832867704,-2265.7219623354417,-19015.501418632644,-86639.005280995043,-2606.7687264711631,-150895.86099645935,null,null,null,null,null,null,null,null,null,2.8930594078291935E-4,0.72209188799121649,-31.36657559033948,36.589651241160027,0.23992170711886507,7.3617169260195974]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-18344936.938741244,"0",-1743038.8621723074,709.022128433955,5283.7043474656102,22353.652590158701,876,8766,"0",null,null,null,null,null,null,0,"0",102849.38644214286,-333.47006772715662,-743.43964768460125,-1073.5646561518899,-292,-2922,"0"]
[null,null,null,"CAPITAL",6897894.9844619939,"1",-2753578.5249523413,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938950606429,99.859707310889263,209.31628669566655,256.05724770036301,6.6052667785956682,197.22424779695194,"1","CAPITAL"]
[null,null,null,"GENERAL",5872338.7804068001,"2",-2344423.3930386375,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.4552890956,82.690425072191715,106.55930193396922,222.1684300971273,9.8602274456524306,192.74396338756966,"2","GENERAL"]
[null,null,null,"NON_DUR",5327101.7580327038,"3",-2124793.7319576843,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.494083562182,66.87610659308838,158.02674196627686,159.76733388457839,8.6722725836439363,200.82202264927321,"3","NON_DUR"]
[null,null,null,"BOURGS",173263.92942008851,"L",-78567.943483454583,17.851231892016902,130.870956788223,641.86273321452495,-863.09770187136098,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-101068.31640245006,"L",-20849.821396270989,66.651736293306485,200.56258278591559,299.3151305978829,266.6223114849887,66.43978189417993,"L","BOURGS"]
[null,null,null,"PRLTRT",74337.486419659428,"N",-36459.427682346082,15.9726936785544,83.329706246975903,554.318688763919,0,-8732.1064688187817,"N","PRLTRT",null,null,null,null,"PRLTRT",-11602.35360456287,"N",-7397.6770119135444,16.670000569689847,100.34130989311271,99.666862630778141,0,2257.4082673459998,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Econ 2","index":5,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",0.10410468337317748," -i",null,null,"Economy #2:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",7.7397541593733452]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,-5.6736637275207613E-3,-1.7026008260327643,51.617156902387933,31.684777482414574,-5.2397621646130972,-171.38837552690666,"  + XPT / - MPT",null,null,null,null,null,null,null,null,-2.0673476489277828E-3,-5.6753360744037842,51.617147067069055,10.561592059539274,-1.7465876208846147,-57.129414703105567]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",1.1870972979522776E-2,"0",317452.18910558318,-100.04165398978398,-843.23102341381946,-3220.6945543677612,-876,-8766,"0","OUTPUT ( - )",null,null,null,-486645.33165710821,null,0,"0",105817.39646447431,-333.47184461747031,-843.23086521229891,-1073.5647906175129,-292,-2922,"0"]
[null,null,null,"CAPITAL",-17763.973512043012,"1",-84764.808932639964,29.958178177116775,209.31642569339746,768.17180779008424,19.815779299338676,591.67232711721579,"1","CAPITAL",null,null,null,170637.2600597243,null,0,"1",-28254.937132991341,99.860453299426879,209.31638624163321,256.05726255185914,6.6052619504368559,197.22415226257436,"1","CAPITAL"]
[null,null,null,"GENERAL",-18752.863122684757,"2",-80794.513188593686,26.692034689177259,123.06385146738226,743.18441964098145,32.729417853361063,754.34327172074939,"2","GENERAL",null,null,null,180136.28560270189,null,0,"2",-26931.504873829865,88.973335035363164,123.0638862647932,247.72813017672578,10.909806678249721,251.44772625632919,"2","GENERAL"]
