{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Read Me","Control","1 DT","Series","Init"],"not_rendered":{"charts":6,"images":7,"macros":1,"external_links":0,"defined_names":43,"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":46,"n_cols":22,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Time Series of Output, Supply and Demand",null,null,null,null,null,null,"Time Series of Price, Marginal Cost, and",null,null,null,null,null,null,null,"Supply and Demand Schedules"]
[null,null,null,null,null,null,"for Good #1",null,null,null,null,null,null,"Marginal Values for Good #1",null,null,null,null,null,null,null,"for Good #1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",300]
["DT:",0.01]
["PER:",{"$f":"B26/30","v":10}]
["TIME:",300.00149536132812]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Time Series of Interest Rates",null,null,null,null,null,null,"Time Series of Wage and Marginal Values",null,null,null,null,null,null,null,"Time Series of Household Utility"]
[null,null,null,null,null,null,"and the Currency Value",null,null,null,null,null,null,"for the Household Sector",null,null,null,null,null,null,null,"and Leisure"]

{"sheet":"1 DT","index":2,"n_rows":95,"n_cols":38,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AF6:AF8)","v":-12807.534857531022},{"$f":"-SUM(AG6:AG8)","v":-25653.309967493595}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","I","L",null,null,null,null,null,null,null,null,"U","0","I","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,{"$f":"SIGN(AF18)","v":1},0,"0",null,null,null,null,null,null,"Spatial Parameters,","0",null,6903.1320581461778,8766,"0",{"$f":"W18+AI18","v":-305775.11238643451},null,{"$f":"Init!E34","v":-316172.55720464798},"0"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,{"$f":"T6-S7","v":3},"I",{"$f":"-SUM(T7:U7)","v":-2},1,1,"I",{"$f":"1/(1-S7)","v":0.33333333333333331},null,null,null,null,null,"i.e.: production and","I",null,5647.776527594292,27306.045448007684,"I",{"$f":"AF6","v":6903.1320581461778},null,{"$f":"Init!F34","v":6767.776527594292},"I"]
[null,null,null,null,{"$f":"-E54","v":-0.10704467895379355},null,{"$f":"(1-1/NPV)/Term","v":-0.13850789386174753},null,1,0.33333333333333331,1,null,"< V",null,null,null,{"$f":"U8-S8","v":0},"L",{"$f":"-T8","v":-1},1,-1,"L",{"$f":"1/(1-S8)","v":0.5},null,null,null,null,null,"utility tradeoffs >","L",null,256.62627179055153,{"$f":"Zl","v":-10418.735480514093},"L",{"$f":"K44","v":-10418.735480514093}," ZL",{"$f":"Init!G36","v":-10383.361156114315},"L"]
[null,null,null,null,{"$f":"Init!M19","v":-0.1},null,{"$f":"Init!O19","v":-0.13553101428571446},null,"0","I","L",null,null,null,null,null,"h",null,"- N",null,null,null,"1/(N + 1)"]
[]
[]
[null,null,"Contra-",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,"Accounts >",null,{"$f":"-E16-SUM(E18:E20)","v":-82435.1267087163},null,{"$f":"-G16-SUM(G18:G20)","v":63709.305130708264},null,{"$f":"-I16-SUM(I18:I20)","v":7.2759576141834259E-11},{"$f":"-J16-SUM(J18:J20)","v":2.9558577807620168E-12},{"$f":"-K16-SUM(K18:K20)","v":2.7284841053187847E-11},null,"< Markets",null,null,null,{"$f":"Iota*Kappa+Nu*Gamma","v":0},null,{"$f":"V0*I13","v":7.2759576141834259E-11},{"$f":"J8*J13","v":9.8528592692067219E-13},{"$f":"K8*K13","v":2.7284841053187847E-11}," < Market",null,null,null,null,null,null,{"$f":"SUM(AC54:AC55)","v":1896981.9192659208},"U",{"$f":"SUM(S54:S55)","v":-537488.71066822426},{"$f":"SUM(AF7:AF8)","v":5904.4027993848431},{"$f":"AG7","v":27306.045448007684}]
[null,null,null,null,null,null,null,null,"0","I","L",null,null,null,null,null,null,null,"0","I","L","    Pressure",null,null,null,null,null,null,null,null,"0","I","L"]
[]
[null,null,null,null,0,null,0,null,{"$f":"I23+I30+I37","v":0},{"$f":"J23+J30+J37","v":0},{"$f":"K23+K30+K37","v":0},null,null,null,null,null,{"$f":"Iota*E16+Nu*G16","v":0},null,{"$f":"V0*I16","v":0},{"$f":"J$8*J16","v":0},{"$f":"K$8*K16","v":0},null,null,null,null,null,null,null,{"$f":"AC51+Q16","v":-1896981.9192659208},null,{"$f":"S51+S16","v":843263.82305465941},{"$f":"AF4+T16","v":-12807.534857531022},{"$f":"AG4+U16","v":-25653.309967493595}]
[null,null,null,null,null,null,null,null,0,"I","L",null,null,null,null,null,"e","E","0","I","L",null,"Y",null,null,null,null,null,"u + e","m","0","I","L",null,"l",null,"(u + e)/h"]
[null,null,null,"0",null,"0",null,"0",{"$f":"I25+I32+I39","v":59285.714285714275},-2611.8867030817059,-8766,"0",null,null,null,null,{"$f":"Iota*E18+Nu*G18","v":0},"0",{"$f":"V0*I18","v":59285.714285714275},{"$f":"J$8*J18","v":-870.62890102723532},-8766,"0",{"$f":"S40","v":-59285.714285714283},null,{"$f":"-Init!E10","v":-59285.714285714275},null,null,null,{"$f":"AC53+Q18","v":0},"0",{"$f":"AI18","v":-246489.39810072025},{"$f":"AI19","v":6032.5031571189311},null,"0",{"$f":"-T47*AI19-U47*AI20","v":-246489.39810072025},null,null,"0"]
