{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Read Me","Control","1 DT","Series","GPE","Utility","IState","Module1","Module2"],"not_rendered":{"charts":6,"images":5,"macros":1,"external_links":0,"defined_names":44,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Read Me","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control","index":1,"n_rows":48,"n_cols":22,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Time Series of Output, Supply and Demand",null,null,null,null,null,null,null,"Time Series of Price, Marginal Cost, and",null,null,null,null,null,null,"Supply and Demand Schedules"]
[null,null,null,null,null,null,"for Good #2",null,null,null,null,null,null,null,"Marginal Values for Good #2",null,null,null,null,null,null,"for Good #2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",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,null,"Time Series of Household Utility",null,null,null,null,null,null,"Time Series of Equity Trades"]
[null,null,null,null,null,null,"and the Currency Value",null,null,null,null,null,null,null,"and Leisure"]

{"sheet":"1 DT","index":2,"n_rows":106,"n_cols":41,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AH6:AH9)","v":-2069.2089930830075},{"$f":"-SUM(AI6:AI9)","v":-16310.339112108952},{"$f":"-SUM(AJ6:AJ9)","v":-53813.252373848118}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5778.9062780455388,8766,"0",{"$f":"Y19+AL19","v":-630463.06296882336},null,{"$f":"Utility!E28","v":-643139.16478631005},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-T7","v":4},"1",{"$f":"-SUM(U7:W7)","v":-3},{"$f":"SIGN(AH7)","v":1},1,1,"1",{"$f":"1/(1-T7)","v":0.25},null,null,null,null,null,"Spatial Parameters,","1",null,644.28436643152895,5546.6922373869038,29682.749150520809,"1",{"$f":"AH6","v":794.28436643152884},null,{"$f":"Utility!F28","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,{"$f":"1-T8","v":4},"2",{"$f":"-SUM(U8:W8)","v":-3},1,1,1,"2",{"$f":"1/(1-T8)","v":0.25},null,null,null,null,null,"i.e.: production and","2",null,572.48951614463044,4693.5037222123538,25626.027581030758,"2",{"$f":"AI6","v":5778.9062780455388},null,{"$f":"Utility!G28","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-0.10336415245905983},null,{"$f":"(1-1/NPV)/Term","v":-0.13652321447679147},null,{"$f":"IState!I13","v":1},0.1,0.33333333333333331,1,null,"< V",null,null,null,{"$f":"W9-T9","v":1},"L",{"$f":"-SUM(U9:V9)","v":-2},1,1,{"$f":"SIGN(AJ9)","v":-1},"L",{"$f":"1/(1-T9)","v":0.33333333333333331},null,null,null,null,null,"utility tradeoffs >","L",null,58.150744075318954,291.23687446415556,{"$f":"Zl","v":-10261.524357703451},"L",{"$f":"L49","v":-10261.524357703451},"ZL",{"$f":"Utility!H31","v":-10219.742864345546},"L"]
[null,null,null,null,{"$f":"IState!E$13","v":-0.1},null,null,null,"0","1","2","L",null,null,null,null,null,"h",null,"-N ",null,null,null,null,"1/(N + 1)"]
[]
[]
[null,null,"Contra-",null,"k",null,"g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__"]
[null,null,"Accounts >",null,{"$f":"-E17-SUM(E19:E23)","v":-166005.88856110521},null,{"$f":"-G17-SUM(G19:G23)","v":125686.00907978744},null,{"$f":"-I17-SUM(I19:I22)","v":-4.3655745685100555E-11},{"$f":"-J17-SUM(J19:J22)","v":-1.48929757415317E-11},{"$f":"-K17-SUM(K19:K22)","v":-6.1390892369672656E-12},{"$f":"-L17-SUM(L19:L22)","v":1.7644197214394808E-10},null," < Markets",null,null,null,{"$f":"Iota*E14+Nu*G14","v":0},null,{"$f":"V0*I14","v":-4.3655745685100555E-11},{"$f":"J9*J14","v":-1.4892975741531702E-12},{"$f":"K9*K14","v":-2.0463630789890885E-12},{"$f":"L9*L14","v":1.7644197214394808E-10},null,"  < Market Pressure",null,null,null,null,null,{"$f":"-AE53","v":4868413.2880685488},"U",{"$f":"SUM(T56:T58)","v":-1641633.8866385631},{"$f":"SUM(AH7:AH9)","v":1274.9246266514783},{"$f":"SUM(AI7:AI9)","v":10531.432834063413},{"$f":"SUM(AJ7:AJ8)","v":55308.776731551567}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[]
[null,null,null,null,{"$f":"E25","v":0},null,{"$f":"G25+G33+G41","v":0},null,{"$f":"I25+I33+I41","v":0},{"$f":"J25+J33+J41","v":0},{"$f":"K25+K33+K41","v":0},{"$f":"L25+L33+L41","v":0},null,null,null,null,null,{"$f":"Iota*E17+Nu*G17","v":0},null,{"$f":"V0*I17","v":0},{"$f":"J$9*J17","v":0},{"$f":"K$9*K17","v":0},{"$f":"L$9*L17","v":0},null,null,null,null,null,null,null,{"$f":"AE53+R17","v":-4868413.2880685488},null,{"$f":"T17+T53","v":2272096.9496073872},{"$f":"AH4+U17","v":-2069.2089930830075},{"$f":"AI4+V17","v":-16310.339112108952},{"$f":"AJ4+W17","v":-53813.252373848118}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,"e","E","0","1","2","L",null,"Y",null,null,null,null,null,"u + e","m","0","1",2,"L",null,"l",null,"(u + e)/h"]
[null,null,null,"0",{"$f":"E27","v":0},"0",{"$f":"G27+G35+G43","v":0},"0",{"$f":"I27+I35+I43","v":104588.82611424987},-1005.5822918701666,-2413.5432274481127,-8766,"0",null,null,null,null,{"$f":"Iota*E19+Nu*G19","v":0},"0",{"$f":"V0*I19","v":104588.82611424987},{"$f":"J$9*J19","v":-100.55822918701666},-804.51440914937086,-8766,"0",{"$f":"T45","v":-104588.82611424987},null,{"$f":"GPE!E10","v":104588.82611424987},null,null,null,{"$f":"AE55+R19","v":0},"0",{"$f":"AL19","v":-525874.23685457348},{"$f":"AL20","v":693.72613724450662},{"$f":"AL21","v":4974.3918688961567},{"$f":"AJ6+W19","v":0},"0",{"$f":"-U49*AL20-V49*AL21-W49*AL22","v":-525874.23685457348},null,null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":81822.704560214872},"1",null,"1",-39428.624736295125,494.41770812972095,511.81186208305542,938.64728816547608,"1","< Physical",null,null,"Dividends >",{"$f":"Iota*E20+Nu*G20","v":-8457.5345087746609},"1",{"$f":"V0*I20","v":-39428.624736295125},49.441770812972095,170.60395402768512,938.64728816547608,"1",{"$f":"AL7-AL20","v":100.55822918702222},"  < Production",null,null,null,null,{"$f":"AE56+R20","v":2564709.7210571091},"1",{"$f":"T20+T56","v":-897715.86588442535},{"$f":"AH7+U20","v":693.72613724450105},5717.296191414589,{"$f":"AJ7+W20","v":30621.396438686286},"1",{"$f":"AL7*Y28","v":693.72613724450662},null,{"$f":"AE20/R7","v":641177.43026427727},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":84183.184000890338},"2",null,"2",-38046.612204027319,310.9398570923592,842.66444005134497,1016.4307347694553,"2","Stocks",null,null,null,{"$f":"Iota*E21+Nu*G21","v":-8701.5234655571148},"2",{"$f":"V0*I21","v":-38046.612204027319},31.093985709235923,280.88814668378166,1016.4307347694553,"2",{"$f":"AL8-AL21","v":804.51440914938212},null,null,null,"U + E",">",{"$f":"AE57+R21","v":2231451.8533539209},"2",{"$f":"T21+T57","v":-781066.84599274921},603.58350185386632,4974.3918688961357,{"$f":"AJ8+W21","v":26642.458315800213},"2",{"$f":"AL8*Y29","v":4974.3918688961567},null,{"$f":"AE21/R8","v":557862.96333848021},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-125686.00907978744},"L",-27113.589173927379,200.22472664810135,1059.0669253137182,6810.9219770648924,"L",null,null,null,null,{"$f":"Iota*E22+Nu*G22","v":17159.057974331783},"L",{"$f":"V0*I22","v":-27113.589173927379},20.022472664810138,353.02230843790608,6810.9219770648924,"L",{"$f":"AL9-AL22","v":-6810.921977065248}," <","YL = - Leisure",null,null,null,{"$f":"AE58+R22","v":72251.713657518747},"L",{"$f":"T22+T58","v":-67440.000875638332},78.173216740129092,644.25918290206164,{"$f":"AL22","v":-3450.6023806382027},"L",{"$f":"AL9*Y30","v":-3450.6023806382027},null,{"$f":"AE22/R9","v":72251.713657518747},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M41","v":-6766}]