[null,null,null,"NON_DUR",-14144.763713832135,"3",-67030.479635536176,20.06295860718312,158.02684936327609,479.30194237554144,26.016811192186985,602.46624260098451,"3","NON_DUR",null,null,null,135871.78599468205,null,0,"3",-22343.493483478331,66.876461388086554,158.02681889867543,159.76732028526612,8.6722710783514625,200.82206274177787,"3","NON_DUR"]
[null,null,null,"BOURGS",45471.198133538273,"L",-62642.62666433453,20.020565241275129,200.78158527992971,898.96222429831823,802.67775381972638,201.65307330711408,"L","BOURGS",null,null,null,0,null,-101813.97928332475,"L",-20880.874766439552,66.735185318382889,200.7815244460833,299.6540366122498,267.55924791384649,67.217776100457783,"L","BOURGS"]
[null,null,null,"PRLTRT",5190.3903440486538,"N",-22219.755010815112,5.0105181010644833,100.42515470744598,299.38938278042235,0,6787.2534607808429,"N","PRLTRT",null,null,null,0,null,-11622.073678733223,"N",-7406.5841403875311,16.701745650614011,100.42510229404505,99.796448931872575,0,2262.4176973419626,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2,1869.040976216739,213.81599764895739,45.88314042955254,1118.5937429883911,20]
[null,null,null,null,null,null,2.0922940757197535,1950.3582502181061,222.71352938057396,47.937616407043102,1167.3921890578813,20.871783315958165,"< Prices",null,null,null,null,null,null,null,null,-2.2674852299359523E-3,-5.6753505307152867,51.617136872348908,10.561591688791969,-1.7465878700140416,-57.129367251740078]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",2.0922930735512097,1950.3579158675605,222.71346730032226,47.937604636243996,0,0,"0","MCP",null,null,null,null,null,0,"0",105817.39656906943,-333.4712219799091,-843.23068076719596,-1073.5647249661788,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.0000000391278285,"1",2.0922942527098485,1950.3584533802027,222.71354643824998,47.937619052244415,1167.3921164184489,20.871784294142653,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938020320737,99.860192169376774,209.31634012603129,256.05725530383882,6.6052643075418178,197.22419890591826,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999995182981005,"2",2.0922940900613702,1950.3582670573207,222.71350530836443,47.937615344778251,1167.3921100909999,20.871784296485444,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-26931.505380313214,88.973137615728746,123.06392627825412,247.7281196212532,10.909807459799358,251.44769263058296,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999996284195236,"3",2.0922941105183259,1950.3582374709918,222.71352869796442,47.937613413651277,1167.3921191660384,20.871784198840952,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.493776511546,66.876336666653472,158.02678327050873,159.76732692771236,8.6722718132515304,200.82204317262185,"3","NON_DUR"]
[null,null,null,"BOURGS",1.0000001225898381,"L",2.0922968305604526,1950.3591770545261,222.71382763978593,47.937701638537831,1167.3892853997199,20.871756391172195,"L","BOURGS",null,null,null,null,"BOURGS",-101813.71619639487,"L",-20880.873915344775,66.735126251320409,200.78145322288074,299.65399543332188,267.55924428942086,67.217867820955036,"L","BOURGS"]
[null,null,null,"PRLTRT",1.0000023432667697,"N",2.0923017236727488,1950.3616570885004,222.714389621983,47.9377588916363,0,20.871791787287655,"N","PRLTRT",null,null,null,null,"PRLTRT",-11621.958602613262,"N",-7406.5832090939339,16.701779807545286,100.4250409971723,99.796435991259997,0,2262.4175647216553,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9091490.5590365063,-2265.7219623354417,-19131.797071167035,-86639.005280995043,-2603.9162014592612,-150879.94072263245,null,null,null,null,null,null,null,null,null,-2.488606675838223E-3,-5.6754224967596576,51.617126744723485,10.561591410669891,-1.7465881289330529,-57.129317311713713]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-19022071.836134151,"0",-1753667.5379220434,709.022128433955,5400,22353.652590158701,876,8766,"0",null,null,null,null,null,null,0,"0",105817.39667990094,-333.47006772715679,-843.23046768023573,-1073.5646561518899,-292,-2922,"0"]
