{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Read Me","Control","Econ 0","Econ 1","Econ 2","Series","GPE","Utility","IState","Module1","Module2"],"not_rendered":{"charts":6,"images":7,"macros":1,"external_links":1,"defined_names":59,"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":55,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Time Series of Global 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 #2",null,null,null,null,null,null,"Marginal Values for Good #2 in Economy 1",null,null,null,null,null,null,null,"for Good #2 in Economy 1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",300]
["DT:",0.01,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,"*"]
["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 Household Utility",null,null,null,null,null,null,null,"Time Series of Trade Balances, with"]
[null,null,null,null,null,null,"and Currency Values",null,null,null,null,null,null,"and Leisure",null,null,null,null,null,null,null,"Domestic Financial Balances"]

{"sheet":"Econ 0","index":2,"n_rows":40,"n_cols":24,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,"        < Absolute Commodity Values >",null,null,null,null,null,null,null,null,null,null,null,null,"< Export / Import Resolution >"]
[]
[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,"2",{"$f":"'Econ 2'!AG14","v":-1657255.4222191453},{"$f":"'Econ 2'!AH14","v":1274.9246266514783},{"$f":"'Econ 2'!AI14","v":10531.432834063413},{"$f":"'Econ 2'!AJ14","v":55308.776731551567},"2","__",null,null,null,null,"2",{"$f":"'Econ 2'!T45+'Econ 2'!T14","v":-102686.67649273378},{"$f":"'Econ 2'!U45+'Econ 2'!U14","v":100.34781376145395},{"$f":"'Econ 2'!V45+'Econ 2'!V14","v":742.2507633786563},{"$f":"'Econ 2'!W45+'Econ 2'!Y22+'Econ 2'!W14","v":2002.7149111823219},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!AG14","v":-1657255.4222191453},{"$f":"'Econ 1'!AH14","v":1274.9246266514783},{"$f":"'Econ 1'!AI14","v":10531.432834063413},{"$f":"'Econ 1'!AJ14","v":55308.776731551567},"1"," U ",null,null,null,null,"1",{"$f":"'Econ 1'!T45+'Econ 1'!T14","v":-106490.9757357662},{"$f":"'Econ 1'!U45+'Econ 1'!U14","v":100.34781376167984},{"$f":"'Econ 1'!V45+'Econ 1'!V14","v":825.75455293261348},{"$f":"'Econ 1'!W45+'Econ 1'!Y22+'Econ 1'!W14","v":1940.4918644248346},"1","Global"]
[null,null,null,null,null,null,"0",{"$f":"H9+H8","v":-3314510.8444382907},{"$f":"I9+I8","v":2549.8492533029566},{"$f":"J9+J8","v":21062.865668126826},{"$f":"K9+K8","v":110617.55346310313},"0",null,null,null,null,null,"0",{"$f":"-2*GPE!E10","v":-209177.65222849973},{"$f":"T9+T8","v":200.69562752313379},{"$f":"U9+U8","v":1568.0053163112698},{"$f":"V9+V8","v":3943.2067756071565},"0","Supply"]
[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,null,null,null,null,null,null,null,null,null,"D"]
[null,null,null,null,null,null,"2",{"$f":"'Econ 2'!T41","v":-1759942.0987123619},{"$f":"'Econ 2'!U41","v":597975.65923082049},{"$f":"'Econ 2'!V41","v":597975.65923082049},{"$f":"'Econ 2'!W41","v":563990.78025072103},"2","__",null,null,null,null,"2",{"$f":"'Econ 2'!T70","v":-102686.67649300011},{"$f":"'Econ 2'!U70","v":98.861443511708373},{"$f":"'Econ 2'!V70","v":771.77313461862832},{"$f":"'Econ 2'!W70","v":1909.9007609950313},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!T41","v":-1763746.3979545566},{"$f":"'Econ 1'!U41","v":599269.62085882539},{"$f":"'Econ 1'!V41","v":599269.62085882539},{"$f":"'Econ 1'!W41","v":565207.15623690595},"1","Q",null,null,null,null,"1",{"$f":"'Econ 1'!T70","v":-106490.97573605033},{"$f":"'Econ 1'!U70","v":101.8341840118192},{"$f":"'Econ 1'!V70","v":796.23218169587983},{"$f":"'Econ 1'!W70","v":2033.3060146202079},"1","Global"]
[null,null,null,null,null,null,"  0",{"$f":"H14+H13","v":-3523688.4966669185},{"$f":"I14+I13","v":1197245.2800896459},{"$f":"J14+J13","v":1197245.2800896459},{"$f":"K14+K13","v":1129197.936487627},"0",null,null,null,null,null,"0",{"$f":"S14+S13","v":-209177.65222905044},{"$f":"T14+T13","v":200.69562752352758},{"$f":"U14+U13","v":1568.005316314508},{"$f":"V14+V13","v":3943.2067756152392},"0","Demand"]
[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,{"$f":"1","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10}]
[null,null,null,null,null,"Values","Y ",{"$f":"H15/(H10+S10)","v":1.0000000000000364},{"$f":"I15/(I10+T10)","v":435.27567517097515},{"$f":"J15/(J10+U10)","v":52.903190553864249},{"$f":"K15/(K10+V10)","v":9.8567601518592998},null,"Y   ",null,null,null,null,"S",1,{"$f":"IF(T21>1,1/T21,1)","v":1},{"$f":"IF(U21>1,1/U21,1)","v":1},{"$f":"IF(V21>1,1/V21,1)","v":1},"S","Global"]
[null,null,null,null,null,"      G/unit",null,0,1,2,"L",null,null,null,null,null,null,"D",{"$f":"S21","v":0.99999999999736733},{"$f":"IF(T21<1,T21,1)","v":0.9999999999980379},{"$f":"IF(U21<1,U21,1)","v":0.99999999999793476},{"$f":"IF(V21<1,V21,1)","v":0.9999999999979502},"D","Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10/S15","v":0.99999999999736733},{"$f":"T10/T15","v":0.9999999999980379},{"$f":"U10/U15","v":0.99999999999793476},{"$f":"V10/V15","v":0.9999999999979502},"S / D"]
[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,"2",{"$f":"S$19*S8","v":-102686.67649273378},100.34781376145395,742.2507633786563,2002.7149111823219,"2","Global"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",-106490.9757357662,100.34781376167984,825.75455293261348,1940.4918644248346,"1","Supply"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"S26+S25","v":-209177.6522285},{"$f":"T26+T25","v":200.69562752313379},{"$f":"U26+U25","v":1568.0053163112698},{"$f":"V26+V25","v":3943.2067756071565},"0","Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"S$20*S13","v":-102686.67649272976},98.861443511514395,771.77313461703443,1909.9007609911164,"2","Global"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",-106490.97573576997,101.8341840116194,796.23218169423546,2033.3060146160399,"1","Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"S31+S30","v":-209177.65222849973},{"$f":"T31+T30","v":200.69562752313379},{"$f":"U31+U30","v":1568.0053163112698},{"$f":"V31+V30","v":3943.2067756071565},"0","Met"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"'Econ 2'!R33-'Econ 2'!R53","v":-4.032626748085022E-7},"2",{"$f":"-S37","v":4.0099621401168406E-9},"2",{"$f":"-I$19*T37-J$19*U37-K$19*V37","v":-4.0099621401168406E-9},{"$f":"T25-T30","v":1.4863702499395544},-29.522371238378128,92.814150191205499,"2","Physical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"'Econ 1'!R33-'Econ 1'!R53","v":5.4808333516120911E-7},"1",{"$f":"-S38","v":-4.0136001189239323E-9},"1",{"$f":"-I$19*T38-J$19*U38-K$19*V38","v":4.0136001189239323E-9},-1.4863702499395544,29.522371238378014,-92.814150191205272,"1","Export / Import"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"O38+O37","v":1.4482066035270691E-7},"0",{"$f":"Q38+Q37","v":-3.637978807091713E-12},"0",{"$f":"S38+S37","v":3.637978807091713E-12},{"$f":"T38+T37","v":0},{"$f":"U38+U37","v":-1.1368683772161603E-13},{"$f":"V38+V37","v":2.2737367544323206E-13},"0","Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1","2","L"]

{"sheet":"Econ 1","index":3,"n_rows":106,"n_cols":41,"rows_kept":106,"cut":false,"hidden":false,"merged":[[24,20,24,21]]}
[]
[]
[]
[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":-16331.432834063413},{"$f":"-SUM(AJ6:AJ9)","v":-53793.522073063854}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5800,8766,"0",{"$f":"Y19+AL19","v":-637635.66735087975},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,{"$f":"Utility!M14","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,{"$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",{"$f":"AI6","v":5800},null,{"$f":"Utility!M30","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-0.10468484515942689},null,{"$f":"(1-1/NPV_1)/Term1","v":-0.15348351795007664},null,{"$f":"IState!G13","v":1},{"$f":"IState!H13","v":0.1},{"$f":"IState!I13","v":0.33333333333333331},{"$f":"IState!J13","v":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,{"$f":"Zl_1","v":-10281.254658487716},"L",{"$f":"L9*L49","v":-10281.254658487716},"ZL",{"$f":"Utility!M45","v":-10219.742864345546},"L"]