[]
[null,null,null,null,0,null,0,null,0,0,0,0,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,"L",null,null,null,null,null,"w","W","0","1","2","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,"z = pl",null,"q = P0Q"]
[null,null,null,"0",0,"0",0,"0",34862.942038083289,-335.19409729006497,-804.51440914937666,-2922,"0",null,null,null,null,null,"0",{"$f":"-Y19/AL19","v":-0.19888562470721133},{"$f":"-Y20/AH19","v":-0.14495378476936363},{"$f":"-Y21/AI19","v":-0.1617312086287058},null,"0",{"$f":"AL19/AL6","v":0.83410792438537851},null,null,null,null,null,null,"0",null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",81822.704560214872,"1",null,"1",-13142.874912098358,164.80590270991169,170.60395402768376,312.88242938849169,"1",null,null,"    E    ",">",{"$f":"U27-T28","v":-1.3190630408322995E-2},"1",{"$f":"-SUM(U28:W28)","v":-0.13176315436104064},{"$f":"U20/AH20","v":7.1269868840975414E-2},2.9839971258419938E-2,3.0653314261645272E-2,"1",{"$f":"(1-U28)*(1-V28)*(1-W28)","v":0.87339769805768819},null,null,null,null,null,{"$f":"R20/R28","v":641177.43026429915},"1",{"$f":"T20/T28","v":299238.62196147657},null,null,null,"1",{"$f":"AL44*AL20","v":641177.43026427901},null,{"$f":"P0*AG28","v":641177.43026428029},"1"]
[null,null,null,"2",84183.184000890338,"2",null,"2",-12682.20406800912,103.64661903078876,280.8881466837845,338.81024492315129,"2",null,null,"    U + E ",null,{"$f":"V27-T29","v":-1.5597958705636156E-2},"2",{"$f":"-SUM(U29:W29)","v":-0.14613324992306964},5.151563224265214E-2,5.64668313407551E-2,3.8150786339662388E-2,"2",{"$f":"(1-U29)*(1-V29)*(1-W29)","v":0.86078431273305345},null,null,null,null,null,{"$f":"R21/R29","v":557862.96333845996},"2",{"$f":"T21/T29","v":260355.61533091593},null,null,null,"2",{"$f":"AL45*AL21","v":557862.96333848161},null,{"$f":"P0*AG29","v":557862.96333847882},"2"]
[null,null,null,"L",null,"L",-41895.336359932575,"L",-9037.8630579758119,66.741575549364754,353.02230843790892,2270.3073256882999,"L",null,null,null,null,{"$f":"W30-T30","v":0.23748997920891357},"L",{"$f":"-SUM(U30:V30)","v":-0.80408033279614799},{"$f":"U22/AH22","v":0.25612957352606791},{"$f":"V22/AI22","v":0.54795075927008008},{"$f":"(AJ6+Y22)/AJ22","v":-0.56659035358723442},"L",{"$f":"(1-U30)*(1-V30)","v":0.33626606148898275},null,null,null,null,null,{"$f":"R22/R30","v":72251.713657515706},"L",{"$f":"T22/T30","v":33720.000437818533},null,null,null,"L",{"$f":"AL46*AL22","v":72251.713657521264},null,{"$f":"P0*AG30","v":72251.713657518034},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,{"$f":"R35-T33","v":-2272096.9496073886},null,{"$f":"-SUM(U33:W33)","v":2272096.9496073886},{"$f":"-SUM(U35:U38)","v":-892552.85969168763},{"$f":"-SUM(V35:V38)","v":-853669.85306112701},{"$f":"-SUM(W35:W38)","v":-525874.23685457394},null,null,null,null,null,null,null,{"$f":"AE35-AG33","v":-4868413.2880685516},null,{"$f":"-SUM(AH33:AJ33)","v":4868413.2880685516},{"$f":"-SUM(AH35:AH38)","v":-1912469.537524574},{"$f":"-SUM(AI35:AI38)","v":-1829155.0705987345},{"$f":"-SUM(AJ35:AJ38)","v":-1126788.6799452435},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",34862.942038083289,-335.19409729005554,-804.51440914937098,-2922,"0",null,null,null,null,{"$f":"T35-T35","v":0},"0",{"$f":"-T33-SUM(T36:T38)","v":-525874.23685457394},{"$f":"U6*AG28","v":299238.62196147657},{"$f":"V6*AG29","v":260355.61533091593},{"$f":"W6*AG30","v":0},"0",null,null,null,null,null,null,{"$f":"AG35-AG35","v":0},"0",{"$f":"-AG33-SUM(AG36:AG38)","v":-1126788.6799452426},{"$f":"U6*AE28","v":641177.43026429915},{"$f":"V6*AE29","v":557862.96333845996},{"$f":"W6*AE30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13142.87491209837,164.80590270990697,170.60395402768512,312.88242938849174,"1",null,null,null,null,{"$f":"U35-T36","v":1196954.4878459063},"1",{"$f":"-SUM(U36:W36)","v":-897715.86588442978},{"$f":"U7*$AG28","v":299238.62196147657},299238.62196147657,299238.62196147657,"1",null,null,null,null,null,null,{"$f":"R7*$AE28","v":2564709.7210571966},"1",{"$f":"T7*$AE28","v":-1923532.2907928973},641177.43026429915,641177.43026429915,641177.43026429915,"1",null,null,{"$f":"(-AG56-P0*T20)/T7","v":-641177.4302642768},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-12682.204068009116,103.6466190307864,280.88814668378166,338.81024492315152,"2",null,null,null,null,{"$f":"V35-T37","v":1041422.4613236637},"2",{"$f":"-SUM(U37:W37)","v":-781066.84599274781},260355.61533091593,260355.61533091593,260355.61533091593,"2",null,null,null,null,null,null,{"$f":"R8*$AE29","v":2231451.8533538398},"2",-1673588.89001538,557862.96333845996,557862.96333845996,557862.96333845996,"2",null,null,{"$f":"(-AG57-P0*T21)/T8","v":-557862.96333847952},"2"]
[null,null,"     at time = t >",null,null,"L",-41895.336359929352,"L",-9037.8630579757973,66.741575549367113,353.02230843790608,2270.3073256882994,"L",null,null,null,null,{"$f":"W35+W38-T38","v":33720.000437818533},"L",{"$f":"-SUM(U38:V38)","v":-67440.000875637066},33720.000437818533,33720.000437818533,-33720.000437818533,"L",null,null,null,null,null,null,{"$f":"R9*$AE30","v":72251.713657515706},"L",-144503.42731503141,72251.713657515706,72251.713657515706,-72251.713657515706,"L",null,null,{"$f":"(-AG58-P0*T22)/T9","v":-72251.713657519373},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,{"$f":"SUM(R36:R38)","v":2272096.9496073886},"Q",{"$f":"SUM(T36:T38)","v":-1746222.7127528146},{"$f":"SUM(U36:U38)","v":593314.23773021111},{"$f":"SUM(V36:V38)","v":593314.23773021111},{"$f":"SUM(W36:W37)","v":559594.23729239253},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AE33/AE17","v":1.0000000000000007},null,{"$f":"AG33/AG17","v":2.1426961067439492},{"$f":"AH33/AH17","v":924.25151056157915},{"$f":"AI33/AI17","v":112.1469675171102},{"$f":"AJ33/AJ17","v":20.938869706615883},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"    c     Hb/m","0","1",2,"L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",0,"0",34862.942038083289,-335.1940972900461,-804.51440914936529,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AG35/AG19","v":2.1426961067439541},924.25151056160007,112.1469675171073,null,"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13142.874912098399,164.80590270990226,170.60395402768654,312.88242938849265,"1",null,null,null,null,0,null,{"$f":"-GPE!E10","v":-104588.82611424987},{"$f":"-GPE!F10","v":100},{"$f":"-GPE!G10","v":750},{"$f":"-GPE!H10","v":8766},null,null,null,null,null,null,null,{"$f":"AE36/AE20","v":1.0000000000000342},"1",2.1426961067440224,924.25151056160757,112.14696751711534,{"$f":"AJ36/AJ20","v":20.938869706616387},"1",{"$f":"AH49","v":924.25151056157108},null,{"$f":"(AL44*AL7*AL56)^Y7","v":641177.43026427727},"1"]
[null,null,null,null,null,"2",null,"2",-12682.204068009087,103.64661903078404,280.88814668377881,338.81024492315242,"2",null,null,null,null,{"$f":"-R83","v":0},"Yt",{"$f":"-T19","v":-104588.82611424987},{"$f":"Y20","v":100.55822918702222},{"$f":"Y21","v":804.51440914938212},{"$f":"AJ6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AE37/AE21","v":0.9999999999999637},"2",2.1426961067438732,924.25151056153993,112.14696751710777,{"$f":"AJ37/AJ21","v":20.938869706614923},"2",{"$f":"AI49","v":112.14696751711165},null,{"$f":"(AL45*AL8*AL57)^Y8","v":557862.96333848045},"2"]