[null,null,null,"CAPITAL",7144143.1925652865,"1",-2753578.5249523413,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938950606425,99.859707310889263,209.31628669566655,256.05724770036295,6.6052667785956745,197.22424779695166,"1","CAPITAL"]
[null,null,null,"GENERAL",6107876.234888644,"2",-2344423.3930386375,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-26931.505901143315,88.972816355655112,123.06397178217647,247.72810846244528,10.90980827551404,251.44765717013908,"2","GENERAL"]
[null,null,null,"NON_DUR",5517274.160664862,"3",-2124793.7319576843,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-22343.494083562182,66.876106593088394,158.02674196627686,159.76733388457839,8.6722725836439398,200.82202264927335,"3","NON_DUR"]
[null,null,null,"BOURGS",176119.26942498665,"L",-78567.943483454583,17.851231892016902,130.870956788223,641.86273321452495,-865.95022686214611,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-101813.30729318633,"L",-20880.873022806602,66.735018177663548,200.78137055395851,299.6539522629289,267.55924049117891,67.217963958424775,"L","BOURGS"]
[null,null,null,"PRLTRT",76658.978590373052,"N",-36459.427682346082,15.9726936785544,83.329706246975903,554.318688763919,0,-8748.0267434303205,"N","PRLTRT",null,null,null,null,"PRLTRT",-11621.780254258159,"N",-7406.5822331757427,16.701841786620282,100.42496993743335,99.796422430904386,0,2262.4174257369195,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Econ 3","index":6,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",9.7502540854416536E-2," -i",null,null,"Economy #3:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",5.9038609950205831]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,5.0187967310648673E-3,1.485976552509527,-20.250564257053156,-141.45374851807901,4.519997378543593,149.30316985236459,"  + XPT / - MPT",null,null,null,null,null,null,null,null,1.8281583206243503E-3,4.9532551634851183,-20.250559622394128,-47.151247264836876,1.5066659905330442,49.767685156177848]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",-9.8451879021013156E-3,"0",302657.05435575522,-100.04165398978398,-743.4401502304072,-2917.8278931718742,-876,-8766,"0","OUTPUT ( - )",null,null,null,-427617.89774934144,null,0,"0",100885.68470004368,-333.47184461747042,-743.44000792196834,-972.60924184009059,-292,-2922,"0"]
[null,null,null,"CAPITAL",-16654.854854890677,"1",-84764.80893264043,29.958178177116775,209.31642569339746,768.17180779008424,19.815779299338903,591.67232711722306,"1","CAPITAL",null,null,null,170816.51836891615,null,0,"1",-28254.937132991334,99.860453299426823,209.3163862416331,256.05726255185908,6.6052619504368559,197.22415226257428,"1","CAPITAL"]
[null,null,null,"GENERAL",-13976.414849339706,"2",-72010.360446033563,24.807346546545304,106.55917641115111,666.5053715445232,29.58067565287859,578.23179953772512,"2","GENERAL",null,null,null,143345.71657229052,null,0,"2",-24003.45404388223,82.691040874182605,106.5592118657417,222.1684487415821,9.8602259111957853,192.74394257419939,"2","GENERAL"]
[null,null,null,"NON_DUR",-11062.09293373533,"3",-61212.617942981029,18.814704476274642,147.09558261827959,428.51638460848028,23.931357174617258,485.82526222858149,"3","NON_DUR",null,null,null,113455.66280813483,null,0,"3",-20404.206308656216,62.715614057285357,147.0955525937367,142.83880186859631,7.9771197170193684,161.94176269919834,"3","NON_DUR"]
[null,null,null,"BOURGS",37384.51024328862,"L",-62492.517884898261,19.980306914006718,200.42903326092861,897.32430333777893,798.15219049462166,197.89120251136376,"L","BOURGS",null,null,null,0,null,-100507.49489026547,"L",-20830.838502227733,66.600990566794792,200.42897230522752,299.10806292201426,266.05072643081468,65.963819884725908,"L","BOURGS"]