[null,null,"Monetary","I",{"$f":"E26","v":82435.1267087163},"I",null,"I",-36644.819540128978,1154.1798885739111,1948.0974669685511,"I","< Physical",null," Dividends > ",null,{"$f":"Iota*E19+Nu*G19","v":-8824.241673049828},"I",{"$f":"V0*I19","v":-36644.819540128978},384.72662952463702,1948.0974669685511,"I",{"$f":"AI7-AI19","v":870.62890102724668},"  < Production",null,null,"U + E",">",{"$f":"AC54+Q19","v":1896981.9192659196},"I",{"$f":"S54+S19","v":-562175.88203643926},{"$f":"AF7+T19","v":6032.5031571189293},{"$f":"AG7+U19","v":29254.142914976233},"I",{"$f":"AI7*W26","v":6032.5031571189311},null,{"$f":"AC19/Q7","v":632327.30642197316},"I"]
[null,null,"Stocks >","L",null,"L",{"$f":"G27+G34+G41","v":-63709.305130708264},"L",-22640.89474558537,1457.7068145077919,6817.9025330314216,"L","    Stocks",null,null,null,{"$f":"Iota*E20+Nu*G20","v":8824.241673049828},"L",{"$f":"V0*I20","v":-22640.89474558537},485.90227150259727,6817.9025330314216,"L",{"$f":"AI8-AI20","v":-6817.9025330314362}," <","YL = - Leisure",null,null,null,{"$f":"AC55+Q20","v":1.2059899745509028E-9},"L",{"$f":"S55+S20","v":-34598.54291749929},{"$f":"AF8+T20","v":742.5285432931488},{"$f":"AI20","v":-3600.8329474826569},"L",{"$f":"AI8*W27","v":-3600.8329474826569},null,null,"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,"- s/P0"]
[]
[null,null,null,null,0,null,0,null,0,0,0,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,"I","L",null,null,null,null,null,"w","W","0","I","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,"z = pl",null,"q = P0*Q"]
[null,null,null,"0",null,"0",null,"0",19761.90476190476,-870.628901027241,-2922,"0",null,null,null,null,null,"0",{"$f":"-W18/AI18","v":-0.24052034181806478},{"$f":"-W19/AI19","v":-0.1443229913605302},null,"0",{"$f":"AI18/AI6","v":0.80611334315923733},null,null,null,null,null,null,"0",null,null,null,"0",null,null,null,"0"]
[null,null,null,"I",82435.1267087163,"I",null,"I",-12214.939846709631,384.72662952463986,649.365822322849,"I",null,null,"    E    ",">",{"$f":"T25-S26","v":-1.3955180463392974E-2},"I",{"$f":"-SUM(T26:U26)","v":-0.13036781089713723},{"$f":"T19/AF19","v":6.3775620087429694E-2},{"$f":"U19/AG19","v":6.6592190809707533E-2},"I",{"$f":"(1-T26)*(1-U26)","v":0.87387914736473227},null,null,null,null,null,{"$f":"Q19/Q26","v":632327.30642197351},"I",{"$f":"S19/S26","v":281087.9410182201},null,null,"I",{"$f":"AI40*AI19","v":632327.30642197316},null,{"$f":"P0*AE26","v":632327.30642197421},"I"]
[null,null,null,"L",null,"L",-21236.435043569876,"L",-7546.9649151951371,485.90227150260012,2272.6341776771478,"L",null,null,"    U + E ",null,{"$f":"U27-S27","v":0.11337566880622063},"L",{"$f":"-T27","v":-0.65438867756867358},{"$f":"T20/AF20","v":0.65438867756867358},{"$f":"(AG6+W20)/AI20","v":-0.54101300876245295},"L",{"$f":"1-T27","v":0.34561132243132642},null,null,null,null,null,{"$f":"Q20/Q27","v":77831.881972242569},"L",{"$f":"S20/S27","v":34598.542917499311},null,null,"L",{"$f":"AI41*AI20","v":77831.88197223084},null,{"$f":"P0*AE27","v":77831.881972230563},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,{"$f":"Q32-S30","v":-843263.82305466034},null,{"$f":"-SUM(T30:U30)","v":843263.82305466034},{"$f":"-SUM(T32:T34)","v":-596774.42495393951},{"$f":"-SUM(U32:U34)","v":-246489.39810072078},null,null,null,null,null,null,null,{"$f":"AC32-AE30","v":-1896981.9192659205},null,{"$f":"-SUM(AF30:AG30)","v":1896981.9192659205},{"$f":"-SUM(AF32:AF34)","v":-1342486.4948161896},{"$f":"-SUM(AG32:AG34)","v":-554495.4244497309},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,"I","L",null,null,null,null,null,"hQ","HQ","0","I","L",null,null,null,null,null,null,null,"hb","Hb","0","I","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",null,"0",19761.90476190476,-870.62890102723532,-2922,"0",null,null,null,null,{"$f":"S32-S32","v":0},"0",{"$f":"-S30-SUM(S33:S34)","v":-246489.39810072083},{"$f":"T6*AE26","v":281087.9410182201},{"$f":"U6*AE27","v":0},"0",null,null,null,null,null,null,{"$f":"AE32-AE32","v":0},"0",{"$f":"-AE30-SUM(AE33:AE34)","v":-554495.4244497309},{"$f":"T6*AC26","v":632327.30642197351},{"$f":"U6*AC27","v":0},"0",null,null,null,"0"]
[null,null,null,"    System State",null,"I",null,"I",-12214.93984670966,384.72662952463702,649.36582232285014,"I",null,null,null,null,{"$f":"Q7*$AE26","v":843263.82305466034},"I",{"$f":"S7*$AE26","v":-562175.88203644019},281087.9410182201,281087.9410182201,"I",null,null,null,null,null,null,{"$f":"Q7*$AC26","v":1896981.9192659205},"I",{"$f":"S7*$AC26","v":-1264654.612843947},632327.30642197351,632327.30642197351,"I",null,null,{"$f":"(AE54+AE76)/S7","v":632327.30642197316},"I"]