[null,null,null,null,null,"L",-41895.33635992551,"L",-9037.8630579757682,66.741575549369472,353.02230843790323,2270.3073256882922,"L",null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AE38/AE22","v":0.99999999999995792},"L",2.1426961067438399,924.25151056149809,112.14696751710747,{"$f":"AJ38/AJ22","v":20.938869706614085},"L",{"$f":"-AJ49","v":-20.938869706615694},null,{"$f":"(AL46*AL9*AL58)^Y9","v":72251.713657520246},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48/$AG48","v":0.5},null,{"$f":"AG48/$AG48","v":1},{"$f":"AH48/$AG48","v":441.93345888261155},{"$f":"AI48/$AG48","v":53.860640301318277},{"$f":"AJ48/$AG48","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[null,null,null,null,null,null,{"$f":"3*G41/Term","v":0},null,null,null,null,-10261.524357703451,null,null,null,null,"Currency > ",{"$f":"R33/AE33","v":0.46670173938926185},"Y ",{"$f":"T41/(AG14+T73)","v":1.0000000000000009},{"$f":"U41/(AH14+U73)","v":431.34978761223795},{"$f":"V41/(AI14+V73)","v":52.339184807467056},{"$f":"W41/(AJ14+W73)","v":9.7722069129226679},null," < Values",null,null,null,null,"Prices > ",{"$f":"R49/$R49","v":1},"P",{"$f":"AG33/(T53+T17)","v":2.1426961067439492},{"$f":"U49/$R49","v":924.25151056157108},{"$f":"V49/$R49","v":112.14696751711165},{"$f":"W49/$R49","v":20.938869706615694}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",null,0,1,2,"L",null,"    G/unit",null,null,null,"   $/unit",null,"$/$",null,0,1,2,"L"]
[null,null,null,null,null,"0",{"$f":"3*G43/Term","v":0},"0"]
[null,null,null,null,null,"1",null,"1"]
[null,null,null,null,"Maturing   ","2",null,"2",null,null,null,null,null,null,null,null,null,{"$f":"R55-T53","v":-2272096.9496073872},null,{"$f":"-SUM(U53:W53)","v":2272096.9496073872},{"$f":"U$49*AH4","v":-892552.85969168798},{"$f":"V$49*AI4","v":-853669.85306112852},{"$f":"W$49*AJ4","v":-525874.23685457068},null,null,null,null,null,null,null,{"$f":"AE55-AG53","v":-4868413.2880685488},null,{"$f":"-SUM(AH53:AJ53)","v":4868413.2880685488},{"$f":"AH$49*AH4","v":-1912469.5375245572},{"$f":"AI$49*AI4","v":-1829155.0705987583},{"$f":"AJ$49*AJ4","v":-1126788.6799452335},null,"   "]
[null,null,null,null,"Principal > ","L",{"$f":"3*G46/Term","v":-19832.608826913456},"L",null,null,null,null,null,null,null,null,null,"¡","YU","0","1","2","L",null,null,null,null,null,null,null,"u","PU","0","1",2,"L",null,"PU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55-T55","v":0},"0",{"$f":"-T53-SUM(T56:T58)","v":-630463.06296882406},{"$f":"U$49*AH6","v":342614.39276396093},302463.24367165705,85663.1657986801,"0",null,null,null,null,null,null,{"$f":"AG55-AG55","v":0},"0",{"$f":"-AG53-SUM(AG56:AG58)","v":-1350890.7504691645},{"$f":"AH$49*AH6","v":734118.52548978094},648086.81464840565,183550.13184819318,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U55-T56","v":1200901.6339120911},"1",{"$f":"-SUM(U56:W56)","v":-858287.24114813027},277911.92462212528,290309.35008273611,290065.96644326887,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AH55-AG56","v":2573167.2555658836},"1",{"$f":"-SUM(AH56:AJ56)","v":-1839048.7300761025},595480.79890554538,622044.71417364443,621523.21699691296,"1",{"$f":"AH56*AI56*AJ56","v":2.3022194714248141E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V55-T57","v":1045483.4774603789},"2",{"$f":"-SUM(U57:W57)","v":-743020.23378872185},246943.23119921921,245654.1587114069,250422.84387809571,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AI55-AG57","v":2240153.3768194779},"2",{"$f":"-SUM(AH57:AJ57)","v":-1592066.5621710722},529124.30007733766,526362.20947639144,536580.05261734314,"2",{"$f":"AH57*AI57*AJ57","v":1.4944346617773018E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W58-T58","v":25711.838234917057},"L",{"$f":"-SUM(U58:V58)","v":-40326.411701710953},25083.311106382436,15243.10059532852,-100277.739265474,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AJ55+AJ58-AG58","v":55092.655683186968},"L",{"$f":"-SUM(AH58:AI58)","v":-86407.245352209648},53745.913051892872,32661.332300316775,-214864.72151721586,"L",{"$f":"AH58*AI58","v":1755413125.9718056}]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,{"$f":"-V0-I63/I60","v":0.10336415245905983}," <","Interest",null,{"$f":"-I20-I21","v":77475.236940322444},"   < Asset Valuations, a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,{"$f":"-IState!E$13","v":0.1},null,"Rate",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE62/AE$49-AE53","v":-1.4901161193847656E-8},null,{"$f":"AG62/AG$49-T53","v":5.5879354476928711E-9},{"$f":"AH62/AH$49-AH4","v":-4.0927261579781771E-12},{"$f":"AI62/AI$49-AI4","v":-4.5474735088646412E-11},{"$f":"AJ62/AJ$49-AJ4","v":-2.8376234695315361E-10},null,null,null,null,null,null,null,{"$f":"-AG62","v":-4868413.2880685637},null,{"$f":"-SUM(AH62:AJ62)","v":4868413.2880685637},{"$f":"-SUM(AH64:AH67)","v":-1912469.5375245609},{"$f":"-SUM(AI64:AI67)","v":-1829155.0705987634},{"$f":"-SUM(AJ64:AJ67)","v":-1126788.6799452393}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-85483.399143223709},{"$f":"U49*U73","v":43375.770802484141},{"$f":"V49*V73","v":42107.628340739568},null,null,null,null,null,null,"-f","Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,null,null,{"$f":"AE64/AE$49-AE55","v":0},"0",{"$f":"AG64/AG$49-T55","v":104588.8261142507},{"$f":"AH64/AH$49-AH6","v":-100.55822918702222},-804.51440914938212,-8766,"0",null,null,null,null,null,null,{"$f":"AG64-AG64","v":0},"0",{"$f":"-AG62-SUM(AG65:AG67)","v":-1126788.6799452398},{"$f":"U6*AL28","v":641177.43026427901},{"$f":"V6*AL29","v":557862.96333848161},{"$f":"W6*AL30","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE65/AE$49-AE56","v":-8457.5345087675378},"1",{"$f":"AG65/AG$49-T56","v":-39428.624736297759},49.441770812977666,170.60395402769336,938.64728816552451,"1","    Optimal",null,null,null,null,null,{"$f":"R7*AL28","v":2564709.7210571161},"1",{"$f":"T7*AL28","v":-1923532.290792837},{"$f":"U7*$AL28","v":641177.43026427901},641177.43026427901,641177.43026427901,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,{"$f":"AE66/AE$49-AE57","v":-8701.5234655514359},"2",{"$f":"AG66/AG$49-T57","v":-38046.612204029807},31.09398570923895,280.88814668380292,1016.4307347695103,"2"," < Rates of",null,null,null,null,null,{"$f":"R8*AL29","v":2231451.8533539264},"2",{"$f":"T8*AL29","v":-1673588.8900154447},557862.96333848161,557862.96333848161,557862.96333848161,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*Kappa/Gamma","v":0.31999086465277532},null,{"$f":"1/(1+Iota*Term*Kappa/Gamma)","v":0.53613720445402147},"1+iTk/g ",null,null,null,null,null,null,null,{"$f":"AE67/AE$49-AE58","v":17159.057974334297},"L",{"$f":"AG67/AG$49-T58","v":-27113.589173929126},20.022472664809982,353.02230843793166,6810.921977065248,"L","    Change",null,null,null,null,null,{"$f":"R9*AL30","v":72251.713657521264},"L",{"$f":"T9*AL30","v":-144503.42731504253},72251.713657521264,72251.713657521264,-72251.713657521264,"L"]
[null,null,null,null,"  Term",null,null,null,{"$f":"IState!E9","v":0.51315811823070645}]