[null,null,null,null,{"$f":"IState!C$13","v":-0.1},null,{"$f":"IState!E13","v":-0.13553101428571446},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,{"$f":"-E17-SUM(E19:E23)","v":-169992.84944480265},null,{"$f":"-G17-SUM(G19:G23)","v":115945.18655825508},null,{"$f":"-I17-SUM(I19:I22)","v":-2.5324522120253029E-10},{"$f":"-J17-SUM(J19:J22)","v":-9.0327745283502736E-12},{"$f":"-K17-SUM(K19:K22)","v":0},{"$f":"-L17-SUM(L19:L22)","v":-1.5504042494285386E-11},null," < Markets",null,null,null,{"$f":"Iota1*E14+Nu_1*G14","v":0},null,{"$f":"V0_1*I14","v":-2.5324522120253029E-10},{"$f":"J9*J14","v":-9.0327745283502736E-13},{"$f":"K9*K14","v":0},{"$f":"L9*L14","v":-1.5504042494285386E-11},null,"  < Market Pressure",null,null,null,null,null,{"$f":"-AE53","v":4932857.3366497075},"U",{"$f":"SUM(T56:T58)","v":-1657255.4222191453},{"$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,{"$f":"I25+I33+I41","v":4.4369208493580002E-9},{"$f":"J25+J33+J41","v":-14.863702499041045},{"$f":"K25+K33+K41","v":88.56711371522708},{"$f":"L25+L33+L41","v":-92.814150191382353},null,null,null,null,null,{"$f":"-SUM(R19:R22)","v":0},null,{"$f":"I$9*I17","v":4.4369208493580002E-9},{"$f":"J$9*J17","v":-1.4863702499041045},{"$f":"K$9*K17","v":29.522371238409026},{"$f":"L$9*L17","v":-92.814150191382353},null,null,null,null,null,null,null,{"$f":"AE53+R17","v":-4932857.3366497075},null,{"$f":"T17+T53","v":2294891.0895700958},{"$f":"AH4+U17","v":-2070.6953633329117},{"$f":"AI4+V17","v":-16301.910462825004},{"$f":"AJ4+W17","v":-53886.336223255239}]
[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",{"$f":"I27+I35+I43","v":106490.97573577045},-1003.4781376164908,-2477.2636587976567,-8766,"0",null,null,null,null,{"$f":"Iota1*E19+Nu_1*G19","v":0},"0",{"$f":"I$9*I19","v":106490.97573577045},-100.34781376164909,-825.7545529325522,-8766,"0",{"$f":"T45","v":-106490.97573576595},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AE55+R19","v":0},"0",{"$f":"AL19","v":-531144.69161511376},{"$f":"AL20","v":693.93655266984808},{"$f":"AL21","v":4974.2454470673865},{"$f":"AJ6+W19","v":0},"0",{"$f":"-U49*AL20-V49*AL21-W49*AL22","v":-531144.69161511376},null,null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":81569.975689042403},"1",null,"1",-39706.336464263331,496.52186238174693,488.58972516666785,961.56975706588537,"1","< Physical",null,null,"Dividends >",{"$f":"Iota1*E20+Nu_1*G20","v":-8539.1402746656204},"1",-39706.336464263331,49.652186238174693,162.8632417222226,961.56975706588537,"1",{"$f":"AL7-AL20","v":100.34781376168075},"  < Production",null,null,null,null,{"$f":"AE56+R20","v":2597051.9023317085},"1",{"$f":"T20+T56","v":-906161.10446745914},{"$f":"AH7+U20","v":693.93655266970359},5709.5554791091263,{"$f":"AJ7+W20","v":30644.318907586694},"1",{"$f":"AL7*Y28","v":693.93655266984808},null,{"$f":"AE20/R7","v":649262.97558292712},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":88422.873755760244},"2",null,"2",-39378.674282809276,320.77818440501926,842.22517456323624,1071.736257550396,"2","Stocks",null,null,null,{"$f":"Iota1*E21+Nu_1*G21","v":-9256.5348476733125},"2",-39378.674282809276,32.077818440501929,280.74172485441204,1071.736257550396,"2",{"$f":"AL8-AL21","v":825.75455293261348},null,null,null,"U + E",">",{"$f":"AE57+R21","v":2262588.3307794868},"2",{"$f":"T21+T57","v":-789460.36424359074},604.56733458513236,4974.2454470667653,{"$f":"AJ8+W21","v":26697.763838581155},"2",{"$f":"AL8*Y29","v":4974.2454470673865},null,{"$f":"AE21/R8","v":565647.0826948717},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-115945.18655825508},"L",-27405.964988702035,201.0417933287747,1057.8816453525255,6825.5081355751172,"L",null,null,null,null,{"$f":"Iota1*E22+Nu_1*G22","v":17795.675122338929},"L",-27405.964988702035,20.104179332877472,352.62721511750851,6825.5081355751172,"L",{"$f":"AL9-AL22","v":-6825.5081355751499}," <","YL = - Leisure",null,null,null,{"$f":"AE58+R22","v":73217.103538511394},"L",{"$f":"T22+T58","v":-68124.929243870138},78.254923408196419,643.86408958166408,{"$f":"AL22","v":-3455.746522912566},"L",{"$f":"AL9*Y30","v":-3455.746522912566},null,{"$f":"AE22/R9","v":73217.103538511394},"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,{"$f":"Utility!M41","v":-6766}]
[]
[null,null,null,null,0,null,0,null,1.4641804282704951E-9,-4.954567499750687,29.522371238391351,-30.938050063765321,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,"L",null,null,null,null,null,"w","W","0","1","2","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,"z = pl",null,"q = P0Q"]
[null,null,null,"0",0,"0",0,"0",35496.99191192264,-334.49271253889077,-825.75455293258517,-2922,"0",null,null,null,null,null,"0",{"$f":"-Y19/AL19","v":-0.20049334468908347},{"$f":"-Y20/AH19","v":-0.14460661190940738},{"$f":"-Y21/AI19","v":-0.1660059926112904},null,"0",{"$f":"AL19/AL6","v":0.83299087364702595},null,null,null,null,null,null,"0",null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",81569.975689042403,"1",null,"1",-13235.445488087418,165.50728746067585,162.86324172221836,320.52325235527297,"1",null,null,"    E    ",">",{"$f":"U27-T28","v":-1.31520517814816E-2},"1",{"$f":"-SUM(U28:W28)","v":-0.13145456012792578},{"$f":"U20/AH20","v":7.1551478369533142E-2},2.8524679779035E-2,3.1378401979357651E-2,"1",{"$f":"(1-U28)*(1-V28)*(1-W28)","v":0.87366261001395251},null,null,null,null,null,{"$f":"R20/R28","v":649262.97558293771},"1",{"$f":"T20/T28","v":302053.70148911438},null,null,null,"1",{"$f":"AL44*AL20","v":649262.97558297671},null,{"$f":"P0_1*AG28","v":649262.97558282048},"1"]
[null,null,null,"2",88422.873755760244,"2",null,"2",-13126.224760936151,106.92606146838487,280.74172485443415,357.24541918344931,"2",null,null,"    U + E ",null,{"$f":"V27-T29","v":-1.6364505591672435E-2},"2",{"$f":"-SUM(U29:W29)","v":-0.14964148701961796},5.3059132714331061E-2,5.6439057509709546E-2,4.0143296795577356E-2,"2",{"$f":"(1-U29)*(1-V29)*(1-W29)","v":0.85762852535644596},null,null,null,null,null,{"$f":"R21/R29","v":565647.0826948646},"2",{"$f":"T21/T29","v":263153.45474779158},null,null,null,"2",{"$f":"AL45*AL21","v":565647.0826949178},null,{"$f":"P0_1*AG29","v":565647.08269468986},"2"]
[null,null,null,"L",null,"L",-38648.395519449987,"L",-9135.321662900591,67.013931109582813,352.62721511754046,2275.1693785250468,"L",null,null,null,null,{"$f":"W30-T30","v":0.24305352523238544},"L",{"$f":"-SUM(U30:V30)","v":-0.80457962431368268},{"$f":"U22/AH22","v":0.25690625531647715},{"$f":"V22/AI22","v":0.54767336899720553},{"$f":"(AJ6+Y22)/AJ22","v":-0.56152609908129725},"L",{"$f":"(1-U30)*(1-V30)","v":0.33612109005194862},null,null,null,null,null,{"$f":"R22/R30","v":73217.103538507989},"L",{"$f":"T22/T30","v":34062.464621919418},null,null,null,"L",{"$f":"AL46*AL22","v":73217.103538598429},null,{"$f":"P0_1*AG30","v":73217.103538487732},"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,0,null,1.4748202370570203E-9,-4.9545674996871396,29.522371238408578,-30.938050063793479,null,null,null,null,null,{"$f":"R35-T33","v":-2294891.089569543},null,{"$f":"-SUM(U33:W33)","v":2294891.089569543},{"$f":"-SUM(U35:U38)","v":-901323.32234793971},{"$f":"-SUM(V35:V38)","v":-862423.07560661691},{"$f":"-SUM(W35:W38)","v":-531144.69161498651},null,null,null,null,null,null,null,{"$f":"AE35-AG33","v":-4932857.3366497168},null,{"$f":"-SUM(AH33:AJ33)","v":4932857.3366497168},{"$f":"-SUM(AH35:AH38)","v":-1937390.1373992481},{"$f":"-SUM(AI35:AI38)","v":-1853774.244511175},{"$f":"-SUM(AJ35:AJ38)","v":-1141692.9547392942},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",35496.991911923476,-334.49271253883614,-825.75455293255561,-2922,"0",null,null,null,null,{"$f":"T35-T35","v":0},"0",{"$f":"-T33-SUM(T36:T38)","v":-531144.6916149864},{"$f":"U6*AG28","v":302053.70148911438},{"$f":"V6*AG29","v":263153.45474779158},{"$f":"W6*AG30","v":0},"0",null,null,null,null,null,null,{"$f":"AG35-AG35","v":0},"0",{"$f":"-AG33-SUM(AG36:AG38)","v":-1141692.954739294},{"$f":"U6*AE28","v":649262.97558293771},{"$f":"V6*AE29","v":565647.0826948646},{"$f":"W6*AE30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13235.445488087758,165.50728746059121,162.8632417222226,320.52325235529503,"1",null,null,null,null,{"$f":"R7*$AG28","v":1208214.8059564575},"1",{"$f":"T7*$AG28","v":-906161.10446734307},302053.70148911438,302053.70148911438,302053.70148911438,"1",null,null,null,null,null,null,{"$f":"R7*$AE28","v":2597051.9023317508},"1",{"$f":"T7*$AE28","v":-1947788.9267488131},649262.97558293771,649262.97558293771,649262.97558293771,"1",null,null,{"$f":"(AG56+AG84)/T7","v":649262.97558291967},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-13126.22476093642,106.92606146834414,280.74172485441386,357.24541918346529,"2",null,null,null,null,{"$f":"R8*$AG29","v":1052613.8189911663},"2",-789460.36424337467,263153.45474779158,263153.45474779158,263153.45474779158,"2",null,null,null,null,null,null,{"$f":"R8*$AE29","v":2262588.3307794584},"2",-1696941.2480845938,565647.0826948646,565647.0826948646,565647.0826948646,"2",null,null,{"$f":"(AG57+AG85)/T8","v":565647.08269486064},"2"]