[null,null,null,"     at time = t  > ",null,"L",-21236.435043569523,"L",-7546.9649151951235,485.90227150259727,2272.6341776771405,"L",null,null,null,null,{"$f":"Q8*$AE27","v":0},"L",-34598.542917499311,34598.542917499311,-34598.542917499311,"L",null,null,null,null,null,null,{"$f":"Q8*$AC27","v":0},"L",-77831.881972242569,77831.881972242569,-77831.881972242569,"L",null,null,{"$f":"(AE55+AE77)/S8","v":77831.88197223084},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,{"$f":"SUM(Q33:Q34)","v":843263.82305466034},"Q",{"$f":"SUM(S33:S34)","v":-596774.42495393951},{"$f":"SUM(T33:T34)","v":315686.48393571941},{"$f":"U33","v":281087.9410182201},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AC30/AC16","v":0.99999999999999989},null,{"$f":"AE30/AE16","v":2.2495710919914091},{"$f":"AF30/AF16","v":104.8200539565026},{"$f":"AG30/AG16","v":21.614966066848908},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,"I","L",null,null,null,null,null,null,null,"0","I","L",null,null,null,null,null,null,null,null,"c    Hb/m","0","I","L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",null,"0",19761.90476190476,-870.62890102722963,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AE32/AE18","v":2.2495710919913625},104.82005395650175,null,"0",null,null,null,"0"]
[null,null,null,null,null,"I",null,"I",-12214.939846709689,384.72662952463418,649.36582232285195,"I",null,null,null,null,{"$f":"-Q75","v":0},"Yt",{"$f":"-S75","v":-59285.714285714283},{"$f":"W19","v":870.62890102724668},{"$f":"AG6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AC33/AC19","v":1.0000000000000004},"I",2.2495710919914105,104.82005395650178,{"$f":"AG33/AG19","v":21.61496606684938},"I",{"$f":"AF47","v":104.8200539565017},null,{"$f":"(AI40*AI7*AI54)^W7","v":632327.30642197258},"I"]
[null,null,null,null,null,"L",-21236.435043568868,"L",-7546.9649151951089,485.90227150259443,2272.6341776771333,"L",null,null,null,null,null,null,"0","I","L",null,null,null,null,null,null,"Marginal Product   ",null,"L",2.2495710919917578,104.820053956518,{"$f":"AG34/AG20","v":21.614966066852631},"L",{"$f":"-AG47","v":-21.614966066849373},null,{"$f":"(AI41*AI8*AI55)^W8","v":77831.881972230636},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q40+Q13-Q73","v":0},"S",{"$f":"-Init!E10","v":-59285.714285714275},{"$f":"T40+T13-T73","v":870.62890102724771},{"$f":"U40+W20+U13-U73","v":1948.0974669685911},null," < Supply"]
[null,null,null,null,null,null,{"$f":"3*G37/Term","v":0},null,null,null,-10418.735480514093,null,null,null,null,null,null,null,"0","I","L"]
[]
[null,null,null,null,null,null,{"$f":"3*G39/Term","v":0},"0",null,null,null,null,null,null,null,null,{"$f":"1/AE46","v":0.5},null,{"$f":"AE46/$AE46","v":1},{"$f":"AF46/$AE46","v":49.107142857142854},{"$f":"AG46/$AE46","v":10},null,null,null,null,null,null,null,{"$f":"1","v":1},null,{"$f":"Init!E15","v":2},{"$f":"Init!F15","v":98.214285714285708},{"$f":"Init!G15","v":20}]
[null,null,null,null,"Maturing",null,null,"I",null,null,null,null,null,null,null,"Currency > ",{"$f":"Q30/AC30","v":0.44452918316742845},"Y ",{"$f":"S37/(AE13+S43)","v":1.0000000000000016},{"$f":"T37/(AF13+T43)","v":46.595572964849424},{"$f":"U37/(AG13+U43)","v":9.6084832098882238},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0*Q47","v":1.0000000000000011},"P",{"$f":"AE30/(S51+S16)","v":2.2495710919914091},{"$f":"P0*T47","v":104.8200539565017},{"$f":"P0*U47","v":21.614966066849373}]
[null,null,null,null,"Principal >",null,{"$f":"3*G41/Term","v":-10998.208865559689},"L",null,null,null,null,null,null,"Value",null,"G/$",null,0,"I","L",null,"    G/unit",null,null,null,"   $/unit","of Money   ","$/$",null,"0","I","L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q53-S51","v":-843263.82305465941},null,{"$f":"-SUM(T51:U51)","v":843263.82305465941},{"$f":"T$47*AF4","v":-596774.42495393904},{"$f":"U$47*AG4","v":-246489.39810072043},null,null,null,null,null,null,null,{"$f":"AC53-AE51","v":-1896981.9192659208},null,{"$f":"-SUM(AF51:AG51)","v":1896981.9192659208},{"$f":"AF$47*AF4","v":-1342486.494816178},{"$f":"AG$47*AG4","v":-554495.42444974289},null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"¡","YU","0","I","L",null,null,null,null,null,null,null,"u","PU","0","I","L",null,"PU"]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,{"$f":"S53-S53","v":0},"0",{"$f":"-S51-SUM(S54:S55)","v":-305775.11238643515},{"$f":"T$47*AF6","v":321655.3935013414},84227.963817880169,"0","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AE53-AE53","v":0},"0",{"$f":"-AE51-SUM(AE54:AE55)","v":-687862.85347494879},{"$f":"AF$47*AF6","v":723586.67480373895},189476.79254200161,"0"]