[null,null,null,null,"  Calculation",null,{"$f":"Term-(1/I69-1/I67)/G67","v":6.3373412028989744},null,{"$f":"(V0-Iota/V0)^(-Term)","v":0.53613720445402147},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,null,{"$f":"SUM(R65:R67)","v":1.5323166735470295E-8},"D",{"$f":"SUM(T65:T67)","v":-104588.82611425669},{"$f":"SUM(U65:U67)","v":100.5582291870266},{"$f":"SUM(V65:V67)","v":804.51440914942793},{"$f":"SUM(W65:W66)","v":1955.0780229350348},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R45+R14","v":0},"S",{"$f":"-GPE!E10","v":-104588.82611424987},{"$f":"U45+U14","v":100.55822918702073},{"$f":"V45+V14","v":804.51440914938007},{"$f":"W45+Y22+W14","v":1955.0780229349284},null," < Supply",null,null,null,null,null,0,null,{"$f":"-SUM(AH73:AJ73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"FI","0",1,"2","L"]
[null,null,null,null,"Domestic",null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG75-AG75","v":0},"0",{"$f":"-SUM(AH75:AJ75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",6.3373412028989744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Equity   ",{"$f":"AH75-AG76","v":-1.2096992089927958E-9},"1",{"$f":"-SUM(AH76:AJ76)","v":1.2096992089927958E-9},0,{"$f":"(AE45-AE44)*(V0*-Iota)*(E20+E21)","v":-1.2096992089927958E-9},null,"1"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R70>R73,R73/R70,1)","v":0},"F",{"$f":"T73/T70","v":0.99999999999993472},{"$f":"IF(U70>U73,U73/U70,1)","v":0.9999999999999416},{"$f":"IF(V70>V73,V73/V70,1)","v":0.99999999999994049},0.9999999999999456,null," < Factors",null,null,null,null,"Markets >",{"$f":"AI75-AG77","v":1.2096992089927958E-9},"2",{"$f":"-SUM(AH77:AJ77)","v":-1.2096992089927958E-9},{"$f":"-AI76","v":1.2096992089927958E-9},0,null,"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,"L",null,null,null,null,null,null,null,{"$f":"AJ75-AG78","v":0},"L",{"$f":"-SUM(AH78:AJ78)","v":0},null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Monetary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,null,null,null,null,"    imports ( - )",null,null,null,null,null,null,null,null,null,null,null,null,null," < Transactions"]
[null,null,null,null,0,null,0,null,{"$f":"I25+DT*(T81-I$9*I25*3)","v":0},{"$f":"J25+DT*(U81-J$9*J25*3)","v":0},{"$f":"K25+DT*(V81-K$9*K25*3)","v":0},{"$f":"L25+DT*(W81-L$9*L25*3)","v":0},null,null,null,null,null,{"$f":"AE73+AE81","v":0},null,0,0,0,0,null," < eXports  ( + )",null,null,null,null,null,{"$f":"AE83-AG81","v":0},null,{"$f":"AG$49*T81","v":0},{"$f":"AH$49*U81","v":0},{"$f":"AI$49*V81","v":0},{"$f":"AJ$49*W81","v":0}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r","R ","0","1","2","L",null,null,null,null,null,null,null,"- NCF","PR","0",1,"2","L"]
[null,null,null,"0",0,"0",0,"0",{"$f":"I27+DT*(T83-I$9*I27*3)","v":34862.942038083289},-335.19409729006497,-804.51440914937666,-2922,"0",null,null,null,"Debt   ",{"$f":"AE75+AE83","v":0},"0",{"$f":"-T81-SUM(T84:T86)","v":104588.82611424985},{"$f":"-U45","v":-100.55822918702222},{"$f":"-V45","v":-804.51440914938212},{"$f":"-W45","v":-8766},"0"," < Output  ( - )",null,null,null,null,"Cost of Sales   ",{"$f":"AG83-AG83","v":0},"0",{"$f":"-AG81-SUM(AG84:AG86)","v":366715.07838361349},{"$f":"-AH81-SUM(AH84:AH86)","v":-92941.095225500569},{"$f":"-AI81-SUM(AI84:AI86)","v":-90223.85130992379},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-183550.13184818914},"0"]
[null,null,null,"1",{"$f":"E28+DT*(R84-Iota*E28)","v":81822.704560214901},"1",null,"1",-13142.874912098359,164.80590270991169,170.60395402768376,312.88242938849169,"1",null,null,null,"Service >",{"$f":"AE76+AE84","v":-8457.5345087724436},"1",{"$f":"T$77*T65","v":-39428.624736295184},49.441770812974781,170.60395402768322,938.64728816547347,"1",null,null,null,null,null,"Minus Sales >",{"$f":"AH83-AG84","v":-8457.534508771234},"1",{"$f":"-SUM(AH84:AJ84)","v":-84483.560716729335},{"$f":"AH$49*U84","v":45696.631358730934},19132.716090633399,19654.213267365005,"1"]
[null,null,null,"2",{"$f":"E29+DT*(R85-Iota*E29)","v":84183.184000890367},"2",null,"2",-12682.20406800912,103.64661903078876,280.8881466837845,338.81024492315129,"2",null,null,null,null,{"$f":"AE77+AE85","v":-8701.5234655547229},"2",-38046.612204027326,31.093985709237135,280.8881466837862,1016.4307347694551,"2"," < Rates of",null,null,null,null,null,{"$f":"AI83-AG85","v":-8701.5234655559325},"2",{"$f":"-SUM(AH85:AJ85)","v":-81522.327844367857},28738.663261142327,31500.753862088262,21282.910721137276,"2"]
[null,null,null,"L",null,"L",{"$f":"G30+DT*(R86-Nu*G22+G54-3*G30/Term)","v":-41895.336359932589},"L",-9037.8630579758119,66.741575549364754,353.02230843790892,2270.3073256882999,"L",null,null,null,"Passive >",{"$f":"AE78+AE86","v":17159.057974327152},"L",-27113.589173927354,20.022472664808813,353.02230843791062,6810.9219770648779,"L","    Change",null,null,null,null,"Consumption >",{"$f":"AJ83-AG86","v":17159.057974327152},"L",{"$f":"-SUM(AH86:AJ86)","v":-200709.18982251629},18505.800605627312,39590.381357202132,142613.00785968686,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income   ",null,null,null,null,null,null,null,null,null,null,null,null,"Minus Wages   ",null,null,"s"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":0},{"$f":"J33+DT*J$9*3*(J25-J33)","v":0},{"$f":"K33+DT*K$9*3*(K25-K33)","v":0},{"$f":"L33+DT*L$9*3*(L25-L33)","v":0},null,null,null,null,null,{"$f":"GPE!C8","v":0},null,{"$f":"GPE!E8","v":0},{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0}]
[null,null,null,null,null,null,null,"B","0","1","2","L",null,null,null,null,null,{"$f":"GPE!C9","v":"r"},{"$f":"GPE!D9","v":"R"},{"$f":"GPE!E9","v":"0"},{"$f":"GPE!F9","v":"1"},{"$f":"GPE!G9","v":"2"},{"$f":"GPE!H9","v":"L"}]
[null,null,null,null,null,"0",{"$f":"G35+DT*3*(G27-G35)/Term","v":0},"0",{"$f":"I35+DT*I$9*3*(I27-I35)","v":34862.942038083289},-335.19409729005554,-804.51440914937098,-2922,"0",null,null,null,null,{"$f":"GPE!C10","v":0},{"$f":"GPE!D10","v":"0"},{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766}]
[null,null,null,null,null,"1",null,"1",-13142.87491209837,164.80590270990697,170.60395402768512,312.88242938849174,"1",null,null,null,null,{"$f":"GPE!C11","v":-8035.1537978656852},{"$f":"GPE!D11","v":"1"},{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000}]
[null,null,"System State   ",null,null,"2",null,"2",-12682.204068009116,103.6466190307864,280.88814668378166,338.81024492315152,"2",null,null,null,null,{"$f":"GPE!C12","v":-7344.6327683615818},{"$f":"GPE!D12","v":"2"},{"$f":"GPE!E12","v":-36723.163841807916},{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000}]
[null,null,"     at time = t  + D >",null,null,"L",{"$f":"G38+DT*3*(G30-G38)/Term","v":-41895.336359929366},"L",-9037.8630579757973,66.741575549367113,353.02230843790608,2270.3073256882994,"L",null,null,null,null,{"$f":"GPE!C13","v":15379.78656622726},{"$f":"GPE!D13","v":"L"},{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":0},{"$f":"J41+DT*J$9*3*(J33-J41)","v":0},{"$f":"K41+DT*K$9*3*(K33-K41)","v":0},{"$f":"L41+DT*L$9*3*(L33-L41)","v":0},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":34862.942038083289},-335.1940972900461,-804.51440914936529,-2922,"0",null,null,null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13142.874912098399,164.80590270990226,170.60395402768654,312.88242938849265,"1",null,null,null,null,{"$f":"AE56/(R7/R28-1)","v":-8457.5345087743735},"1"]