[null,null,"     at time = t >",null,null,"L",-38648.395519420694,"L",-9135.3216629006765,67.013931109590033,352.62721511750919,2275.1693785250391,"L",null,null,null,null,{"$f":"R9*$AG30","v":34062.464621919418},"L",-68124.929243838837,34062.464621919418,34062.464621919418,-34062.464621919418,"L",null,null,null,null,null,null,{"$f":"R9*$AE30","v":73217.103538507989},"L",-146434.20707701598,73217.103538507989,73217.103538507989,-73217.103538507989,"L",null,null,{"$f":"(AG58+AG86)/T9","v":73217.103538538562},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,0,null,1.4979201840304848E-9,-4.9545674996032183,29.522371238427159,-30.93805006382355,null,null,null,null,null,{"$f":"SUM(R36:R38)","v":2294891.089569543},"Q",{"$f":"SUM(T36:T38)","v":-1763746.3979545566},{"$f":"SUM(U36:U38)","v":599269.62085882539},{"$f":"SUM(V36:V38)","v":599269.62085882539},{"$f":"SUM(W36:W37)","v":565207.15623690595},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AE33/AE17","v":1.000000000000002},null,{"$f":"AG33/AG17","v":2.1494951804330698},{"$f":"AH33/AH17","v":935.62296593976009},{"$f":"AI33/AI17","v":113.71515312506072},{"$f":"AJ33/AJ17","v":21.187058441107826},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"    c     Hb/m","0","1",2,"L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",0,"0",35496.99191192432,-334.4927125387639,-825.75455293251594,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AG35/AG19","v":2.1494951804330658},935.62296593970518,113.71515312505281,null,"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13235.445488088151,165.50728746047989,162.86324172222686,320.52325235531737,"1",null,null,null,null,null,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,{"$f":"AE36/AE20","v":1.0000000000000162},"1",2.1494951804331826,935.62296593990004,113.71515312506317,{"$f":"AJ36/AJ20","v":21.187058441106288},"1",{"$f":"AH49","v":935.62296593976146},null,{"$f":"(AL44*AL7*AL56)^Y7","v":649262.97558292421},"1"]
[null,null,null,null,null,"2",null,"2",-13126.224760936704,106.92606146829024,280.74172485438828,357.24541918348137,"2",null,null,null,null,{"$f":"-R83","v":0},"Yt",{"$f":"-T83","v":-106490.97573576595},{"$f":"Y20","v":100.34781376168075},{"$f":"Y21","v":825.75455293261348},{"$f":"AJ6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AE37/AE21","v":0.99999999999998745},"2",2.1494951804331452,935.62296593980602,113.715153125067,{"$f":"AJ37/AJ21","v":21.187058441105972},"2",{"$f":"AI49","v":113.71515312506351},null,{"$f":"(AL45*AL8*AL57)^Y8","v":565647.08269486914},"2"]
[null,null,null,null,null,"L",-38648.395519384401,"L",-9135.3216629007657,67.01393110960187,352.62721511747588,2275.1693785250313,"L",null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AE38/AE22","v":0.99999999999995348},"L",2.1494951804326767,935.62296593902522,113.71515312506266,{"$f":"AJ38/AJ22","v":21.187058441080129},"L",{"$f":"-AJ49","v":-21.187058441106299},null,{"$f":"(AL46*AL9*AL58)^Y9","v":73217.103538557465},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GPE!C18/GPE!$E18","v":0.05},null,{"$f":"GPE!E18/GPE!$E18","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10},null,null,null,null,null,null,null,1,null,{"$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/Term1","v":0},null,null,null,null,-10281.254658487716,null,null,null,null,"Currency > ",{"$f":"R33/AE33","v":0.46522551392661604},"Y ",{"$f":"'Econ 0'!H19","v":1.0000000000000364},{"$f":"'Econ 0'!I19","v":435.27567517097515},{"$f":"'Econ 0'!J19","v":52.903190553864249},{"$f":"'Econ 0'!K19","v":9.8567601518592998},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_1*R49","v":0.99999999999975919},"P",{"$f":"AG33/(T53+T17)","v":2.1494951804330698},{"$f":"P0_1*U49","v":935.62296593976146},{"$f":"P0_1*V49","v":113.71515312506351},{"$f":"P0_1*W49","v":21.187058441106299},null,"Z"]
[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/Term1","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,{"$f":"R55-T53","v":-2294891.0895700911},null,{"$f":"-SUM(U53:W53)","v":2294891.0895700911},{"$f":"U$49*AH4","v":-900676.34153405973},{"$f":"V$49*AI4","v":-863984.90323809197},{"$f":"W$49*AJ4","v":-530229.84479793941},null,null,null,null,null,null,null,{"$f":"AE55-AG53","v":-4932857.3366497075},null,{"$f":"-SUM(AH53:AJ53)","v":4932857.3366497075},{"$f":"AH$49*AH4","v":-1935999.4552575508},{"$f":"AI$49*AI4","v":-1857131.3854772109},{"$f":"AJ$49*AJ4","v":-1139726.4959149456},null,"   "]
[null,null,null,null,"Principal > ","L",{"$f":"3*G46/Term1","v":-14231.341977724855},"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":-637635.66735094576},{"$f":"U$49*AH6","v":345732.66387623397},306838.50521241262,86404.359491198615,"0",null,null,null,null,null,null,{"$f":"AG55-AG55","v":0},"0",{"$f":"-AG53-SUM(AG56:AG58)","v":-1370594.7938430826},{"$f":"AH$49*AH6","v":743150.69472025137},659547.88812536839,185725.75429473782,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U55-T56","v":1212187.4318794296},"1",{"$f":"-SUM(U56:W56)","v":-866454.76800319576},280441.31260058773,293437.71637811902,292575.73902448901,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AH55-AG56","v":2605591.0426063742},"1",{"$f":"-SUM(AH56:AJ56)","v":-1862440.3478861228},602807.24982928718,630742.95711205283,628890.14094478276,"1",{"$f":"AH56*AI56*AJ56","v":2.3911436257051238E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V55-T57","v":1056920.1951731942},"2",{"$f":"-SUM(U57:W57)","v":-750081.68996078148},249190.76066815888,248301.32178147128,252589.60751115132,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AI55-AG57","v":2271844.8656271603},"2",{"$f":"-SUM(AH57:AJ57)","v":-1612296.9775017919},535634.33906465804,533722.4944644334,542940.14397270058,"2",{"$f":"AH57*AI57*AJ57","v":1.5521578024574922E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W58-T58","v":25783.462517467196},"L",{"$f":"-SUM(U58:V58)","v":-40718.964255168103},25311.604389079042,15407.359866089062,-101339.86122889952,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AJ55+AJ58-AG58","v":55421.428416172464},"L",{"$f":"-SUM(AH58:AI58)","v":-87525.217418710279},54407.171643353933,33118.045775356346,-217829.54329727564,"L",{"$f":"AH58*AI58","v":1801859200.9922652}]