[null,null,null,"PRLTRT",4308.8622398649968,"N",-22176.754167998697,4.9951413233310609,100.2904965037033,298.76377440908556,0,6763.076238752742,"N","PRLTRT",null,null,null,0,null,-11584.615882349757,"N",-7392.2505404445328,16.650490656294867,100.29044453802344,99.58791302087522,0,2254.3586374231218,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2,1869.040976216739,213.81599764895739,45.88314042955254,1118.5937429883911,20]
[null,null,null,null,null,null,1.9616630092829292,1828.5888578958509,208.8085500612184,44.944661436534361,1094.5067909791287,19.568666634301451,"< Prices",null,null,null,null,null,null,null,null,2.0045063634030178E-3,4.9532677824965425,-20.250555139425934,-47.151244953658562,1.5066662020807218,49.767643854447812]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",1.961662077079332,1828.5884785604912,208.80850262709851,44.94465177197818,0,0,"0","MCP",null,null,null,null,null,0,"0",100885.68460712982,-333.47122197990888,-743.43984124122926,-972.60918147792916,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.000000003021317,"1",1.9616631045700659,1828.5889825138511,208.80855853330735,44.944662297824358,1094.5066834543404,19.568666846614182,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938020320733,99.860192169376745,209.31634012603132,256.05725530383887,6.6052643075418196,197.2241989059182,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999998080304597,"2",1.9616630648139191,1828.5889326717315,208.80853359511769,44.944661606555258,1094.5067519270945,19.568667092619503,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.454651263739,82.690826886186159,106.55925348516614,222.16843963700248,9.8602266601129429,192.74395272774115,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999997662262119,"3",1.961663058374276,1828.5888756371126,208.80855241540266,44.944659148990127,1094.5067430539536,19.568666980695362,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-20404.206668778097,62.715478350912285,147.09551803526111,142.83880947427943,7.9771204304005865,161.94177213091132,"3","NON_DUR"]
[null,null,null,"BOURGS",1.0000002253569731,"L",1.9616659840062971,1828.5900963039419,208.80887191807568,44.944750407714501,1094.5042922256321,19.568644986790055,"L","BOURGS",null,null,null,null,"BOURGS",-100507.28900063349,"L",-20830.837646623851,66.600930291470874,200.42890096288198,299.1080217060636,266.05072239986333,65.963912384168964,"L","BOURGS"]
[null,null,null,"PRLTRT",1.0000021196048288,"N",1.9616697414987354,1828.5916449726526,208.80931032231462,44.944785003553932,0,19.568670294183836,"N","PRLTRT",null,null,null,null,"PRLTRT",-11584.531154658416,"N",-7392.2496246498249,16.650526499466746,100.29038377131467,99.587900310403512,0,2254.3585199968056,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9073826.8664157055,-2265.7219623354417,-19015.501418632644,-86285.352690836356,-2608.5090246147311,-150905.55483162284,null,null,null,null,null,null,null,null,null,2.1993007357784117E-3,4.9533306087684492,-20.250551154383992,-47.151242651829975,1.5066664218141876,49.767600385694145]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-17799790.516485326,"0",-1736003.8453012425,709.022128433955,5283.7043474656102,22000,876,8766,"0",null,null,null,null,null,null,0,"0",100885.68450864863,-333.47006772715673,-743.43964768460125,-972.60911814316592,-292,-2922,"0"]
[null,null,null,"CAPITAL",6698103.0996107906,"1",-2753578.5249523413,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28254.938950606429,99.859707310889263,209.31628669566661,256.05724770036301,6.6052667785956771,197.2242477969516,"1","CAPITAL"]