[null,null,null,null,null,"2",null,"2",-12682.204068009087,103.64661903078404,280.88814668377881,338.81024492315242,"2",null,null,null,null,{"$f":"AE57/(R8/R29-1)","v":-8701.5234655574295},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term","v":-41895.336359925524},"L",-9037.8630579757682,66.741575549369472,353.02230843790323,2270.3073256882922,"L",null,null,null,null,{"$f":"AE58/(R9/R30-1)","v":17159.057974332733},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*R105","v":-10261.524357703451},null,null,null,null,null,{"$f":"(R102-R22)/AJ49/(1-Y30)*L9","v":6.8320873889642051E-11}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,"ZL"]

{"sheet":"Series","index":3,"n_rows":39,"n_cols":26,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":300.00149536132812},{"$f":"'1 DT'!Y21","v":804.51440914938212},{"$f":"'1 DT'!V73","v":804.51440914938007},{"$f":"'1 DT'!V70","v":804.51440914942793},{"$f":"-Iota","v":0.10336415245905983},{"$f":"'1 DT'!R49","v":0.46670173938926185},{"$f":"'1 DT'!AI49","v":112.14696751711165},{"$f":"'1 DT'!AI43","v":112.1469675171073},{"$f":"'1 DT'!AI44","v":112.14696751711534},{"$f":"'1 DT'!AI46","v":112.14696751710747},{"$f":"'1 DT'!AI48","v":107.72128060263655},{"$f":"-Utility!H31","v":10219.742864345546},{"$f":"-Ull","v":10261.524357703451},{"$f":"Utility!H15","v":6766},{"$f":"-'1 DT'!Y22","v":6810.921977065248},{"$f":"'1 DT'!AE76","v":-1.2096992089927958E-9},{"$f":"'1 DT'!AE77","v":1.2096992089927958E-9}]
[]
["BOX:",null,"year","Y2","S2","D2","-i","G/$","P2","MC2","VMP1","VMPL","P*","-ZL","-ZL1","-YL","-YL1","Sector 1","Sector 2"]
[0,null,0,761.25,761.25,830.47282592272973,0.10734842139886247,0.46577303465153125,115.52189421563686,113.92817166263012,115.6370942375712,115.63709423756956,107.72128060263655,10219.742864345546,10219.742864345546,6766,6766,-66.362795599112445,66.362795599112445]
[{"$f":"1+A8","v":1},null,10.000133514404297,804.05184206129707,804.05184206129707,805.62430693168449,0.10330949160881198,0.4697558825494062,111.49046284650323,111.85114332597452,111.17429600188305,111.51813739918225,107.72128060263655,10219.742864345546,10262.298547423801,6766,6809.7576652743683,105.94198657559903,-105.94198657559903]
[2,null,20.000362396240234,804.44364828903417,804.44364828903417,804.76224924627627,0.10335947207920371,0.46724442550940543,112.03196906963464,112.00817462418878,112.05096231098616,112.04119781232937,107.72128060263655,10219.742864345546,10261.614108490265,6766,6810.6009079412361,-6.4853951316762606,6.4853951316762606]
[3,null,30.000591278076172,804.49953667523914,804.49953667523914,804.56611270495648,0.10336330984618036,0.46681511311376728,112.12276620991962,112.11169894770472,112.13200611969643,112.12315945212806,107.72128060263655,10219.742864345546,10261.561484238588,6766,6810.8615716885333,-3.0990191694374296,3.0990191694374296]
[4,null,39.999294281005859,804.5110620507121,804.5110620507121,804.52536909394234,0.10336392739628719,0.46672628826495477,112.1417205725454,112.13973598942472,112.14336890886101,112.14177587974145,107.72128060263655,10219.742864345546,10261.532647252921,6766,6810.9094733077336,-0.55187904145298738,0.55187904145298738,null,null,null,"b2","Z2","b1-2-L","U1-2-L"]
[5,null,49.997615814208984,804.51369817425075,804.51369817425075,804.51672391819386,0.10336410282553166,0.46670692688166127,112.14585974848221,112.14548071453632,112.14617323928965,112.1458807423994,107.72128060263655,10219.742864345546,10261.525999789541,6766,6810.9192957503419,-0.10504922811623787,0.10504922811623787,null,null,null,{"$f":"'1 DT'!AI35","v":557862.96333845996},{"$f":"'1 DT'!AL8","v":5778.9062780455388},{"$f":"'1 DT'!AI36+'1 DT'!AI37+'1 DT'!AI38","v":1271292.1072602747},{"$f":"'1 DT'!AI7+'1 DT'!AI8+'1 DT'!AI9","v":10531.432834063413}]
[6,null,59.995937347412109,804.51426069928493,804.51426069928493,804.51489587281822,0.1033641422492193,0.46670282710538286,112.14673528967468,112.14665427986833,112.14680232916584,112.1467400509305,107.72128060263655,10219.742864345546,10261.524698623494,6766,6810.9214107172438,-2.2472559735551366E-2,2.2472559735551366E-2,null,null,null,"INITIAL","INITIAL"]
[7,null,69.996543884277344,804.51437798494044,804.51437798494044,804.51451148953333,0.1033641503304974,0.46670196801198144,112.14691870092358,112.14690139862488,112.1469330289607,112.14691965157189,107.72128060263655,10219.742864345546,10261.524429962805,6766,6810.9218581853329,-4.8024999714657386E-3,4.8024999714657386E-3,null,null,"Q1","s","d","S","D"]
[8,null,79.998680114746094,804.5144025875461,804.5144025875461,804.51443068115452,0.10336415201028637,0.46670178750761504,112.14695724230013,112.14695360306322,112.14696025597327,112.14695743926529,107.72128060263655,10219.742864345546,10261.524372942122,6766,6810.9219520720599,-1.0100715702030321E-3,1.0100715702030321E-3,null,null,700,106.64266640111373,108.20083331062207,{"$f":"$W$13/($X$13-V16)","v":109.83919229813715},{"$f":"$Y$13/($Z$13+V16)","v":113.19055422782907}]
[9,null,90.000816345214844,804.51440776831532,804.51440776831532,804.51441367987184,0.10336415236451102,0.46670174951624777,112.1469653546537,112.14696459048984,112.14696598740873,112.14696539634265,107.72128060263655,10219.742864345546,10261.524360906982,6766,6810.9219718055565,-2.1207729696406558E-4,2.1207729696406558E-4,null,null,{"$f":"10+V16","v":710},106.85665774604999,108.10458149387613,110.05588439357768,113.08986372342572]
[10,null,100.00295257568359,804.51440885884494,804.51440885884494,804.51441010257554,0.10336415243917729,0.46670174152143151,112.14696706177898,112.14696690103177,112.14696719488212,112.14696707057333,107.72128060263655,10219.742864345546,10261.524358377148,6766,6810.921975958523,-4.4611864416068988E-5,4.4611864416068988E-5,null,null,{"$f":"10+V17","v":720},107.07150961651068,108.00850076968018,110.27343316468497,112.98935220156777]
[11,null,110.00508880615234,804.51440908826771,804.51440908826771,804.51440934993366,0.1033641524548865,0.46670173983943003,112.14696742093255,112.14696738710539,112.14696744894258,112.14696742278224,107.72128060263655,10219.742864345546,10261.524357845163,6766,6810.9219768324128,-9.388067872189418E-6,9.388067872189418E-6,null,null,730,107.28722721361321,107.91259068225065,110.49184370172385,112.88901918545298]
[12,null,120.00722503662109,804.51440913653369,804.51440913653369,804.51440919158779,0.10336415245818875,0.46670173948556637,112.14696749649207,112.14696748937281,112.14696750238717,112.14696749687985,107.72128060263655,10219.742864345546,10261.524357733231,6766,6810.9219770162708,-1.9758369607751504E-6,1.9758369607751504E-6,null,null,740,107.50381578047451,107.81685077742141,110.71112113536681,112.78886419997119]
[13,null,130.00782775878906,804.51440914668819,804.51440914668819,804.51440915827027,0.10336415245888464,0.46670173941111592,112.14696751238927,112.14696751089146,112.14696751362956,112.14696751247048,107.72128060263655,10219.742864345546,10261.524357709683,6766,6810.9219770549535,-4.1569836910233747E-7,4.1569836910233747E-7,null,null,750,107.72128060263584,107.72128060263663,110.93127063709584,112.68888677169682]