[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,{"$f":"-I63/I60-V0_2","v":0.10468484515942689}," <","Interest",null,{"$f":"-I20-I21","v":79085.010747072607},"   < 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,-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$49-AE53","v":-1.6558915376663208E-6},null,{"$f":"AG62/AG$49-T53","v":2.1839514374732971E-7},{"$f":"AH62/AH$49-AH4","v":-1.4863702501379521},{"$f":"AI62/AI$49-AI4","v":29.522371236735125},{"$f":"AJ62/AJ$49-AJ4","v":-92.814150195357797},null,null,null,null,null,null,null,{"$f":"AE64-AG62","v":-4932857.336650176},null,{"$f":"-SUM(AH62:AJ62)","v":4932857.336650176},{"$f":"-SUM(AH64:AH67)","v":-1937390.1373994695},{"$f":"-SUM(AI64:AI67)","v":-1853774.2445114106},{"$f":"-SUM(AJ64:AJ67)","v":-1141692.9547392961}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-87364.012851561507},{"$f":"U49*U73","v":43678.962387046464},{"$f":"V49*V73","v":43685.050464515036},null,null,null,null,null,null,"-f","Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,null,null,{"$f":"AE64/AE$49-AE55","v":0},"0",{"$f":"AG64/AG$49-T55","v":106490.97573583212},{"$f":"AH64/AH$49-AH6","v":-100.34781376168075},-825.75455293261348,-8766,"0",null,null,null,null,null,null,{"$f":"AG64-AG64","v":0},"0",{"$f":"-AG62-SUM(AG65:AG67)","v":-1141692.9547392959},{"$f":"U6*$AL28","v":649262.97558297671},{"$f":"V6*$AL29","v":565647.0826949178},{"$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$49-AE56","v":-8539.1402738420293},"1",{"$f":"AG65/AG$49-T56","v":-39706.336464365362},49.652186238319132,162.86324172254808,961.56975706771118,"1","    Optimal",null,null,null,null,null,{"$f":"R7*$AL28","v":2597051.9023319068},"1",{"$f":"T7*$AL28","v":-1947788.92674893},649262.97558297671,649262.97558297671,649262.97558297671,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,{"$f":"AE66/AE$49-AE57","v":-9256.5348469442688},"2",{"$f":"AG66/AG$49-T57","v":-39378.674282911234},32.077818440587521,280.74172485503277,1071.7362575524967,"2"," < Rates of",null,null,null,null,null,{"$f":"R8*$AL29","v":2262588.3307796712},"2",-1696941.2480847533,565647.0826949178,565647.0826949178,565647.0826949178,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term1-E60*Kappa1/Gamma1","v":0.3775391685747409},null,{"$f":"1/(1-E60*Term1*Kappa1/Gamma1)","v":0.44435427543152184},"1+iTk/g ",null,null,null,null,null,null,null,{"$f":"AE67/AE$49-AE58","v":17795.675122443601},"L",{"$f":"AG67/AG$49-T58","v":-27405.964988773732},20.104179332912551,352.62721511829898,6825.5081355751499,"L","    Change",null,null,null,null,null,{"$f":"R9*$AL30","v":73217.103538598429},"L",-146434.20707719686,73217.103538598429,73217.103538598429,-73217.103538598429,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term1-(1/I69-1/NPV_1)/G67","v":8.1471716960798606},null,{"$f":"1/(1+E60)^Term1","v":0.44435427543152145},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,null,{"$f":"SUM(R65:R67)","v":1.6573030734434724E-6},"D",{"$f":"SUM(T65:T67)","v":-106490.97573605033},{"$f":"SUM(U65:U67)","v":101.8341840118192},{"$f":"SUM(V65:V67)","v":796.23218169587983},{"$f":"SUM(W65:W66)","v":2033.3060146202079},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":"T45+T14","v":-106490.9757357662},{"$f":"U45+U14","v":100.34781376167984},{"$f":"V45+V14","v":825.75455293261348},{"$f":"W45+Y22+W14","v":1940.4918644248346},null," < Supply",null,null,null,null,null,0,null,{"$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,0,"0",{"$f":"-SUM(AH75:AJ75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",8.1471716960798659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Equity   ",{"$f":"-AG76","v":-5.3998170227320308E-9},"1",{"$f":"-SUM(AH76:AJ76)","v":5.3998170227320308E-9},0,{"$f":"(AE45-AE44)*(V0_1-Iota1)*(E20+E21)","v":-5.3998170227320308E-9},null,"1"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!S20","v":0.99999999999736733},{"$f":"'Econ 0'!T20","v":0.9999999999980379},{"$f":"'Econ 0'!U20","v":0.99999999999793476},{"$f":"'Econ 0'!V20","v":0.9999999999979502},null," < Factors",null,null,null,null,"Markets >",{"$f":"-AG77","v":5.3998170227320308E-9},"2",{"$f":"-SUM(AH77:AJ77)","v":-5.3998170227320308E-9},{"$f":"-AI76","v":5.3998170227320308E-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,0,"L",{"$f":"-SUM(AH78:AJ78)","v":0},null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Monetary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade   ",null,null,null,null,null,null,null,null," < Transactions"]
[null,null,null,null,0,null,0,null,{"$f":"I25+DT*(T81-I$9*I25*3)","v":1.4603910166116196E-9},{"$f":"J25+DT*(U81-J$9*J25*3)","v":-4.9545674997508309},{"$f":"K25+DT*(V81-K$9*K25*3)","v":29.522371238391216},{"$f":"L25+DT*(W81-L$9*L25*3)","v":-30.938050063764415},null,null,null,null,null,{"$f":"AE73+AE81","v":-8.627214111812588E-9},null,{"$f":"'Econ 0'!S38","v":4.0136001189239323E-9},{"$f":"'Econ 0'!T38","v":-1.4863702499395544},{"$f":"'Econ 0'!U38","v":29.522371238378014},{"$f":"'Econ 0'!V38","v":-92.814150191205272},null," < eXports  ( + )",null,null,null,null,"Balance >",{"$f":"AE83-AG81","v":-8.627214111812588E-9},null,{"$f":"AG$49*T81","v":8.627214111812588E-9},{"$f":"AH$49*U81","v":-1390.6821417330705},{"$f":"AI$49*V81","v":3357.1409659871265},{"$f":"AJ$49*W81","v":-1966.4588242626835}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r","R ","0","1","2","L",null,null,null,null,null,null,null,"- NCF","PR","0",1,"2","L"]
[null,null,null,"0",0,"0",0,"0",{"$f":"I27+DT*(T83-I$9*I27*3)","v":35496.991911922618},-334.49271253889088,-825.75455293258551,-2922,"0",null,null,null,"Debt   ",{"$f":"AE75+AE83","v":0},"0",{"$f":"-T81-SUM(T84:T86)","v":106490.97573576595},{"$f":"-U45","v":-100.34781376168075},{"$f":"-V45","v":-825.75455293261348},{"$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":228901.83910378453},{"$f":"-AH81-SUM(AH84:AH86)","v":-93887.7191372737},{"$f":"-AI81-SUM(AI84:AI86)","v":-93900.805430450491},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-41113.314536060294},"0"]
[null,null,null,"1",{"$f":"E28+DT*(R84-Iota1*E28)","v":81569.975689042636},"1",null,"1",-13235.445488087404,165.50728746067605,162.86324172221831,320.52325235527218,"1",null,null,null,"Service >",{"$f":"AE76+AE84","v":-8539.1402746429249},"1",{"$f":"T$77*T65","v":-39706.336464260829},49.652186238221709,162.86324172221174,961.56975706574019,"1",null,null,null,null,null,"Minus Sales >",{"$f":"AH83-AG84","v":-8539.1402746375243},"1",{"$f":"-SUM(AH84:AJ84)","v":-85348.578862636175},{"$f":"AH$49*U84","v":46455.725753598403},18520.018470885541,20372.834638152224,"1"]
[null,null,null,"2",{"$f":"E29+DT*(R85-Iota1*E29)","v":88422.873755760433},"2",null,"2",-13126.224760936142,106.92606146838496,280.74172485443432,357.24541918344886,"2",null,null,null,null,{"$f":"AE77+AE85","v":-9256.5348476549825},"2",-39378.674282807566,32.077818440524581,280.74172485445297,1071.7362575502998,"2"," < Rates of",null,null,null,null,null,{"$f":"AI83-AG85","v":-9256.5348476603831},"2",{"$f":"-SUM(AH85:AJ85)","v":-84644.270582790108},30012.743630200781,31924.588230418569,22706.938722170755,"2"]
[null,null,null,"L",null,"L",{"$f":"G30+DT*(R86-Nu_1*G22+G54-3*G30/Term1)","v":-38648.395519450067},"L",-9135.3216629005892,67.013931109582799,352.62721511754074,2275.1693785250473,"L",null,null,null,"Passive >",{"$f":"AE78+AE86","v":17795.675122306551},"L",{"$f":"T$77*T67","v":-27405.96498870158},{"$f":"U$77*U67","v":20.104179332873105},{"$f":"V$77*V67","v":352.6272151175707},{"$f":"-W81-SUM(W83:W85)","v":6825.5081355751645},"L","    Change",null,null,null,null,"Consumption >",{"$f":"AJ83-AG86","v":17795.675122306551},"L",{"$f":"-SUM(AH86:AJ86)","v":-58908.989658366845},{"$f":"AH$49*U86","v":18809.931895207588},{"$f":"AI$49*V86","v":40099.057763159261},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income   ",null,null,null,null,null,null,null,null,null,null,null,null,"Minus Wages   "]
[]
[null,null,null,null,null,null,{"$f":"G33+DT*3*(G25-G33)/Term1","v":0},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":1.4745010427934246E-9},{"$f":"J33+DT*J$9*3*(J25-J33)","v":-4.9545674996873306},{"$f":"K33+DT*K$9*3*(K25-K33)","v":29.522371238408407},{"$f":"L33+DT*L$9*3*(L25-L33)","v":-30.938050063792634},null,null,null,null,null,{"$f":"GPE!C8","v":-0.28861114475876093},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,"r","R","0","1","2","L"]