[null,null,null,"GENERAL",5702251.29196792,"2",-2344423.3930386375,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24003.455289095586,82.690425072191715,106.55930193396925,222.16843009712727,9.8602274456524306,192.74396338756966,"2","GENERAL"]
[null,null,null,"NON_DUR",5156911.8179413732,"3",-2124793.7319576843,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-20404.207053602808,62.715194888141603,147.09547868888882,142.83881750585019,7.9771211809087372,161.94178215929443,"3","NON_DUR"]
[null,null,null,"BOURGS",170150.24959329056,"L",-78567.943483454583,17.851231892016902,130.870956788223,641.86273321452495,-861.3574037404843,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-100507.00615325982,"L",-20830.836749624814,66.600818633534701,200.42881818459412,299.10797849976063,266.05071817302837,65.964009344902152,"L","BOURGS"]
[null,null,null,"PRLTRT",72374.057371952265,"N",-36459.427682346082,15.9726936785544,83.329706246975903,554.318688763919,0,-8722.4126331631851,"N","PRLTRT",null,null,null,null,"PRLTRT",-11584.414977941276,"N",-7392.2486650197598,16.650591213631095,100.29031333586673,99.587886991895388,0,2254.358396925581,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Global","index":7,"n_rows":39,"n_cols":29,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["i"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,"TIME",50.00999999999862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2+N3","v":100.00999999999863}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",100]
[]
[]
[null,null,null,null,null,null,null,"Global Economy"]
[]
[]
[null,"Supply:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,"Balance:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"S >","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"S - D - X >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",-928657.40289207897,300.12496196935194,2330.1113238746334,9359.2170019073965,227.30308661612582,5975.4443981907325,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",{"$f":"F13-F20-F27","v":7.961259225034155},-1.6813740218140083E-3,-1.4724214120633405E-2,-6.8407274717174005E-2,-1.2745129681661638E-3,-0.12545681838219025,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",-308548.15943074063,100.04165398978394,743.44015023040697,3220.6945543677621,76.133030930473865,1993.7740977243175,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",2.6451432769125915,-5.5924442469290625E-4,-4.8960838340690316E-3,-2.2738006925010268E-2,-4.228503321428434E-4,-4.139638807623669E-2,"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-317452.18910558318,100.041653989784,843.23102341381946,3220.6945543677621,73.322246180273623,1978.7465392191571,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",2.7214763118904557,-5.6999639681976078E-4,-5.0022897842154634E-3,-2.3308730616918183E-2,-4.4050566989994877E-4,-4.5142932896851562E-2,"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",-302657.05435575522,100.04165398978402,743.44015023040708,2917.8278931718733,77.847809505378336,2002.923761247258,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",{"$f":"F16-F23-F30","v":2.5946396361512143},-5.5213320031555213E-4,-4.8258405024625972E-3,-2.2360537174790807E-2,-4.111569661233716E-4,-3.8917497408874624E-2,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Demand:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,"Market:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"D >","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"Mkt >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",-928665.36415130401,300.12664334337376,2330.126048088754,9359.2854091821137,227.30436112909399,5975.5698550091147,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",1.4188117347657681E-10,1.1368683772161603E-13,-8.5265128291212022E-13,1.0800249583553523E-12,0,0,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",-308550.80522888456,99.825588960685408,774.81163895957582,3110.9483213390231,75.413688994736503,1971.7302884378514,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",-4.7293724492192268E-11,-3.765876499528531E-13,-5.6843418860808015E-13,7.9580786405131221E-13,0,0,"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-317454.90490823134,101.74482481221358,791.61886880121574,3189.0330856159644,78.562448850556621,2150.1800576789606,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",1.4551915228366852E-11,1.2789769243681803E-13,1.7053025658242404E-13,9.6633812063373625E-13,0,0,"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",-302659.6540141881,98.556229570474812,763.6955403279627,3059.3040022271271,73.328223283800867,1853.6595088923023,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",1.7462298274040222E-10,3.6237679523765109E-13,-4.5474735088646412E-13,-6.8212102632969618E-13,0,0,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Exports:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"X >","0","1",2,3,"L","N",null,null,null,null,null,null,"Z:",null,null,"Z >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",0,0,0,0,0,0,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",null,null,null,null,null,null,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",6.5486701814165826E-4,0.21662427352322311,-31.366592645334777,109.76897103566398,0.71976478606950423,22.085205674542294,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",{"$f":"'Econ 1'!G44","v":-1743038.8621723074},{"$f":"'Econ 1'!H44","v":709.022128433955},{"$f":"'Econ 1'!I44","v":5283.7043474656102},{"$f":"'Econ 1'!J44","v":22353.652590158701},{"$f":"'Econ 1'!K48","v":-863.09770187136098},{"$f":"'Econ 1'!L49","v":-8732.1064688187817},"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-5.6736637275207613E-3,-1.7026008260327643,51.617156902387933,31.684777482414574,-5.2397621646130972,-171.38837552690666,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",{"$f":"'Econ 2'!G44","v":-1753667.5379220434},{"$f":"'Econ 2'!H44","v":709.022128433955},{"$f":"'Econ 2'!I44","v":5400},{"$f":"'Econ 2'!J44","v":22353.652590158701},{"$f":"'Econ 2'!K48","v":-865.95022686214611},{"$f":"'Econ 2'!L49","v":-8748.0267434303205},"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",5.0187967310648673E-3,1.485976552509527,-20.250564257053156,-141.45374851807901,4.519997378543593,149.30316985236459,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",{"$f":"'Econ 3'!G44","v":-1736003.8453012425},{"$f":"'Econ 3'!H44","v":709.022128433955},{"$f":"'Econ 3'!I44","v":5283.7043474656102},{"$f":"'Econ 3'!J44","v":22000},{"$f":"'Econ 3'!K48","v":-861.3574037404843},{"$f":"'Econ 3'!L49","v":-8722.4126331631851},"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Prices:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"P >","0","1",2,3,"L","N",null,null,null,null,null,"Turnover Fractions:",null,null,null,"V >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",1,932.16258309538966,106.44465898225135,22.911509889236036,557.9484273291248,9.9755495932273419,"0","GLOBAL",null,null,null,null,null,null,null,null,1,0.1,0.33333333333333298,1,1,1]
[null,null,null,"ECONOMY 1","1",2.0201757470295751,1883.1322426577472,215.036918476778,46.285276606062908,1127.1538809835913,20.152363351528617,"1","ECONOMY 1",null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,"ECONOMY 2","2",2.0922940757197535,1950.3582502181061,222.71352938057396,47.937616407043102,1167.3921890578813,20.871783315958165,"2","ECONOMY 2",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,"ECONOMY 3","3",1.9616630092829292,1828.5888578958509,208.8085500612184,44.944661436534361,1094.5067909791287,19.568666634301451,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Financial","index":8,"n_rows":42,"n_cols":32,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[null,null,null,null,null,null,null,null,"Financial Stocks and Flows:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Financial Discriminants:"]