[null,null,null,null,{"$f":"-T47*(T40+T13)/I19-V0","v":0.10704467895379355}," <","Interest",null,null,null,null,null,null,null,null,null,{"$f":"T53-S54","v":847186.45599765168},"I",{"$f":"-SUM(T54:U54)","v":-525531.06249631033},263161.38328068377,262369.67921562662,"I","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AF53-AE54","v":1905806.1609389693},"I",{"$f":"-SUM(AF54:AG54)","v":-1182219.4861352304},592000.24035669747,590219.24577853293,"I",{"$f":"AF54*AG54","v":349409935364.04022}]
[null,null,null,null,{"$f":"Init!C15","v":0.1},null,"Rate",null,null,null,null,null,null,null,null,null,{"$f":"U53+U55-S55","v":-3922.6329429922807},"L",{"$f":"-T55","v":-11957.648171913923},11957.648171913923,-100108.24493278637,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AG53+AG55-AE55","v":-8824.241673048622},"L",{"$f":"-AF55","v":-26899.57965574148},26899.57965574148,-225200.61387079171,"L",{"$f":"AF55","v":26899.57965574148}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,null,null,null,null,"NPV","       1       "]
[null,null,null,null,"    Investment",null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*Kappa/Gamma","v":0.32179451565902811},null,{"$f":"1/(1+Iota*Kappa/(Gamma/Term))","v":0.55483598479097562},"1+iTk/g ",null,null,null,null,null,null,{"$f":"AC59/AC$47-AC51","v":3.4924596548080444E-9},null,{"$f":"AE59/AE$47-S51","v":0},{"$f":"AF59/AF$47-AF4","v":0},{"$f":"AG59/AG$47-AG4","v":0},null,null,null,null,null,null,null,{"$f":"AC61-AE59","v":-1896981.9192659194},null,{"$f":"-SUM(AF59:AG59)","v":1896981.9192659194},{"$f":"-SUM(AF61:AF63)","v":-1342486.4948161771},{"$f":"-SUM(AG61:AG63)","v":-554495.42444974231}]
[null,null,null,null,"    Term",null,null,null,{"$f":"Init!K19","v":0.51315811823070645},null,null,null,null,null,null,null,"-f","Q","0","I","L",null,null,null,null,null,null,null,"hz","Hz","0","I","L"]
[null,null,null,null,"    Calculation",null,{"$f":"Term-(1/I61-1/NPV)/G59","v":5.7926982392750253},null,{"$f":"(1-Iota/V0)^(-Term*V0)","v":0.5548359847909754},"       1      ",null,null,null,null,null,null,{"$f":"AC61/AC$47-AC53","v":0},"0",{"$f":"AE61/AE$47-S53","v":59285.714285714959},{"$f":"AF61/AF$47-AF6","v":-870.62890102724668},-8766,"0","    Optimal",null,null,null,null,null,{"$f":"AE61-AE61","v":0},"0",{"$f":"-AE59-SUM(AE62:AE63)","v":-554495.42444974231},{"$f":"T6*$AI26","v":632327.30642197316},{"$f":"U6*$AI27","v":0},"0"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,{"$f":"AC62/AC$47-AC54","v":-8824.2416730520781},"I",{"$f":"AE62/AE$47-S54","v":-36644.819540128927},384.72662952463907,1948.097466968542,"I"," < Rates of",null,null,null,null,null,{"$f":"Q7*$AI26","v":1896981.9192659194},"I",{"$f":"S7*$AI26","v":-1264654.6128439463},632327.30642197316,632327.30642197316,"I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC63/AC$47-AC55","v":8824.241673048622},"L",{"$f":"AE63/AE$47-S55","v":-22640.894745585512},485.90227150260091,{"$f":"AG63/AG$47-AG8","v":6817.9025330314362},"L","    Change",null,null,null,null,null,{"$f":"Q8*$AI27","v":0},"L",-77831.88197223084,77831.88197223084,-77831.88197223084,"L"]
[]
[]
[null,null,null,null,"Domestic",null,"T",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q62:Q63)","v":-3.4560798667371273E-9},"D",{"$f":"SUM(S62:S63)","v":-59285.714285714435},{"$f":"SUM(T62:T63)","v":870.62890102723998},{"$f":"U62","v":1948.097466968542},null," < Demand"]
[null,null,null,null,"Investment"," >",5.792698239275027,null,null,null,null,null,null,null,null,null,null,null,"0","I","L"]
[null,null,null,null,"Term",null,{"$f":"Init!C19","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"F",{"$f":"S0/S66","v":0.99999999999999734},{"$f":"IF(T66>T43,T43/T66,1)","v":1},{"$f":"IF(U66>U43,U43/U66,1)","v":1},null," < Demand Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","I","L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )"]
[null,null,null,null,0,null,0,null,{"$f":"I23+DT*(S73-V0*I23*3)","v":0},{"$f":"J23+DT*(T73-J$8*J23*3)","v":0},{"$f":"K23+DT*(U73-K$8*K23*3)","v":0},null,null,null,null,null,{"$f":"S73-Q75","v":0},null,{"$f":"-Q75","v":0},0,0,null," < eXports  ( + )",null,null,null,null,null,null,null,{"$f":"-SUM(AF73:AG73)","v":0},{"$f":"AF$47*T73","v":0},{"$f":"AG$47*U73","v":0}]
[null,null,null,null,null,null,null,"A",0,"I","L",null,null,null,null,null,"r","R","0","I","L",null,null,null,null,null,null,null,null,"PR","0","I","L"]