[14,null,140.00233459472656,804.51440914882278,804.51440914882278,804.5144091512683,0.10336415245902986,0.46670173939545267,112.14696751573393,112.14696751541855,112.1469675159952,112.14696751574466,107.72128060263655,10219.742864345546,10261.524357704766,6766,6810.9219770631162,-8.7544121967291994E-8,8.7544121967291994E-8,null,null,760,107.93962700849266,107.62587970694368,111.15229741960889,112.58908642888139]
[15,null,149.99684143066406,804.51440914927298,804.51440914927173,804.51440914979173,0.10336415245905983,0.46670173939215931,112.14696751643713,112.14696751637001,112.14696751649282,112.14696751643677,107.72128060263655,10219.742864345546,10261.524357703714,6766,6810.9219770648178,-1.8646513161487002E-8,1.8646513161487002E-8,null,null,770,108.15886036972996,107.53064764098603,111.37420673723138,112.48946270144612]
[16,null,159.99134826660156,804.51440914936575,804.514409149367,804.514409149485,0.10336415245906805,0.46670173939144483,112.14696751659031,112.14696751657569,112.1469675166026,112.14696751658533,107.72128060263655,10219.742864345546,10261.524357703502,6766,6810.9219770651871,-4.0824967005658231E-9,4.0824967005658231E-9,null,null,780,108.37898610176264,107.43558395699618,111.5970038863325,112.39001512097452]
[17,null,169.98585510253906,804.51440914938121,804.51440914937962,804.51440914943043,0.1033641524590605,0.4667017393912975,112.14696751662261,112.14696751661849,112.14696751662611,112.14696751661819,107.72128060263655,10219.742864345546,10261.524357703454,6766,6810.9219770652471,-1.1392127983850952E-9,1.1392127983850952E-9,null,null,790,108.60000966418153,107.34068820878863,111.82069420574666,112.29074322070514]
[18,null,179.98036193847656,804.51440914938212,804.51440914938019,804.51440914942782,0.10336415245905917,0.46670173939114629,112.14696751665883,112.14696751665446,112.14696751666253,112.14696751665443,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.9219770652471,-1.2135092852366885E-9,1.2135092852366885E-9,null,null,800,108.82193656120467,107.24595995175294,112.04528307719987,112.19164653552411]
[19,null,189.97486877441406,804.51440914938212,804.51440914938019,804.51440914942805,0.10336415245905961,0.46670173939099069,112.14696751669621,112.14696751669187,112.14696751669989,112.14696751669207,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.9219770652471,-1.2058891327395317E-9,1.2058891327395317E-9,null,null,810,109.04477234213432,107.15139874284674,112.27077592574132,112.09272460195805]
[20,null,199.96937561035156,804.51440914938212,804.5144091493803,804.51440914942793,0.10336415245905983,0.46670173939083281,112.14696751673415,112.14696751672976,112.14696751673787,112.14696751673002,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.9219770652471,-1.2173193614862894E-9,1.2173193614862894E-9,null,null,820,109.26852260181943,107.05700414058884,112.4971782201803,111.9939769581667]
[21,null,209.96388244628906,804.51440914938212,804.5144091493803,804.51440914942884,0.10336415245906005,0.46670173939067588,112.14696751677187,112.14696751676742,112.14696751677566,112.1469675167678,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.9219770652471,-1.2363697427306235E-9,1.2363697427306235E-9,null,null,830,109.49319298112391,106.96277570505244,112.72449547352826,111.89540314393581]
[22,null,219.95838928222656,804.51440914938212,804.5144091493803,804.51440914942793,0.10336415245906028,0.46670173939051812,112.14696751680981,112.14696751680538,112.14696751681353,112.14696751680567,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.9219770652471,-1.2249395139846835E-9,1.2249395139846835E-9,null,null,840,109.71878916740069,106.8687129978581,112.9527332434463,111.79700270066998]
[23,null,229.95289611816406,804.51440914938212,804.5144091493803,804.51440914942805,0.10336415245906005,0.46670173939036208,112.14696751684727,112.14696751684281,112.14696751685106,112.14696751684318,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.9219770652471,-1.2458949333534226E-9,1.2458949333534226E-9,null,null,850,109.9453168949716,106.77481558216716,113.18189713269808,111.69877517138556]
[24,null,239.94740295410156,804.51440914938212,804.5144091493803,804.51440914942975,0.10336415245906005,0.46670173939020348,112.14696751688538,112.14696751688103,112.14696751688902,112.14696751688123,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.9219770652471,-1.2020790564927772E-9,1.2020790564927772E-9,null,null,860,110.17278194561325,106.68108302267484,113.41199278960836,111.60072010070351]
[25,null,249.94190979003906,804.51440914938212,804.51440914938019,804.51440914942805,0.1033641524590605,0.466701739390047,112.14696751692303,112.14696751691872,112.14696751692668,112.14696751691918,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.921977065248,-1.1944589039956057E-9,1.1944589039956057E-9,null,null,870,110.401190149049,106.58751488560354,113.64302590852699,111.50283703484246]
[26,null,259.94241333007812,804.51440914938212,804.51440914938019,804.51440914942702,0.1033641524590605,0.46670173938988913,112.14696751696097,112.14696751695661,112.14696751696462,112.1469675169571,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.921977065248,-1.2020790564935917E-9,1.2020790564935917E-9,null,null,880,110.63054738344687,106.49411073869621,113.87500223029869,111.40512552161162]
[27,null,269.95217895507812,804.51440914938212,804.51440914938019,804.51440914942782,0.1033641524590605,0.46670173938973308,112.14696751699846,112.14696751699415,112.14696751700208,112.14696751699471,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.921977065248,-1.1944589039964101E-9,1.1944589039964101E-9,null,null,890,110.86085957592394,106.4008701512096,114.10792754273855,111.30758511040388]
[28,null,279.96194458007813,804.51440914938212,804.51440914938007,804.51440914942896,0.10336415245906028,0.4667017393895756,112.1469675170363,112.14696751703211,112.14696751703988,112.14696751703241,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.921977065248,-1.1658833321308597E-9,1.1658833321308597E-9,null,null,900,111.09213270305683,106.3077926939077,114.34180768111344,111.21021535218885]
[29,null,289.97171020507813,804.51440914938212,804.51440914938007,804.51440914942702,0.10336415245905983,0.46670173938941978,112.1469675170737,112.14696751706937,112.14696751707743,112.14696751706953,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.921977065248,-1.2096992089923868E-9,1.2096992089923868E-9]
[30,null,299.98147583007812,804.51440914938212,804.51440914938007,804.51440914942884,0.10336415245905983,0.46670173938926202,112.14696751711161,112.14696751710727,112.14696751711527,112.14696751710743,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.921977065248,-1.2058891327439993E-9,1.2058891327439993E-9]
[null,null,300.00149536132812,804.51440914938212,804.51440914938007,804.51440914942793,0.10336415245905983,0.46670173938926185,112.14696751711165,112.1469675171073,112.14696751711534,112.14696751710747,107.72128060263655,10219.742864345546,10261.524357703451,6766,6810.921977065248,-1.2096992089927958E-9,1.2096992089927958E-9]

{"sheet":"GPE","index":4,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"General Equilibrium Prices, $/physical unit"]
[]
[null,null,null,null,null,null,null,null,null,null,"Experimenters are invited to change "]
[null,null,null,null,null,null,null,null,null,null,"any data set in red type that"]
[null,null,null,null,null,null,null,null,null,null,"appears within the marquee."]