[null,null,null,null,null,null,null,null,"(IN NATIVE CURRENCY UNITS & UNITS PER YEAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(IN NATIVE CURRENCY UNITS PER YEAR)"]
[]
[]
[null,"Economy #1:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P01 > ",2.0201757470295751,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-452125.9622473655,"0",{"$f":"-SUM(G15:G19)","v":45202.635189637171},"0",{"$f":"-SUM(I15:I19)","v":-45202.635189637178},"0",1.3229464238975197E-3,"0",0,"0",338013.30906337791,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",null,"0",0]
[null," -i > ",9.9977969482918816E-2,"CAPITAL",171556.13080995966,"1",-17151.833430760624,"1",0,"1",17151.653425954246,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1146790.5446357189,"1",1146790.7285967271,"1",1146790.7665748307,"1",1146790.5251718722,"1",{"$f":"Utility!D38/GPE!F$26","v":569143.33992346819},"1",567668.79331312864,"CAPITAL"]
[null,null,null,"GENERAL",143966.38388938087,"2",-14393.466586463714,"2",0,"2",14393.317958736929,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",976324.2120472691,"2",976324.29903355066,"2",976324.42204390024,"2",976324.21897005604,"2",{"$f":"Utility!D39/GPE!F$26","v":484688.98711138318},"2",483286.81327311142,"GENERAL"]
[null,"Term > ",6.7521913501487782,"NON_DUR",136603.44754802494,"3",-13657.335172412833,"3",0,"3",13657.197336942407,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",885574.02225245978,"3",885573.94907598535,"3",885574.25497877772,"3",885574.0704767151,"3",{"$f":"Utility!D40/GPE!F$26","v":439414.61555029626},"3",438364.80582351069,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",40547.823795932243,"L",-40547.496338139659,"L",-44904.673008090838,"L",-303205.86396116251,"BOURGS",null,null,null,"BOURGS",71270.597441114063,"L",71270.401918864722,"L",71270.765783504321,"L",71270.584405340254,"L",{"$f":"Utility!D41/GPE!F$26","v":35372.732013261171},"L",35279.307765009682,"BOURGS"]
[null,"-k/g > ",{"$f":"-E14/O14","v":1.3375981067141689},"PRLTRT",0,"N",0,"N",4654.8113937049366,"N",-4654.6737064403496,"N",-5154.9278008042647,"N",-34807.44510221541,"PRLTRT",null,null,null,"PRLTRT",39496.23640260625,"N",39496.012460814673,"N",39496.225193001432,"N",39496.148906682181,"N",{"$f":"Utility!D42/GPE!F$26","v":19599.401023568433},"N",19550.780430310973,"PRLTRT"]
[null,"leverage",null,null,"k, $",null,"e (-), $/yr",null,"e (+), $/yr",null,"-r, $/yr",null,"g/T, $/yr",null,"g, $",null,null,null,null,null,"$/year",null,"$/year",null,"$/year",null,"$/year",null,"G/year",null,"G/year"]
[]
[null,"Economy #2:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P02 > ",2.0922940757197535,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-486645.33165710821,"0",{"$f":"-SUM(G26:G30)","v":50662.057691083202},"0",{"$f":"-SUM(I26:I30)","v":-50662.057691083195},"0",-1.1870972979522776E-2,"0",0,"0",340306.81530851056,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",null,"0",0]
[null," -i > ",0.10410468337317748,"CAPITAL",170637.2600597243,"1",-17764.137759195164,"1",0,"1",17763.973512043012,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1187729.8889409716,"1",1187730.0532200402,"1",1187730.0925539255,"1",1187729.842467682,"1",{"$f":"AC15","v":569143.33992346819},"1",567668.79331312864,"CAPITAL"]