[null,null,null,null,null,"0",{"$f":"G35+DT*3*(G27-G35)/Term1","v":0},"0",{"$f":"I35+DT*I$9*3*(I27-I35)","v":35496.991911923455},-334.49271253883632,-825.75455293255595,-2922,"0",null,null,null,null,{"$f":"GPE!C10","v":0},"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,null,null,"1",null,"1",-13235.445488087747,165.50728746059147,162.86324172222257,320.52325235529435,"1",null,null,null,null,{"$f":"GPE!C11","v":-8035.1537978656852},"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-13126.224760936413,106.92606146834427,280.74172485441409,357.24541918346483,"2",null,null,null,null,{"$f":"GPE!C12","v":-7344.6327683615818},"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,"     at time = t  + D >",null,null,"L",{"$f":"G38+DT*3*(G30-G38)/Term1","v":-38648.395519420803},"L",-9135.3216629006747,67.013931109590004,352.62721511750954,2275.1693785250395,"L",null,null,null,null,{"$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,null,null,{"$f":"G41+DT*3*(G33-G41)/Term1","v":0},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":1.4972271856212809E-9},{"$f":"J41+DT*J$9*3*(J33-J41)","v":-4.9545674996034696},{"$f":"K41+DT*K$9*3*(K33-K41)","v":29.522371238426974},{"$f":"L41+DT*L$9*3*(L33-L41)","v":-30.938050063822647},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term1","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":35496.991911924299},-334.49271253876412,-825.75455293251628,-2922,"0",null,null,null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13235.44548808814,165.50728746048023,162.8632417222268,320.52325235531669,"1",null,null,null,null,{"$f":"AE56/(R7/R28-1)","v":-8539.1402746654821},"1"]
[null,null,null,null,null,"2",null,"2",-13126.224760936695,106.9260614682904,280.74172485438851,357.24541918348092,"2",null,null,null,null,{"$f":"AE57/(R8/R29-1)","v":-9256.5348476734289},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term1","v":-38648.395519384532},"L",-9135.3216629007638,67.013931109601842,352.62721511747623,2275.1693785250318,"L",null,null,null,null,{"$f":"AE58/(R9/R30-1)","v":17795.675122340021},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*R105","v":-10281.254658487716},null,null,null,null,null,{"$f":"(R102-R22)/AJ49/(1-Y30)","v":7.7592881954638963E-11}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M45","v":-10219.742864345546}]

{"sheet":"Econ 2","index":4,"n_rows":106,"n_cols":41,"rows_kept":106,"cut":false,"hidden":false,"merged":[[24,20,24,21]]}
[]
[]
[]
[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":-16224.936556275767},{"$f":"-SUM(AJ6:AJ9)","v":-53863.61643256143}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5693.5037222123538,8766,"0",{"$f":"Y19+AL19","v":-632692.57776337152},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,{"$f":"Utility!M14","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,{"$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",{"$f":"AI6","v":5693.5037222123538},null,{"$f":"Utility!M30","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-9.956154677969753E-2},null,{"$f":"(1-1/NPV_2)/Term2","v":-0.11925466345588515},null,{"$f":"IState!G13","v":1},{"$f":"IState!H13","v":0.1},{"$f":"IState!I13","v":0.33333333333333331},{"$f":"IState!J13","v":1},null,"< V",null,null,null,{"$f":"W9-T9","v":1},"L",{"$f":"-SUM(U9:V9)","v":-2},1,1,-1,"L",{"$f":"1/(1-T9)","v":0.33333333333333331},null,null,null,null,null,"utility tradeoffs >","L",null,58.150744075318954,291.23687446415556,{"$f":"Zl_2","v":-10211.160298990137},"L",{"$f":"L9*L49","v":-10211.160298990137},"ZL",{"$f":"Utility!M45","v":-10219.742864345546},"L"]
[null,null,null,null,{"$f":"IState!C13","v":-0.1},null,{"$f":"IState!E13","v":-0.13553101428571446},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,{"$f":"-E17-SUM(E19:E23)","v":-145301.98583693698},null,{"$f":"-G17-SUM(G19:G23)","v":121307.54505410697},null,0,0,0,0,null," < Markets",null,null,null,{"$f":"Iota2*E14+Nu_2*G14","v":0},null,{"$f":"V0_1*I14","v":0},{"$f":"J9*J14","v":0},{"$f":"K9*K14","v":0},0,null,"  < Market Pressure",null,null,null,null,null,{"$f":"SUM(AE56:AE58)","v":4410818.5596257644},"U",{"$f":"SUM(T56:T58)","v":-1657255.4222191453},{"$f":"SUM(AH7:AH9)","v":1274.9246266514783},{"$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":-4.3125879533986887E-9},{"$f":"J25+J33+J41","v":14.863702499039938},{"$f":"K25+K33+K41","v":-88.56711371522897},{"$f":"L25+L33+L41","v":92.814150191379696},null,null,null,null,null,{"$f":"-SUM(R19:R22)","v":0},null,{"$f":"I$9*I17","v":-4.3125879533986887E-9},{"$f":"J$9*J17","v":1.4863702499039939},{"$f":"K$9*K17","v":-29.522371238409654},{"$f":"L$9*L17","v":92.814150191379696},null,null,null,null,null,null,null,{"$f":"AE53+R17","v":-4410818.5596257644},null,{"$f":"T53+T17","v":2289947.9999825759},{"$f":"AH4+U17","v":-2067.7226228331033},{"$f":"AI4+V17","v":-16254.458927514177},{"$f":"AJ4+W17","v":-53770.802282370052}]
[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",{"$f":"I27+I35+I43","v":102686.67649272931},-1003.4781376124281,-2226.752290135033,-8766,"0",null,null,null,null,{"$f":"Iota2*E19+Nu_2*G19","v":0},"0",{"$f":"I$9*I19","v":102686.67649272931},-100.34781376124282,-742.25076337834435,-8766,"0",{"$f":"T45","v":-102686.67649273378},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AE55+R19","v":0},"0",{"$f":"AL19","v":-530005.90127063775},{"$f":"AL20","v":693.93655267007489},{"$f":"AL21","v":4951.2529588336974},{"$f":"AJ6+W19","v":0},"0",{"$f":"-U49*AL20-V49*AL21-W49*AL22","v":-530005.90127063775},null,null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":76856.324230625862},"1",null,"1",-39706.336464185697,496.52186238073386,488.58972516503991,961.56975706326261,"1","< Physical",null,null,null,{"$f":"Iota2*E20+Nu_2*G20","v":-7651.9345202030572},"1",-39706.336464185697,49.652186238073391,162.86324172167997,961.56975706326261,"1",{"$f":"AL7-AL20","v":100.34781376145395},"  < Production",null,null,null,null,{"$f":"AE56+R20","v":2327221.5308683356},"1",{"$f":"T56+T20","v":-906161.10446738149},{"$f":"AH7+U20","v":693.93655266960229},5709.5554791085833,{"$f":"AJ7+W20","v":30644.318907584071},"1",{"$f":"AL7*Y28","v":693.93655267007489},null,{"$f":"AE20/R7","v":581805.38271708391},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":68445.661606311114},"2",null,"2",-35729.546323500683,292.83322777554031,773.24770985622865,948.33100392784263,"2","Stocks",null,"Dividends >",null,{"$f":"Iota2*E21+Nu_2*G21","v":-6814.5559398840915},"2",-35729.546323500683,29.283322777554034,257.74923661874288,948.33100392784263,"2",{"$f":"AL8-AL21","v":742.2507633786563},null,null,null,"U + E",">",{"$f":"AE57+R21","v":2018136.5314216949},"2",{"$f":"T57+T21","v":-785811.23628428217},601.77283892218452,4951.2529588310963,{"$f":"AJ8+W21","v":26574.358584958602},"2",{"$f":"AL8*Y29","v":4951.2529588336974},null,{"$f":"AE21/R8","v":504534.13285542373},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-121307.54505410697},"L",-27250.793705038886,199.25934495711408,1053.4819688289936,6763.2850888174871,"L",null,null,null,null,{"$f":"Iota2*E22+Nu_2*G22","v":14466.490460087152},"L",-27250.793705038886,19.92593449571141,351.16065627633117,6763.2850888174871,"L",{"$f":"AL9-AL22","v":-6763.2850888176781}," <","YL = - Leisure",null,null,null,{"$f":"AE58+R22","v":65460.497335733002},"L",{"$f":"T58+T22","v":-67969.757960206989},78.076678571030357,642.39753074048667,{"$f":"AL22","v":-3447.8752101724581},"L",{"$f":"AL9*Y30","v":-3447.8752101724581},null,{"$f":"AE22/R9","v":65460.497335733002},"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,{"$f":"Utility!M41","v":-6766}]
[]
[null,null,null,null,0,null,0,null,-1.3917241275627938E-9,4.9545674997504046,-29.522371238392232,30.938050063763445,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,"L",null,null,null,null,null,"w","W","0","1","2","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,"z = pl",null,"q = P0Q"]
[null,null,null,"0",0,"0",0,"0",34228.892164243945,-334.49271253789431,-742.25076337850851,-2922,"0",null,null,null,null,null,"0",{"$f":"-Y19/AL19","v":-0.19374628894990117},{"$f":"-Y20/AH19","v":-0.14460661190903329},{"$f":"-Y21/AI19","v":-0.1499117030678834},null,"0",{"$f":"AL19/AL6","v":0.83769893926092676},null,null,null,null,null,null,"0",null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",76856.324230625862,"1",null,"1",-13235.445488062198,165.50728746042691,162.86324172171652,320.52325235442009,"1",null,null,"    E    ",">",{"$f":"U27-T28","v":-1.3152051781418261E-2},"1",{"$f":"-SUM(U28:W28)","v":-0.13145456012761503},{"$f":"U20/AH20","v":7.1551478369397611E-2},2.8524679778942675E-2,3.1378401979274752E-2,"1",{"$f":"(1-U28)*(1-V28)*(1-W28)","v":0.87366261001423795},null,null,null,null,null,{"$f":"R20/R28","v":581805.38271709159},"1",{"$f":"T20/T28","v":302053.70148923784},null,null,null,"1",{"$f":"(AL44*AL7*AL56)^Y7","v":581805.38271707203},null,{"$f":"P0_2*AG28","v":581805.38271721697},"1"]