[null,null,null,"0",null,"0",null,"0",{"$f":"I25+DT*(S75-V0*I25*3)","v":19761.90476190476},{"$f":"J25+DT*(T75-J$8*J25*3)","v":-870.628901027241},-2922,"0",null,null,null,null,{"$f":"AE75-AE75","v":0},"0",{"$f":"-S73-SUM(S76:S77)","v":59285.714285714283},{"$f":"-T40","v":-870.62890102724668},{"$f":"-U40","v":-8766},"0"," < Output (-)",null,null,null,null,null,null,"0",{"$f":"-SUM(AF75:AG75)","v":133367.42902520532},{"$f":"-AF73-SUM(AF76:AF77)","v":-91259.36838176506},{"$f":"-AG73-SUM(AG76:AG77)","v":-42108.060643440251},"0"]
[null,null,null,"I",{"$f":"KI+DT*(Q76-Q19)","v":82435.1267087163},"I",null,"I",{"$f":"I26+DT*(S76-V0*I26*3)","v":-12214.939846709631},384.72662952463986,649.365822322849,"I",null,null,null,"Cost of Sales   ",{"$f":"AF75-AE76","v":-8824.2416730491095},"I",{"$f":"S$69*S62","v":-36644.819540128832},{"$f":"T$69*T62","v":384.72662952463907},{"$f":"U$69*U62","v":1948.097466968542},"I"," < Rates of",null,null,null,null,null,null,"I",{"$f":"-SUM(AF76:AG76)","v":-82435.12670871595},{"$f":"AF$47*T76","v":40327.066065275707},{"$f":"AG$47*U76","v":42108.060643440251},"I","    Monetary"]
[null,null,null,"L",null,"L",{"$f":"G27+DT*(G48-3*G27/Term+Q77-Q20)","v":-21236.43504356988},"L",{"$f":"I27+DT*(S77-V0*I27*3)","v":-7546.9649151951371},485.90227150260012,2272.6341776771478,"L",null,null,null,"Minus Sales >",{"$f":"AG75-AE77","v":8824.2416730491095},"L",{"$f":"S$69*S63","v":-22640.89474558545},{"$f":"T$69*T63","v":485.90227150260091},{"$f":"-U73-SUM(U75:U76)","v":6817.902533031458},"L","    Change",null,null,null,null,null,null,"L",{"$f":"-SUM(AF77:AG77)","v":-50932.30231648936},{"$f":"AF$47*T77","v":50932.30231648936},{"$f":"0","v":0},"L"," < Transactions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I30+DT*V0*3*(I23-I30)","v":0},{"$f":"J30+DT*J$8*3*(J23-J30)","v":0},{"$f":"K30+DT*K$8*3*(K23-K30)","v":0},null,null,null,null,null,{"$f":"Init!C25","v":0},null,{"$f":"Init!E8","v":0},{"$f":"Init!F8","v":0},{"$f":"Init!G8","v":0}]
[null,null,null,null,null,null,null,"B",0,"I","L",null,null,null,null,null,"r","R",0,"I","L"]
[null,null,null,null,null,"0",null,"0",{"$f":"I32+DT*V0*3*(I25-I32)","v":19761.90476190476},{"$f":"J32+DT*J$8*3*(J25-J32)","v":-870.62890102723532},-2922,"0",null,null,null,null,{"$f":"Init!C27","v":0},"0",{"$f":"Init!E10","v":59285.714285714275},{"$f":"Init!F10","v":-800},{"$f":"Init!G10","v":-8766},"0"]
[null,null,null,"     System State",null,"I",null,"I",{"$f":"I33+DT*V0*3*(I26-I33)","v":-12214.93984670966},384.72662952463702,649.36582232285014,"I",null,null,null,null,{"$f":"Init!C28","v":-7142.8571428571449},"I",{"$f":"Init!E11","v":-35714.28571428571},{"$f":"Init!F11","v":320},{"$f":"Init!G11","v":2000},"I"]
[null,null,null,"     at time = t + D >",null,"L",{"$f":"G34+DT*3*(G27-G34)/Term","v":-21236.435043569527},"L",{"$f":"I34+DT*V0*3*(I27-I34)","v":-7546.9649151951235},485.90227150259727,2272.6341776771405,"L",null,null,null,null,{"$f":"Init!C29","v":7142.8571428571377},"L",{"$f":"Init!E12","v":-23571.428571428569},{"$f":"Init!F12","v":480},{"$f":"Init!G12","v":6766},"L"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I37+DT*V0*3*(I30-I37)","v":0},{"$f":"J37+DT*J$8*3*(J30-J37)","v":0},{"$f":"K37+DT*K$8*3*(K30-K37)","v":0},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C",0,"I","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",null,"0",{"$f":"I39+DT*V0*3*(I32-I39)","v":19761.90476190476},{"$f":"J39+DT*J$8*3*(J32-J39)","v":-870.62890102722963},-2922,"0",null,null,null,null,{"$f":"-SUM(Q90:Q91)","v":1.2005330063402653E-9},"0"]
[null,null,null,null,null,"I",null,"I",{"$f":"I40+DT*V0*3*(I33-I40)","v":-12214.939846709689},384.72662952463418,649.36582232285195,"I",null,null,null,null,{"$f":"AC54/(Q7/Q26-1)","v":-8824.2416730498226},"I"]
[null,null,null,null,null,"L",{"$f":"G41+DT*3*(G34-G41)/Term","v":-21236.435043568872},"L",{"$f":"I41+DT*V0*3*(I34-I41)","v":-7546.9649151951089},485.90227150259443,2272.6341776771333,"L",null,null,null,null,{"$f":"AC55/(Q8/Q27-1)","v":8824.241673048622},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K44+DT*Q94","v":-10418.735480514093},null,null,null,null,null,{"$f":"(Q91-Q20)/AG47/(1-W27)*K8","v":-8.5261577372102504E-11}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Init!G36","v":-10383.361156114315}]

{"sheet":"Series","index":3,"n_rows":39,"n_cols":29,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":300.00149536132812},{"$f":"'1 DT'!W19","v":870.62890102724668},{"$f":"'1 DT'!T43","v":870.62890102724771},{"$f":"'1 DT'!T66","v":870.62890102723998},{"$f":"-Iota","v":0.10704467895379355},{"$f":"'1 DT'!Q47","v":0.44452918316742845},{"$f":"'1 DT'!AF47","v":104.8200539565017},{"$f":"'1 DT'!AF39","v":104.82005395650175},{"$f":"'1 DT'!AF40","v":104.82005395650178},{"$f":"'1 DT'!AF41","v":104.820053956518},{"$f":"Init!F15","v":98.214285714285708},{"$f":"'1 DT'!AG47","v":21.614966066849373},{"$f":"'1 DT'!AG41","v":21.614966066852631},{"$f":"'1 DT'!AG40","v":21.61496606684938},{"$f":"Init!G15","v":20},{"$f":"-Init!G36","v":10383.361156114315},{"$f":"-Zl","v":10418.735480514093},{"$f":"Init!G12","v":6766},{"$f":"'1 DT'!U20","v":6817.9025330314216}]