[null,null,null,"GENERAL",180136.28560270189,"2",-18753.030802127396,"2",0,"2",18752.863122684757,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",1014853.8184620492,"2",1014853.8991494373,"2",1014854.1013474142,"2",1014853.8673477528,"2",{"$f":"AC16","v":484688.98711138318},"2",485043.62313425064,"GENERAL"]
[null,"Term > ",7.7397541593733452,"NON_DUR",135871.78599468205,"3",-14144.88912976065,"3",0,"3",14144.763713832135,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",917188.17784159363,"3",917188.08622857148,"3",917188.40305179893,"3",917188.21192251693,"3",{"$f":"AC17","v":439414.61555029626},"3",438364.80582351069,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",45471.524681624047,"L",-45471.198133538273,"L",-39463.775053918289,"L",-305441.00277290592,"BOURGS",null,null,null,"BOURGS",73863.607090463411,"L",73863.413669334434,"L",73863.790741960474,"L",73863.598035536896,"L",{"$f":"AC18","v":35372.732013261171},"L",35302.596574014227,"BOURGS"]
[null,"-k/g > ",{"$f":"-E25/O25","v":1.4300193524362188},"PRLTRT",0,"N",0,"N",5190.5330094591509,"N",-5190.3903440486538,"N",-4504.7088018694494,"N",-34865.812535604644,"PRLTRT",null,null,null,"PRLTRT",40924.851697536425,"N",40924.615194430393,"N",40924.834957316823,"N",40924.7557999161,"N",{"$f":"AC19","v":19599.401023568433},"N",19559.686025661686,"PRLTRT"]
[null,"leverage",null,null,"k, ¥",null,"e (-), ¥/yr",null,"e (+), ¥/yr",null,"-r, ¥/yr",null,"g/T, ¥/yr",null,"g, ¥",null,null,null,null,null,"¥/year",null,"¥/year",null,"¥/year",null,"¥/year",null,"G/year",null,"G/year"]
[]
[null,"Economy #3:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P03 > ",1.9616630092829292,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-427617.89774934144,"0",{"$f":"-SUM(G37:G41)","v":41693.831088633582},"0",{"$f":"-SUM(I37:I41)","v":-41693.831088633582},"0",9.8451879021013156E-3,"0",0,"0",336275.35205910826,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",null,"0",0]
[null," -i > ",9.7502540854416536E-2,"CAPITAL",170816.51836891615,"1",-16655.044376086458,"1",0,"1",16654.854854890677,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1113574.6792369129,"1",1113574.8733666411,"1",1113574.9102447401,"1",1113574.6758724507,"1",{"$f":"AC26","v":569143.33992346819},"1",567668.79331312864,"CAPITAL"]
[null,null,null,"GENERAL",143345.71657229052,"2",-13976.57143372162,"2",0,"2",13976.414849339706,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",948045.76855610823,"2",948045.86447208887,"2",948045.98391954449,"2",948045.78675569966,"2",{"$f":"AC27","v":484688.98711138318},"2",483286.81327311142,"GENERAL"]
[null,"Term > ",5.9038609950205831,"NON_DUR",113455.66280813483,"3",-11062.215278825501,"3",0,"3",11062.09293373533,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",857641.58039434534,"3",857641.50304018799,"3",857641.76481506974,"3",857641.60044375795,"3",{"$f":"AC28","v":439414.61555029626},"3",437201.24148830853,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",37384.835203130024,"L",-37384.51024328862,"L",-51071.834922319234,"L",-301521.79004415881,"BOURGS",null,null,null,"BOURGS",69178.377188633036,"L",69178.181816494733,"L",69178.535020120355,"L",69178.361598806863,"L",{"$f":"AC29","v":35372.732013261171},"L",35265.069223985767,"BOURGS"]
[null,"-k/g > ",{"$f":"-E36/O36","v":1.2716302135464796},"PRLTRT",0,"N",0,"N",4308.9958855035611,"N",-4308.8622398649968,"N",-5886.528017795069,"N",-34753.56201494945,"PRLTRT",null,null,null,"PRLTRT",38341.607897612899,"N",38341.393723456735,"N",38341.600629900866,"N",38341.526628727916,"N",{"$f":"AC30","v":19599.401023568433},"N",19545.351847905891,"PRLTRT"]
[null,"leverage",null,null,"k, €",null,"e (-), €/yr",null,"e (+), €/yr",null,"-r, €/yr",null,"g/T, €/yr",null,"g, €",null,null,null,null,null,"€/year",null,"€/year",null,"€/year",null,"€/year",null,"G/year",null,"G/year"]