[null,null,null,"2",68445.661606311114,"2",null,"2",-11909.848774500511,97.611075925298437,257.74923661879751,316.11033464261698,"2",null,null,"    U + E ",null,{"$f":"V27-T29","v":-1.3506630168541839E-2},"2",{"$f":"-SUM(U29:W29)","v":-0.13640507289934156},4.8661755538854871E-2,5.2057375933301731E-2,3.5685941427184967E-2,"2",{"$f":"(1-U29)*(1-V29)*(1-W29)","v":0.8696319876839852},null,null,null,null,null,{"$f":"R21/R29","v":504534.13285541849},"2",{"$f":"T21/T29","v":261937.07876148316},null,null,null,"2",{"$f":"(AL45*AL8*AL57)^Y8","v":504534.13285541389},null,{"$f":"P0_2*AG29","v":504534.13285545981},"2"]
[null,null,null,"L",null,"L",-40435.848351404034,"L",-9083.5979016797937,66.419781652418749,351.16065627638727,2254.4283629391998,"L",null,null,null,null,{"$f":"W30-T30","v":0.22099573099628966},"L",{"$f":"-SUM(U30:V30)","v":-0.80185054420809054},{"$f":"U22/AH22","v":0.25520981246126867},{"$f":"V22/AI22","v":0.54664073174682193},{"$f":"(AJ6+Y22)/AJ22","v":-0.58085481321180088},"L",{"$f":"(1-U30)*(1-V30)","v":0.33765753442470647},null,null,null,null,null,{"$f":"R22/R30","v":65460.497335715649},"L",{"$f":"T22/T30","v":33984.878980099507},null,null,null,"L",{"$f":"(AL46*AL9*AL58)^Y9","v":65460.497335911845},null,{"$f":"P0_2*AG30","v":65460.497335834145},"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,0,null,-1.441653607661565E-9,4.954567499686795,-29.522371238409079,30.938050063792858,null,null,null,null,null,{"$f":"R35-T33","v":-2289947.9999829833},null,{"$f":"-SUM(U33:W33)","v":2289947.9999829833},{"$f":"-SUM(U35:U38)","v":-900029.36072005832},{"$f":"-SUM(V35:V38)","v":-859912.73799230368},{"$f":"-SUM(W35:W38)","v":-530005.90127062157},null,null,null,null,null,null,null,{"$f":"AE35-AG33","v":-4410818.559625756},null,{"$f":"-SUM(AH33:AJ33)","v":4410818.559625756},{"$f":"-SUM(AH35:AH38)","v":-1733605.3956253175},{"$f":"-SUM(AI35:AI38)","v":-1656334.1457636445},{"$f":"-SUM(AJ35:AJ38)","v":-1020879.0182367945},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",34228.892164243101,-334.49271253751681,-742.25076337834867,-2922,"0",null,null,null,null,{"$f":"T35-T35","v":0},"0",{"$f":"-T33-SUM(T36:T38)","v":-530005.90127062146},{"$f":"U6*AG28","v":302053.70148923784},{"$f":"V6*AG29","v":261937.07876148316},{"$f":"W6*AG30","v":0},"0",null,null,null,null,null,null,{"$f":"AG35-AG35","v":0},"0",{"$f":"-AG33-SUM(AG36:AG38)","v":-1020879.0182367945},{"$f":"U6*AE28","v":581805.38271709159},{"$f":"V6*AE29","v":504534.13285541849},{"$f":"W6*AE30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13235.445488061912,165.50728746026249,162.86324172168088,320.52325235442078,"1",null,null,null,null,{"$f":"R7*$AG28","v":1208214.8059569513},"1",{"$f":"T7*$AG28","v":-906161.10446771351},302053.70148923784,302053.70148923784,302053.70148923784,"1",null,null,null,null,null,null,{"$f":"R7*$AE28","v":2327221.5308683664},"1",{"$f":"T7*$AE28","v":-1745416.1481512748},581805.38271709159,581805.38271709159,581805.38271709159,"1",null,null,{"$f":"(AG56+AG84)/T7","v":581805.38271702093},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-11909.848774500233,97.611075925191741,257.74923661874413,316.11033464261419,"2",null,null,null,null,{"$f":"R8*$AG29","v":1047748.3150459327},"2",-785811.23628444946,261937.07876148316,261937.07876148316,261937.07876148316,"2",null,null,null,null,null,null,{"$f":"R8*$AE29","v":2018136.5314216739},"2",-1513602.3985662553,504534.13285541849,504534.13285541849,504534.13285541849,"2",null,null,{"$f":"(AG57+AG85)/T8","v":504534.13285536744},"2"]
[null,null,"     at time = t >",null,null,"L",-40435.848351370434,"L",-9083.5979016796427,66.419781652375889,351.16065627633304,2254.4283629391621,"L",null,null,null,null,{"$f":"R9*$AG30","v":33984.878980099507},"L",-67969.757960199015,33984.878980099507,33984.878980099507,-33984.878980099507,"L",null,null,null,null,null,null,{"$f":"R9*$AE30","v":65460.497335715649},"L",-130920.9946714313,65460.497335715649,65460.497335715649,-65460.497335715649,"L",null,null,{"$f":"(AG58+AG86)/T9","v":65460.497335858505},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,0,null,-1.4792102181743297E-9,4.9545674996027387,-29.522371238427656,30.9380500638234,null,null,null,null,null,{"$f":"SUM(R36:R38)","v":2289947.9999829838},"Q",{"$f":"SUM(T36:T38)","v":-1759942.0987123619},{"$f":"SUM(U36:U38)","v":597975.65923082049},{"$f":"SUM(V36:V38)","v":597975.65923082049},{"$f":"SUM(W36:W37)","v":563990.78025072103},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AE33/AE17","v":0.99999999999999811},null,{"$f":"AG33/AG17","v":1.9261653800257987},{"$f":"AH33/AH17","v":838.41293628156325},{"$f":"AI33/AI17","v":101.90029413774836},{"$f":"AJ33/AJ17","v":18.985750163737325},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"    c     Hb/m","0","1",2,"L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",0,"0",34228.892164242257,-334.4927125370171,-742.25076337817575,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AG35/AG19","v":1.9261653800256489},838.41293628137362,101.90029413772167,null,"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13235.44548806159,165.50728746004449,162.86324172164251,320.52325235442169,"1",null,null,null,null,null,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,{"$f":"AE36/AE20","v":1.0000000000000131},"1",1.9261653800260894,838.41293628194467,101.90029413777187,{"$f":"AJ36/AJ20","v":18.985750163731076},"1",{"$f":"AH49","v":838.41293628168751},null,{"$f":"(AL44*AL7*AL56)^Y7","v":581805.38271707203},"1"]
[null,null,null,null,null,"2",null,"2",-11909.848774499938,97.611075925050159,257.74923661868695,316.11033464261141,"2",null,null,null,null,{"$f":"-R83","v":0},"Yt",{"$f":"-T83","v":-102686.67649273378},{"$f":"Y20","v":100.34781376145395},{"$f":"Y21","v":742.2507633786563},{"$f":"AJ6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AE37/AE21","v":0.99999999999998956},"2",1.926165380026051,838.41293628185838,101.90029413777521,{"$f":"AJ37/AJ21","v":18.985750163730788},"2",{"$f":"AI49","v":101.90029413776118},null,{"$f":"(AL45*AL8*AL57)^Y8","v":504534.13285541389},"2"]
[null,null,null,null,null,"L",-40435.848351332497,"L",-9083.5979016794518,66.419781652319458,351.16065627627336,2254.4283629391243,"L",null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AE38/AE22","v":0.99999999999973488},"L",1.9261653800220859,838.41293627985056,101.90029413758774,{"$f":"AJ38/AJ22","v":18.985750163632343},"L",{"$f":"-AJ49","v":-18.985750163729218},null,{"$f":"(AL46*AL9*AL58)^Y9","v":65460.497335911845},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48/AG48","v":0.5},null,{"$f":"GPE!E18/GPE!$E18","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","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,{"$f":"3*G41/Term2","v":0},null,null,null,null,-10211.160298990137,null,null,null,null,"Currency > ",{"$f":"R33/AE33","v":0.51916622028934201},"Y ",{"$f":"'Econ 0'!H19","v":1.0000000000000364},{"$f":"'Econ 0'!I19","v":435.27567517097515},{"$f":"'Econ 0'!J19","v":52.903190553864249},{"$f":"'Econ 0'!K19","v":9.8567601518592998},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_2*R49","v":1.0000000000001781},"P",{"$f":"AG33/(T53+T17)","v":1.9261653800257987},{"$f":"P0_2*U49","v":838.41293628168751},{"$f":"P0_2*V49","v":101.90029413776118},{"$f":"P0_2*W49","v":18.985750163729218}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",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/Term2","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,{"$f":"R55-T53","v":-2289947.9999825801},null,{"$f":"-SUM(U53:W53)","v":2289947.9999825801},{"$f":"U$49*AH4","v":-900676.34153405973},{"$f":"V$49*AI4","v":-858350.91036101489},{"$f":"W$49*AJ4","v":-530920.74808750523},null,null,null,null,null,null,null,{"$f":"AE55-AG53","v":-4410818.5596257644},null,{"$f":"-SUM(AH53:AJ53)","v":4410818.5596257644},{"$f":"AH$49*AH4","v":-1734851.5876711984},{"$f":"AI$49*AI4","v":-1653325.8074510146},{"$f":"AJ$49*AJ4","v":-1022641.164503551},null,"   "]