[]
["BOX:",null,"year","Y1","S1","D1","- i","G/$","P1","MC1","VMP1","VMPL","P*","Wage","MCL","VMP1","W*","-z","-Z","-y","-Y"]
[0,null,0,816,816,921.11348285596432,0.11932873154542989,0.4190105714897705,116.23800728319155,114.89986405809952,117.19786133926152,117.19786133926146,98.214285714285708,23.726774052690971,23.865746309085971,23.865746309085981,20,10383.361156114315,10383.361156114315,6766,6766]
[{"$f":"1+A8","v":1},null,10.000133514404297,870.54986946777444,870.54986946777444,870.87333965350319,0.1070495830090572,0.44468636429911407,104.79990563225361,104.79757550114891,104.80573695523468,105.01184990307731,98.214285714285708,21.610094379751658,21.643333260986292,21.609497228508896,20,10383.361156114315,10418.686052080122,6766,6816.3908300527273]
[2,null,20.000362396240234,870.62857585226357,870.62857585226357,870.62980408566762,0.10704468696589964,0.44452978953154437,104.81997975519782,104.81997111591134,104.82000120138393,104.82071722440919,98.214285714285708,21.614948459275233,21.61506409488825,21.614946275727561,20,10383.361156114315,10418.735245747386,6766,6817.8972903158829]
[3,null,30.000591278076172,870.62889986972641,870.62889986972641,870.62890425986609,0.10704467898516268,0.44452918533057867,104.82005369117341,104.8200536602307,104.82005376797878,104.82005633741802,98.214285714285708,21.614966003803751,21.614966418637447,21.614965995978991,20,10383.361156114315,10418.735479692643,6766,6817.9025141867387]
[4,null,39.999294281005859,870.6289010230912,870.6289010230912,870.62890103883865,0.1070446789539059,0.4445291831752034,104.82005395554627,104.8200539554353,104.82005395582176,104.82005396504026,98.214285714285708,21.614966066622507,21.614966068110942,21.614966066594445,20,10383.361156114315,10418.735480511186,6766,6817.9025329639007,null,null,null,null,"b1","Z1","b1-2","U1-2"]
[5,null,49.997615814208984,870.62890102723759,870.62890102723759,870.62890102726954,0.10704467895379355,0.44452918316747297,104.82005395649306,104.82005395649286,104.82005395649406,104.82005395653525,98.214285714285708,21.614966066847508,21.614966066854819,21.614966066847401,20,10383.361156114315,10418.735480514089,6766,6817.9025330311888,null,null,null,null,{"$f":"'1 DT'!AC26","v":632327.30642197351},{"$f":"'1 DT'!AF6","v":6903.1320581461778},{"$f":"'1 DT'!AC26+'1 DT'!AC27","v":710159.18839421612},{"$f":"'1 DT'!AF7+'1 DT'!AF8","v":5904.4027993848431}]
[6,null,59.995937347412109,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,null,"INITIAL","INITIAL"]
[7,null,69.996543884277344,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,"Q1","s","d","S","D"]
[8,null,79.998680114746094,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.4445291831674284,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651797,98.214285714285708,21.614966066849373,21.614966066852624,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,750,97.398251043806169,98.952250402291611,{"$f":"$Z$13/($AA$13-Y16)","v":102.76511221384085},{"$f":"$AB$13/($AC$13+Y16)","v":106.72019861194242}]
[9,null,90.000816345214844,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,{"$f":"10+Y16","v":760},97.560371340052953,98.803771606244908,102.93239677038488,106.56006393547631]
[10,null,100.00295257568359,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651798,98.214285714285708,21.614966066849373,21.614966066852627,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,{"$f":"10+Y17","v":770},97.723032237622576,98.655737730292216,103.1002268379499,106.40040910621532]
[11,null,110.00508880615234,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,780,97.886236445039586,98.508146777605504,103.26860508924172,106.24123197057651]
[12,null,120.00722503662109,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651798,98.214285714285708,21.614966066849373,21.614966066852627,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,790,98.049986688952501,98.360996763288085,103.43753421445443,106.08253038784483]
[13,null,130.00782775878906,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,800,98.214285714285595,98.214285714285609,103.6070169214137,105.92430223007726]
[14,null,140.00233459472656,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651798,98.214285714285708,21.614966066849373,21.614966066852627,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,810,98.379136284392402,98.068011669297903,103.77705593572146,105.76654538200764]