[null,null,{"$f":"E8-C10","v":0},null,0,0,0,0]
[null,null,"r","R","0","1","2","L"]
[null,null,{"$f":"E10-E10","v":0},"0",{"$f":"E26/E$18","v":104588.82611424987},{"$f":"-F8-SUM(F11:F13)","v":-100},{"$f":"-G8-SUM(G11:G13)","v":-750},{"$f":"-H8-SUM(H11:H13)","v":-8766}]
[null,null,{"$f":"F26-E27","v":-8035.1537978656852},"1",{"$f":"E27/E$18","v":-40175.768989328317},50,150,1000,null,null,null,null,null,{"$f":"L18*F11+F10","v":-44.999999999999993},{"$f":"L18*G11","v":165},null,{"$f":"-L18*H11*H18","v":-22000}]
[null,null,{"$f":"G26-E28","v":-7344.6327683615818},"2",{"$f":"E28/E$18","v":-36723.163841807916},30,250,1000,null,null,null,null,null,{"$f":"L18*F12","v":33},{"$f":"L18*G12+G10","v":-475},null,{"$f":"-L18*H12*H18","v":-22000}]
[null,null,{"$f":"H26-E29","v":15379.78656622726},"L",{"$f":"E29/E$18","v":-27689.89328311363},20,350,6766,null,null,null,null,null,{"$f":"F13+L15*(F11+F12)","v":12},{"$f":"G13+L15*(G11+G12)","v":310},null,{"$f":"H18*(-H10-H13-L15*(H11+H12))","v":44000}]
[null,null,null,null,null,null,null,null,null,null,null,"i"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"-C18","v":-0.1},null,{"$f":"N11*N11+N12*N12+N13*N13","v":3257.9999999999991},{"$f":"N11*O11+N12*O12+N13*O13","v":-19380},null,{"$f":"N11*Q11+N12*Q12+N13*Q13","v":791999.99999999988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O15","v":-19380},{"$f":"O11*O11+O12*O12+O13*O13","v":348950},null,{"$f":"O11*Q11+O12*Q12+O13*Q13","v":20460000}]
[null,null,"- i",null,"0","1","2","L",null,null,null,"1 - i"]
[null,null,0.1,"P",2,{"$f":"N18/Q18","v":883.86691776522309},{"$f":"O18/Q18","v":107.72128060263655},20,null,null,null,{"$f":"1-L15","v":1.1000000000000001},null,{"$f":"Q15*O16-Q16*O15","v":672883200000},{"$f":"N15*Q16-N16*Q15","v":82007639999.999985},null,{"$f":"N15*O16-N16*O15","v":761294699.99999976}]
[null,null,"Interest Rate",null,null,null,null,"Wage"]
[null,null,null,null,null,null,null,"$/hour"]
[]
[]
[]
[null,null,null,null,{"$f":"-SUM(F24:H24)","v":0},{"$f":"F$18*F8","v":0},{"$f":"G$18*G8","v":0},{"$f":"H$18*H8","v":0}]
[null,null,null,"PR","0","1","2","L"]
[null,null,null,"0",{"$f":"-SUM(F26:H26)","v":209177.65222849973},{"$f":"-F24-SUM(F27:F29)","v":-88386.691776522319},{"$f":"-G24-SUM(G27:G29)","v":-80790.960451977415},{"$f":"-H24-SUM(H27:H29)","v":-40000}]
[null,"% return  >",{"$f":"C11/E27","v":0.10000000000000027},"1",{"$f":"-SUM(F27:H27)","v":-80351.537978656634},{"$f":"F$18*F11","v":44193.345888261152},16158.192090395483,20000]
[null,"on asset",{"$f":"C12/E28","v":9.9999999999999978E-2},"2",{"$f":"-SUM(F28:H28)","v":-73446.327683615833},26516.007532956693,26930.320150659139,20000]
[null,"turnover",null,"L",{"$f":"-SUM(F29:H29)","v":-55379.78656622726},{"$f":"F$18*F13","v":17677.338355304462},{"$f":"G$18*G13","v":37702.448210922797},0]

{"sheet":"Utility","index":5,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Sectors' Production and Utility Tradeoffs, physical units/year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector 1:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-F12","v":100},{"$f":"F19","v":883.86691776522309},{"$f":"M8*N8","v":88386.691776522304},{"$f":"O8-O9-O10-O11","v":8035.1537978656706}]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F13","v":50},{"$f":"F19","v":883.86691776522309},{"$f":"M9*N9","v":44193.345888261152},{"$f":"(O8)*(-O9)+(O8-O9)*(-O10-O11)+(-O10)*(-O11)","v":-5180891289.5361032},{"$f":"P9/P8/3","v":-214926.03708934903},"a"]
[null,null,null,null,null,{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0},null,null,null,"Q2 >",{"$f":"G13","v":150},{"$f":"G19","v":107.72128060263655},{"$f":"M10*N10","v":16158.192090395483},{"$f":"(O8-O9)*(-O10)*(-O11)+(-O10-O11)*(O8)*(-O9)","v":155519337237525.41},{"$f":"P10/P8/3","v":6451622505.7129622},"b"]
[null,null,null,"Q","0","1","2","L",null,null,null,"QL >",{"$f":"H13","v":1000},{"$f":"H19","v":20},{"$f":"M11*N11","v":20000},{"$f":"(O8)*(-O9)*(-O10)*(-O11)","v":-1.2623114593189919E+18},{"$f":"P11/P8/2","v":-78549302917779.375},"c"]
[null,null,null,"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766},null,null,null,null,null,"^ P"]
[null,null,null,"1",null,{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},null,null,null,null,null,null,"pu","z"]
[null,null,null,"2",null,{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000},null,null,null,"Z  <",{"$f":"O14/N8","v":794.28436643152884},null,{"$f":"P$14+O8","v":702041.67478693847},{"$f":"-Q9+Q16+Q17","v":613654.98301041615},{"$f":"-Q9*Q9+Q10","v":-39741578913.219276},"B   ",{"$f":"Q14^3+Q15^2","v":6.5608540169893281E+28}]
[null,null,null,"L",null,{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},null,null,null,"U1 <",{"$f":"O15/N9","v":644.28436643152895},null,{"$f":"P$14-O9","v":569461.63712215505},null,{"$f":"Q9^3-3*Q9*Q10/2+Q11","v":-7926738537434964},"C",{"$f":"SQRT(ABS(S14))","v":256141640835482.44}]
[null,null,null,null,null,null,null,null,null,null,null,"U2 <",{"$f":"O16/N10","v":5546.6922373869038},null,{"$f":"P$14-O10","v":597496.79092002066},null,{"$f":"IF(S16>0,S16^(1/3),-((-S16)^(1/3)))","v":201512.53385631775},"S1",{"$f":"(-Q15+S15)","v":8182880178270446}]
[null,null,null,null,null,null,null,null,null,null,null,"UL <",{"$f":"O17/N11","v":29682.749150520809},null,{"$f":"P$14-O11","v":593654.98301041615},null,{"$f":"IF(S17>0,S17^(1/3),-((-S17)^(1/3)))","v":197216.41206474937},"S2",{"$f":"(-Q15-S15)","v":7670596896599482}]
[null,null,null,null,"0","1","2","L"]
[null,null,null,"P",{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector 2:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-G12","v":750},{"$f":"G19","v":107.72128060263655},{"$f":"M24*N24","v":80790.960451977415},{"$f":"O24-O25-O26-O27","v":7344.6327683615855}]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F14","v":30},{"$f":"F19","v":883.86691776522309},{"$f":"M25*N25","v":26516.007532956693},{"$f":"(O24)*(-O25)+(O24-O25)*(-O26-O27)+(-O26)*(-O27)","v":-4150788229.5778513},{"$f":"P25/P24/3","v":-188381.92734237932},"a"]
[null,null,null,null,null,null,null,null,null,null,null,"Q2 >",{"$f":"G14","v":250},{"$f":"G19","v":107.72128060263655},{"$f":"M26*N26","v":26930.320150659139},{"$f":"(O24-O25)*(-O26)*(-O27)+(-O26-O27)*(O24)*(-O25)","v":129769489898400.7},{"$f":"P26/P24/3","v":5889538387.6966438},"b"]
[null,null,"z","U","0","1","2","L",null,null,null,"QL >",{"$f":"H14","v":1000},{"$f":"H19","v":20},{"$f":"M27*N27","v":20000},{"$f":"(O24)*(-O25)*(-O26)*(-O27)","v":-1.1538315682837663E+18},{"$f":"P27/P24/2","v":-78549302917779.437},"c"]