[null,null,null,null,"Principal","L",{"$f":"3*G46/Term2","v":-26137.931776367586},"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":-632692.57776343473},{"$f":"U$49*AH6","v":345732.66387623397},301204.51233533554,86404.359491198615,"0",null,null,null,null,null,null,{"$f":"AG55-AG55","v":0},"0",{"$f":"-AG53-SUM(AG56:AG58)","v":-1218670.5394872087},{"$f":"AH$49*AH6","v":665938.28790249792},580169.70396787697,166429.08593525033,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U55-T56","v":1212187.4318794296},"1",{"$f":"-SUM(U56:W56)","v":-866454.76800319576},280441.31260058773,293437.71637811902,292575.73902448901,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AH55-AG56","v":2334873.4653885388},"1",{"$f":"-SUM(AH56:AJ56)","v":-1668935.1774860409},540176.3474602449,565209.57048136217,563549.25954443379,"1",{"$f":"AH56*AI56*AJ56","v":1.7205882566216627E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V55-T57","v":1051286.2022961171},"2",{"$f":"-SUM(U57:W57)","v":-750081.68996078148},249190.76066815888,248301.32178147128,252589.60751115132,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AI55-AG57","v":2024951.0873615791},"2",{"$f":"-SUM(AH57:AJ57)","v":-1444781.3833937021},479982.61622130213,478269.40983011579,486529.35734228417,"2",{"$f":"AH57*AI57*AJ57","v":1.1168816706041683E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W58-T58","v":26474.365807033042},"L",{"$f":"-SUM(U58:V58)","v":-40718.964255168103},25311.604389079042,15407.359866089062,-100648.95793933368,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AJ55+AJ58-AG58","v":50994.00687564585},"L",{"$f":"-SUM(AH58:AI58)","v":-78431.459258812785},48754.336087153104,29677.123171659681,-193866.53831841727,"L",{"$f":"AH58*AI58","v":1446888437.2109351}]
[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,{"$f":"-I63/I60-V0_2","v":9.956154677969753E-2}," <","Interest",null,{"$f":"-I20-I21","v":75435.88278768638},"   < 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,-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$49-AE53","v":6.9383531808853149E-7},null,{"$f":"AG62/AG$49-T53","v":4.7497451305389404E-8},{"$f":"AH62/AH$49-AH4","v":1.4863702500288127},{"$f":"AI62/AI$49-AI4","v":-29.522371238006599},{"$f":"AJ62/AJ$49-AJ4","v":92.814150180027355},null,null,null,null,null,null,null,{"$f":"AE64-AG62","v":-4410818.5596258556},null,{"$f":"-SUM(AH62:AJ62)","v":4410818.5596258556},{"$f":"-SUM(AH64:AH67)","v":-1733605.3956254697},{"$f":"-SUM(AI64:AI67)","v":-1656334.1457638117},{"$f":"-SUM(AJ64:AJ67)","v":-1020879.0182365741}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-82946.395960720401},{"$f":"U49*U73","v":43678.962386948137},{"$f":"V49*V73","v":39267.433573772258},null,null,null,null,null,null,"-f","Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,null,null,{"$f":"AE64/AE$49-AE55","v":0},"0",{"$f":"AG64/AG$49-T55","v":102686.67649295228},{"$f":"AH64/AH$49-AH6","v":-100.34781376173703},-742.25076338062081,-8766,"0",null,null,null,null,null,null,{"$f":"AG64-AG64","v":0},"0",{"$f":"-AG62-SUM(AG65:AG67)","v":-1020879.0182365747},{"$f":"U6*$AL28","v":581805.38271707203},{"$f":"V6*$AL29","v":504534.13285541389},{"$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$49-AE56","v":-7651.9345206650905},"1",{"$f":"AG65/AG$49-T56","v":-39706.336464292021},49.652186238262857,162.86324172208606,961.56975706523008,"1","    Optimal",null,null,null,null,null,{"$f":"R7*$AL28","v":2327221.5308682881},"1",{"$f":"T7*$AL28","v":-1745416.1481512161},581805.38271707203,581805.38271707203,581805.38271707203,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,{"$f":"AE66/AE$49-AE57","v":-6814.5559402829967},"2",{"$f":"AG66/AG$49-T57","v":-35729.5463235965},29.283322777671174,257.74923661937919,948.33100392980123,"2"," < Rates of",null,null,null,null,null,{"$f":"R8*$AL29","v":2018136.5314216556},"2",-1513602.3985662416,504534.13285541389,504534.13285541389,504534.13285541389,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term2-E60*Kappa2/Gamma2","v":0.26669658496376691},null,{"$f":"1/(1-E60*Term2*Kappa2/Gamma2)","v":0.64372130759957713},"1+iTk/g ",null,null,null,null,null,null,null,{"$f":"AE67/AE$49-AE58","v":14466.490460254339},"L",{"$f":"AG67/AG$49-T58","v":-27250.793705111588},19.925934495774342,351.16065627716307,6763.2850888249377,"L","    Change",null,null,null,null,null,{"$f":"R9*$AL30","v":65460.497335911845},"L",-130920.99467182369,65460.497335911845,65460.497335911845,-65460.497335911845,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term2-(1/I69-1/NPV_2)/G67","v":4.6410537027905221},null,{"$f":"1/(1+E60)^Term2","v":0.64372130759957435},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,null,{"$f":"SUM(R65:R67)","v":-6.9374800659716129E-7},"D",{"$f":"SUM(T65:T67)","v":-102686.67649300011},{"$f":"SUM(U65:U67)","v":98.861443511708373},{"$f":"SUM(V65:V67)","v":771.77313461862832},{"$f":"SUM(W65:W66)","v":1909.9007609950313},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":"T45+T14","v":-102686.67649273378},{"$f":"U45+U14","v":100.34781376145395},{"$f":"V45+V14","v":742.2507633786563},{"$f":"W45+Y22+W14","v":2002.7149111823219},null," < Supply",null,null,null,null,null,0,null,{"$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,0,"0",{"$f":"-SUM(AH75:AJ75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",4.641053702790547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Equity   ",{"$f":"-AG76","v":-3.7604271890777773E-9},"1",{"$f":"-SUM(AH76:AJ76)","v":3.7604271890777773E-9},0,{"$f":"(AE45-AE44)*(V0_2-Iota2)*(E20+E21)","v":-3.7604271890777773E-9},null,"1"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!S20","v":0.99999999999736733},{"$f":"'Econ 0'!T20","v":0.9999999999980379},{"$f":"'Econ 0'!U20","v":0.99999999999793476},{"$f":"'Econ 0'!V20","v":0.9999999999979502},null," < Factors",null,null,null,null,"Markets >",{"$f":"-AG77","v":3.7604271890777773E-9},"2",{"$f":"-SUM(AH77:AJ77)","v":-3.7604271890777773E-9},{"$f":"-AI76","v":3.7604271890777773E-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,0,"L",{"$f":"-SUM(AH78:AJ78)","v":0},null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Monetary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade   ",null,null,null,null,null,null,null,null," < Transactions"]
[null,null,null,null,0,null,0,null,{"$f":"I25+DT*(T81-I$9*I25*3)","v":-1.3900720251370785E-9},{"$f":"J25+DT*(U81-J$9*J25*3)","v":4.9545674997505493},{"$f":"K25+DT*(V81-K$9*K25*3)","v":-29.52237123839209},{"$f":"L25+DT*(W81-L$9*L25*3)","v":30.938050063762596},null,null,null,null,null,{"$f":"AE73+AE81","v":7.72385024950722E-9},null,{"$f":"'Econ 0'!S37","v":-4.0099621401168406E-9},{"$f":"'Econ 0'!T37","v":1.4863702499395544},{"$f":"'Econ 0'!U37","v":-29.522371238378128},{"$f":"'Econ 0'!V37","v":92.814150191205499},null," < eXports  ( + )",null,null,null,null,"Balance >",{"$f":"AE83-AG81","v":7.72385024950722E-9},null,{"$f":"P0_2*T81","v":-7.72385024950722E-9},{"$f":"AH$49*U81","v":1246.1920456535674},{"$f":"AI$49*V81","v":-3008.3383128349119},{"$f":"AJ$49*W81","v":1762.1462671890681}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r","R ","0","1","2","L",null,null,null,null,null,null,null,"NCF","PR","0",1,"2","L"]
[null,null,null,"0",{"$f":"E27+DT*(R83-Iota2*E27)","v":0},"0",{"$f":"G27+DT*(R83-Nu_2*G19+G51-3*G27/Term2)","v":0},"0",{"$f":"I27+DT*(T83-I$9*I27*3)","v":34228.892164243967},-334.49271253789516,-742.25076337850999,-2922,"0",null,null,null,"Debt   ",{"$f":"AE75+AE83","v":0},"0",{"$f":"-T81-SUM(T84:T86)","v":102686.67649273378},{"$f":"-Y20","v":-100.34781376145395},{"$f":"-Y21","v":-742.2507633786563},{"$f":"-AJ6","v":-8766},"0"," < Output  ( - )",null,null,null,null,"Cost of Sales   ",{"$f":"AG83-AG83","v":0},"0",{"$f":"-SUM(AH83:AJ83)","v":197791.52125033413},{"$f":"-AH81-SUM(AH84:AH86)","v":-84132.905185188545},{"$f":"-AI81-SUM(AI84:AI86)","v":-75635.571112262856},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-38023.044952882716},"0"]