[15,null,149.99684143066406,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,820,98.544541181210519,97.922172678691524,103.94765400090196,105.60925774095246]
[16,null,159.99134826660156,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,830,98.710503205418149,97.776766804413199,104.11881387854939,105.45243721671741]
[17,null,169.98585510253906,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,840,98.877025176592184,97.631792119903949,104.29053834847689,105.29608173150478]
[18,null,179.98036193847656,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,850,99.044109933367864,97.487246710013977,104.46283020886695,105.14018921982175]
[19,null,189.97486877441406,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,860,99.211760333600083,97.343128670918375,104.63569227642354,104.98475762838935]
[20,null,199.96937561035156,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,870,99.379979254526319,97.199436110033517,104.8091273865255,104.82978491605236]
[21,null,209.96388244628906,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651804,98.214285714285708,21.614966066849373,21.614966066852638,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,880,99.548769592931251,97.056167145934211,104.98313839338159,104.67526905369]
[22,null,219.95838928222656,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,890,99.718134265313026,96.913319908271575,105.15772817018711,104.5212080241273]
[23,null,229.95289611816406,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,900,99.88807620805126,96.770892537691708,105.33289960928195,104.36759982204737]
[24,null,239.94740295410156,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,910,100.05859837757669,96.628883185754916,105.50865562231041,104.2144424539043]
[25,null,249.94190979003906,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,920,100.22970375054267,96.487290014855816,105.68499914038246,104.06173393783709]
[26,null,259.94241333007812,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.4445291831674284,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651797,98.214285714285708,21.614966066849373,21.614966066852624,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,930,100.40139532399837,96.346111198144072,105.86193311423668,103.90947230358397]
[27,null,269.95217895507812,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.4445291831674284,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651797,98.214285714285708,21.614966066849373,21.614966066852624,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,940,100.57367611556373,96.205344919445807,106.03946051440488,103.75765559239782]
[28,null,279.96194458007813,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651802,98.214285714285708,21.614966066849373,21.614966066852634,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216,null,null,null,950,100.74654916360629,96.064989373185696,106.21758433137833,103.6062818569621]
[29,null,289.97171020507813,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216]
[30,null,299.98147583007812,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.82005395651804,98.214285714285708,21.614966066849373,21.614966066852638,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216]
[null,null,300.00149536132812,870.62890102724668,870.62890102724771,870.62890102723998,0.10704467895379355,0.44452918316742845,104.8200539565017,104.82005395650175,104.82005395650178,104.820053956518,98.214285714285708,21.614966066849373,21.614966066852631,21.61496606684938,20,10383.361156114315,10418.735480514093,6766,6817.9025330314216]

{"sheet":"Init","index":4,"n_rows":60,"n_cols":20,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E25/E$15","v":0},0,0]
[null,null,null,"R","0","I","L",null,null,null,"Experimenters are invited to change "]
[null,null,null,"0",{"$f":"-E8-E11-E12","v":59285.714285714275},{"$f":"-F8-F11-F12","v":-800},{"$f":"-G8-G11-G12","v":-8766},"0",null,null,"any data set in red type that"]
[null,null,null,"I",{"$f":"E28/E$15","v":-35714.28571428571},320,2000,"I",null,null,"appears within this marquee."]
[null,null,null,"L",{"$f":"E29/E$15","v":-23571.428571428569},480,{"$f":"6766","v":6766},"L"]
[null,null,null,null,"0","I","L"]
[]
[null,null,0.1,"P",2,{"$f":"-(1-M19)*K15/F10","v":98.214285714285708},20,null,null,null,{"$f":"(G15*G11)/(1+(1-M19)*F11/F10)","v":71428.57142857142}]
[null,null,"Interest Rate",null,null,null,"Wage"]
[]
[null,null,"Investment Term",null,"0","I","L",null,null,null,"NPV",null,"i",null,"n"]
[null,"      yrs.",7,"V",1,{"$f":"1/3","v":0.33333333333333331},{"$f":"1","v":1},null,null,null,{"$f":"(1-M19)^-C19","v":0.51315811823070645},null,{"$f":"-C15","v":-0.1},null,{"$f":"(1-1/K19)/C19","v":-0.13553101428571446}]