[null,null,0,"0",{"$f":"-E12+((O8-O14)+(O24-O30)-(O41-O45))/E19","v":-643139.16478631005},{"$f":"M14","v":794.28436643152884},{"$f":"M30","v":5693.5037222123538},{"$f":"-H12","v":8766},null,null,null,null,null,"^ P"]
[null,null,{"$f":"P14","v":613654.98301041615},"1",null,{"$f":"M15","v":644.28436643152895},{"$f":"M16","v":5546.6922373869038},{"$f":"M17","v":29682.749150520809},null,null,null,null,null,null,"pu","z"]
[null,null,{"$f":"P30","v":532520.55162061518},"2",null,{"$f":"M31","v":572.48951614463044},{"$f":"M32","v":4693.5037222123538},{"$f":"M33","v":25626.027581030758},null,null,null,"Z  <",{"$f":"O30/N24","v":5693.5037222123538},null,{"$f":"$P$30+O24","v":613311.51207259262},{"$f":"-Q25+Q32+Q33","v":532520.55162061518},{"$f":"-Q25*Q25+Q26","v":-29598212161.532841},"B   ",{"$f":"Q30^3+Q31^2","v":7.6041040078391895E+28}]
[null,null,{"$f":"P45","v":69074.857286910934},"L",null,{"$f":"M46","v":58.150744075318954},{"$f":"M47","v":291.23687446415556},{"$f":"M45","v":-10219.742864345546},null,null,null,"U1 <",{"$f":"O31/N25","v":572.48951614463044},null,{"$f":"$P$30-O25","v":506004.54408765846},null,{"$f":"Q25^3-3*Q25*Q26/2+Q27","v":-5099576259480375},"C",{"$f":"SQRT(ABS(S30))","v":275755399001346.66}]
[null,null,null,null,null,null,null,null,null,null,null,"U2 <",{"$f":"O32/N26","v":4693.5037222123538},null,{"$f":"$P$30-O26","v":505590.23146995605},null,{"$f":"IF(S32>0,S32^(1/3),-((-S32)^(1/3)))","v":175173.50583416963},"S1",{"$f":"(-Q31+S31)","v":5375331658481722}]
[null,null,null,null,null,null,null,null,null,null,null,"UL <",{"$f":"O33/N27","v":25626.027581030758},null,{"$f":"$P$30-O27","v":512520.55162061518},null,{"$f":"IF(S33>0,S33^(1/3),-((-S33)^(1/3)))","v":168965.11844406629},"S2",{"$f":"(-Q31-S31)","v":4823820860479028}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector L:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Leisure","p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-H15","v":-6766},{"$f":"-H19","v":-20},{"$f":"M41*N41","v":135320},null,{"$f":"O41-O42-O43","v":79940.213433772733},"a"]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F15","v":20},{"$f":"F19","v":883.86691776522309},{"$f":"M42*N42","v":17677.338355304462},null,{"$f":"-O41*O42-O41*O43+O42*O43","v":-6827513784.2940464},"b"]
[null,null,null,null,null,null,null,null,null,null,null,"Q2 >",{"$f":"G15","v":350},{"$f":"G19","v":107.72128060263655},{"$f":"M43*N43","v":37702.448210922797},null,{"$f":"O41*O42*O43","v":90187929328287.781},"c"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"^ P","pu","z"]
[null,null,null,null,null,null,null,null,null,null,null,"Z  <",{"$f":"O45/N41","v":-10219.742864345546},null,{"$f":"P$45+O41","v":204394.85728691093},{"$f":"(-Q42+SQRT(Q42^2-4*Q41*Q43))/(2*Q41)","v":69074.857286910934}]
[null,null,null,null,null,null,null,null,null,null,null,"U1 <",{"$f":"O46/N42","v":58.150744075318954},null,{"$f":"P$45-O42","v":51397.518931606472}]
[null,null,null,null,null,null,null,null,null,null,null,"U2 <",{"$f":"O47/N43","v":291.23687446415556},null,{"$f":"P$45-O43","v":31372.409075988136}]

{"sheet":"IState","index":6,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless/year"]
[]
[]
[]
[null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"(1-E13)^-G9","v":0.51315811823070645},null,7,null,"   < Investment Term, T yrs."]
[]
[]
[null,null,null,null,"i",null,"n"]
[null,null,null,null,{"$f":"GPE!L15","v":-0.1},null,{"$f":"(1-1/E9)/G9","v":-0.13553101428571446},"V",1,0.1,{"$f":"1/3","v":0.33333333333333331},{"$f":"1","v":1}]
[null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"GPE!E8","v":0},{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0}]
[null,null,null,null,"e -",null,"e +","E","0","1","2","L"]
[null,null,null,"0",null,null,null,"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766},"0"]
[null,null,null,"1",{"$f":"GPE!C11","v":-8035.1537978656852},null,null,"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},"1"]
[null,null,null,"2",{"$f":"GPE!C12","v":-7344.6327683615818},null,null,"2",{"$f":"GPE!E12","v":-36723.163841807916},{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000},"2"]
[null,null,null,"L",null,null,{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},"L"]
[]
[]
[null,null,null,null,0,null,0,null,{"$f":"I20/I$13/3","v":0},{"$f":"J20/J$13/3","v":0},{"$f":"K20/K$13/3","v":0},{"$f":"L20/L$13/3","v":0}]
[null,null,null,null,null,null,null,"A","0","1","2","L"]
[null,null,null,"0",null,null,null,"0",{"$f":"I22/I$13/3","v":34862.942038083289},-333.33333333333331,-750,-2922,"0"]
[null,null,null,"1",{"$f":"E23/E13","v":80351.537978656852},null,null,"1",-13391.922996442772,166.66666666666666,150,333.33333333333331,"1"]
[null,null,null,"2",{"$f":"E24/E13","v":73446.327683615818},null,null,"2",-12241.054613935972,100,250,333.33333333333331,"2"]
[null,null,null,"L",null,null,{"$f":"G25/G13/3","v":-37825.995393706115},"L",-9229.9644277045427,66.666666666666671,350,2255.3333333333335,"L"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I28","v":0},{"$f":"J28","v":0},{"$f":"K28","v":0},{"$f":"L28","v":0}]
[null,null,null,null,null,null,null,"B","0","1","2","L"]
[null,null,null,null,null,null,null,"0",{"$f":"I30","v":34862.942038083289},{"$f":"J30","v":-333.33333333333331},-750,-2922,"0"]
[null,null,null,null,null,null,null,"1",{"$f":"I31","v":-13391.922996442772},166.66666666666666,150,333.33333333333331,"1"]
[null,null,"     System State",null,null,null,null,"2",{"$f":"I32","v":-12241.054613935972},100,250,333.33333333333331,"2"]
[null,null,"     at time = 0 >",null,null,null,{"$f":"G33","v":-37825.995393706115},"L",{"$f":"I33","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335,"L"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I36","v":0},{"$f":"J36","v":0},{"$f":"K36","v":0},{"$f":"L36","v":0}]
[null,null,null,null,null,null,null,"C","0","1","2","L"]
[null,null,null,null,null,null,null,"0",{"$f":"I38","v":34862.942038083289},{"$f":"J38","v":-333.33333333333331},-750,-2922,"0"]
[null,null,null,null,null,null,null,"1",{"$f":"I39","v":-13391.922996442772},166.66666666666666,150,333.33333333333331,"1"]
[null,null,null,null,null,null,null,"2",{"$f":"I40","v":-12241.054613935972},100,250,333.33333333333331,"2"]
[null,null,null,null,null,null,{"$f":"G41","v":-37825.995393706115},"L",{"$f":"I41","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335,"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M45/L13","v":-10219.742864345546}]

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

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