[null,null,"T"]
[]
[]
[]
[]
[null,null,{"$f":"C27-E25","v":0},null,{"$f":"-SUM(F25:G25)","v":0},{"$f":"F$15*F8","v":0},{"$f":"G$15*G8","v":0},null,null,null,null,null,0,null,0,null,{"$f":"E8/E$19/3","v":0},{"$f":"F8/F$19/3","v":0},{"$f":"G8/G$19/3","v":0}]
[null,null,"r","PR",0,"I","L",null,null,null,null,null,null,null,null,"A",0,"I","L"]
[null,null,{"$f":"E27-E27","v":0},"0",{"$f":"-SUM(F27:G27)","v":118571.42857142857},{"$f":"-F25-SUM(F28:F29)","v":-78571.428571428565},{"$f":"-G25-SUM(G28:G29)","v":-40000},null,null,null,null,"0",0,null,0,"0",{"$f":"E10/E$19/3","v":19761.90476190476},-800,-2922,"0"]
[null,null,{"$f":"F27-E28","v":-7142.8571428571449},"I",{"$f":"-SUM(F28:G28)","v":-71428.57142857142},{"$f":"F$15*F11","v":31428.571428571428},{"$f":"G$15*G11","v":40000},null,null,null,null,"I",{"$f":"C28/M$19","v":71428.571428571449},null,null,"I",-11904.761904761903,320,666.66666666666663,"I"]
[null,null,{"$f":"G27-E29","v":7142.8571428571377},"L",{"$f":"-SUM(F29:G29)","v":-47142.857142857138},{"$f":"F$15*F12","v":47142.857142857138},0,null,null,null,null,"L",null,null,{"$f":"C29/O$19/3","v":-17567.583283432577},"L",-7857.142857142856,480,2255.3333333333335,"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"Q25","v":0},{"$f":"R25","v":0},{"$f":"S25","v":0}]
[null,null,"z","U","0","I","L",null,null,null,null,null,null,null,null,"B",0,"I","L"]
[null,null,{"$f":"0","v":0},"0",{"$f":"-E10+((G40-G44)-(G52-G56))/E15","v":-316172.55720464798},{"$f":"E44","v":6767.776527594292},{"$f":"-G10","v":8766},null,null,null,null,null,null,null,0,"0",{"$f":"Q27","v":19761.90476190476},{"$f":"R27","v":-800},-2922,"0"]
[null,null,{"$f":"B44","v":586120.9089601537},"I",null,{"$f":"E45","v":5647.776527594292},{"$f":"E46","v":27306.045448007684},null,null,null,null,"     System State",null,null,null,"I",{"$f":"Q28","v":-11904.761904761903},320,666.66666666666663,"I"]
[null,null,{"$f":"B56","v":72347.223122286305},"L",null,{"$f":"E57","v":256.62627179055153},{"$f":"E56","v":-10383.361156114315},null,null,null,null,"     at time = 0 >",null,null,{"$f":"O29","v":-17567.583283432577},"L",{"$f":"Q29","v":-7857.142857142856},480,2255.3333333333335,"L"]
[]
[]
[null,null,null,null,null,null,"pq",null,null,null,null,null,null,null,0,null,{"$f":"Q32","v":0},{"$f":"R32","v":0},{"$f":"S32","v":0}]
["a",{"$f":"G40-G41-G42","v":7142.8571428571377},null,"x  >",{"$f":"-F10","v":800},{"$f":"F15","v":98.214285714285708},{"$f":"E40*F40","v":78571.428571428565},null,null,null,null,null,null,null,null,"C",0,"I","L"]
["b",{"$f":"-G40*G41-G40*G42+G41*G42","v":-4355102040.8163261},null,"Q1 >",{"$f":"F11","v":320},{"$f":"F15","v":98.214285714285708},{"$f":"E41*F41","v":31428.571428571428},null,null,null,null,null,null,null,0,"0",{"$f":"Q34","v":19761.90476190476},{"$f":"R34","v":-800},-2922,"0"]
["c",{"$f":"G40*G41*G42","v":98775510204081.625},null,"Q2 >",{"$f":"G11","v":2000},{"$f":"G15","v":20},{"$f":"E42*F42","v":40000},null,null,null,null,null,null,null,null,"I",{"$f":"Q35","v":-11904.761904761903},320,666.66666666666663,"I"]
[null,null,null,null,null,"^ P","pu",null,null,null,null,null,null,null,{"$f":"O36","v":-17567.583283432577},"L",{"$f":"Q36","v":-7857.142857142856},480,2255.3333333333335,"L"]
["z >",{"$f":"(-B41+SQRT(B41^2-4*B40*B42))/(2*B40)","v":586120.9089601537},null,"Z  <",{"$f":"G44/F40","v":6767.776527594292},null,{"$f":"B44+G40","v":664692.33753158222}]
[null,null,null,"U1 <",{"$f":"G45/F41","v":5647.776527594292},null,{"$f":"B44-G41","v":554692.33753158222}]
[null,null,null,"U2 <",{"$f":"G46/F42","v":27306.045448007684},null,{"$f":"B44-G42","v":546120.9089601537},null,null,null,null,null,null,null,null,null,null,null,{"$f":"E56/G19","v":-10383.361156114315}]
[]
[null,{"$f":"C48*E48*F48","v":1},{"$f":"1+G40/B44","v":1.1340532770121157},null,{"$f":"1-G41/B44","v":0.94637868919515367},{"$f":"1-G42/B44","v":0.93175469533928656}]
[]
[]
[null,null,null,null,null,null,"pq"]
[null,null,null,"x  >",{"$f":"-G12","v":-6766},{"$f":"-G15","v":-20},{"$f":"E52*F52","v":135320}]
[null,null,null,"Q1 >",{"$f":"F12","v":480},{"$f":"F15","v":98.214285714285708},{"$f":"E53*F53","v":47142.857142857138}]
[null,null,null,null,null,"^ P"]
[null,null,null,null,null,null,"pu"]
["z >",{"$f":"E53*E52/(E52/F53-E53/F52)","v":72347.223122286305},null,"Z  <",{"$f":"G56/F52","v":-10383.361156114315},null,{"$f":"B$56+G52","v":207667.22312228632}]
[null,null,null,"U1 <",{"$f":"G57/F53","v":256.62627179055153},null,{"$f":"B$56-G53","v":25204.365979429167}]
[]
[]
[null,{"$f":"C60*E60","v":1},{"$f":"1+G52/B56","v":2.8704242424242423},null,{"$f":"1-G53/B56","v":0.34838055825345215}]