[null,null,null,"1",{"$f":"E28+DT*(R84-Iota2*E28)","v":76856.324230626182},"1",null,"1",-13235.445488062207,165.50728746042728,162.86324172171686,320.52325235442009,"1",null,null,null,"Service >",{"$f":"AE76+AE84","v":-7651.93452017039},"1",{"$f":"T$77*T65","v":-39706.336464187487},49.652186238165434,162.86324172174972,961.56975706325909,"1",null,null,null,null,null,"Minus Sales >",{"$f":"AH83-AG84","v":-7651.9345201666292},"1",{"$f":"-SUM(AH84:AJ84)","v":-76480.970665021916},{"$f":"AH$49*U84","v":41629.035256745476},16595.812235675596,18256.123172600837,"1"]
[null,null,null,"2",{"$f":"E29+DT*(R85-Iota2*E29)","v":68445.661606311362},"2",null,"2",-11909.84877450052,97.611075925298678,257.74923661879802,316.11033464261703,"2",null,null,null,null,{"$f":"AE77+AE85","v":-6814.5559398588457},"2",-35729.546323502436,29.283322777613716,257.74923661884685,948.3310039278573,"2"," < Rates of",null,null,null,null,null,{"$f":"AI83-AG85","v":-6814.5559398626065},"2",{"$f":"-SUM(AH85:AJ85)","v":-68821.01517240025},24551.516634063537,26264.7230252439,18004.775513092809,"2"]
[null,null,null,"L",null,"L",{"$f":"G30+DT*(R86-Nu_2*G22+G54-3*G30/Term2)","v":-40435.848351404231},"L",-9083.5979016797992,66.419781652418848,351.16065627638778,2254.4283629392007,"L",null,null,null,"Passive >",{"$f":"AE78+AE86","v":14466.490460021509},"L",{"$f":"T$77*T67","v":-27250.793705039847},{"$f":"U$77*U67","v":19.925934495735245},{"$f":"V$77*V67","v":351.16065627643786},{"$f":"-W81-SUM(W83:W85)","v":6763.2850888176781},"L","    Change",null,null,null,null,"Consumption >",{"$f":"AJ83-AG86","v":14466.490460021509},"L",{"$f":"-SUM(AH86:AJ86)","v":-52489.535412904224},{"$f":"AH$49*U86","v":16706.161248725952},{"$f":"AI$49*V86","v":35783.374164178269},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income   ",null,null,null,null,null,null,null,null,null,null,null,null,"Minus Wages   ",null,null,"- s"]
[]
[null,null,null,null,null,null,{"$f":"G33+DT*3*(G25-G33)/Term2","v":0},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":-1.4401557232586018E-9},{"$f":"J33+DT*J$9*3*(J25-J33)","v":4.954567499686986},{"$f":"K33+DT*K$9*3*(K25-K33)","v":-29.522371238408912},{"$f":"L33+DT*L$9*3*(L25-L33)","v":30.938050063791977},null,null,null,null,null,{"$f":"GPE!C8","v":-0.28861114475876093},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,"r","R","0","1","2","L"]
[null,null,null,null,null,"0",{"$f":"G35+DT*3*(G27-G35)/Term2","v":0},"0",{"$f":"I35+DT*I$9*3*(I27-I35)","v":34228.892164243123},-334.49271253751795,-742.25076337835026,-2922,"0",null,null,null,null,{"$f":"GPE!C10","v":0},"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,null,null,"1",null,"1",-13235.445488061921,165.50728746026297,162.86324172168125,320.52325235442078,"1",null,null,null,null,{"$f":"GPE!C11","v":-8035.1537978656852},"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},"1"]
[null,null,null,null,null,"2",null,"2",-11909.848774500242,97.611075925192068,257.74923661874465,316.11033464261425,"2",null,null,null,null,{"$f":"GPE!C12","v":-7344.6327683615818},"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,null,null,"L",{"$f":"G38+DT*3*(G30-G38)/Term2","v":-40435.848351370652},"L",-9083.5979016796464,66.419781652376017,351.16065627633361,2254.428362939163,"L",null,null,null,null,{"$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,"System State   "]
[null,null,"     at time = t  + D >"]
[null,null,null,null,null,null,{"$f":"G41+DT*3*(G33-G41)/Term2","v":0},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":-1.4780835198589468E-9},{"$f":"J41+DT*J$9*3*(J33-J41)","v":4.9545674996029909},{"$f":"K41+DT*K$9*3*(K33-K41)","v":-29.522371238427471},{"$f":"L41+DT*L$9*3*(L33-L41)","v":30.938050063822484},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term2","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":34228.892164242279},-334.49271253701858,-742.25076337817745,-2922,"0",null,null,null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13235.445488061599,165.50728746004515,162.86324172164291,320.52325235442169,"1",null,null,null,null,{"$f":"AE56/(R7/R28-1)","v":-7651.9345202029572},"1"]
[null,null,null,null,null,"2",null,"2",-11909.848774499947,97.611075925050585,257.74923661868752,316.11033464261146,"2",null,null,null,null,{"$f":"AE57/(R8/R29-1)","v":-6814.5559398841624},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term2","v":-40435.848351332745},"L",-9083.5979016794572,66.419781652319628,351.16065627627393,2254.4283629391252,"L",null,null,null,null,{"$f":"AE58/(R9/R30-1)","v":14466.490460092073},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*R105","v":-10211.160298990133},null,null,null,null,null,{"$f":"(R102-R22)/AJ49/(1-Y30)","v":3.9127948349089184E-10}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,-10219.742864345546]

{"sheet":"Series","index":5,"n_rows":39,"n_cols":34,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":300.00149536132812},{"$f":"'Econ 1'!V45","v":825.75455293261348},{"$f":"'Econ 1'!V70","v":796.23218169587983},{"$f":"'Econ 2'!V45","v":742.2507633786563},{"$f":"'Econ 2'!V70","v":771.77313461862832},{"$f":"-Iota1","v":0.10468484515942689},{"$f":"-Iota2","v":9.956154677969753E-2},{"$f":"'Econ 1'!R49","v":0.46522551392661604},{"$f":"'Econ 2'!R49","v":0.51916622028934201},{"$f":"-Utility!H31","v":10219.742864345546},{"$f":"-Zl_1","v":10281.254658487716},{"$f":"-Zl_2","v":10211.160298990137},{"$f":"GPE!H13","v":6766},{"$f":"'Econ 1'!W22","v":6825.5081355751172},{"$f":"'Econ 2'!W22","v":6763.2850888174871},{"$f":"'Econ 1'!AI43","v":113.71515312505281},{"$f":"'Econ 1'!AI44","v":113.71515312506317},{"$f":"'Econ 1'!AI45","v":113.715153125067},{"$f":"'Econ 1'!AI46","v":113.71515312506266},{"$f":"'Econ 1'!AI49","v":113.71515312506351},{"$f":"GPE!G$18","v":107.72128060263655},{"$f":"-'Econ 1'!AE81","v":8.627214111812588E-9},{"$f":"-'Econ 1'!R70","v":-1.6573030734434724E-6},{"$f":"-'Econ 2'!AE81","v":-7.72385024950722E-9},{"$f":"-'Econ 2'!R70","v":6.9374800659716129E-7}]
[]
["BOX:",null,"year","S1","D1","S2","D2","i E1","i E2","1/P01","1/P02","-ZL","-ZL1","-ZL2","-YL","-YL1","-YL2","MC2","VMP1","VMP2","VMPL","P","P*","r E1","-f E1","r E2","-f E2"]
[0,null,0,764.02865655977803,846.40828338125812,750,754.45863237744254,0.10949326943421056,9.9673589330993906E-2,0.45664907311989877,0.50163739798674867,10219.742864345546,10219.742864345546,10219.742864345546,6766,6766,6766,115.7818666180473,117.9475520082287,117.94755200822678,117.94755200822696,117.61196655231069,107.72128060263655,14258.171471497199,-42148.986178045932,-13011.439435120561,1054.1448747270915]
[{"$f":"1+A8","v":1},null,10.000133514404297,824.71960116738774,798.718719850811,739.75849379337797,771.84814859317601,0.10414853418686909,0.10040553598673641,0.47165666536101619,0.51514521170590766,10219.742864345546,10283.233457865859,10223.141230451514,6766,6823.3323530529797,6758.7352900669057,112.51190112225635,112.5061444317153,112.5317083688723,112.52038370764488,112.51654108669983,107.72128060263655,123.09684765422413,981.84845022005902,-112.6037251569564,-2447.2393350435595]
[2,null,20.000362396240234,825.46317443561384,797.17398084051456,740.77453896095358,771.73964931222429,0.10490098307642537,9.952625296444384E-2,0.4656663475776095,0.52001141845615317,10219.742864345546,10282.269908345957,10215.110693320266,6766,6824.6257676906707,6760.485030863787,113.72784846359453,113.73903201380007,113.73910223029243,113.74307230383596,113.73831178549399,107.72128060263655,7.6951008549673636,-1298.5363731344551,-6.8931000345260793,514.15392592171702]
[3,null,30.000591278076172,825.61555352367304,796.68068836213797,741.49332980727831,771.7406149847917,0.10480114312932165,9.9535074884027575E-2,0.4653817819378111,0.5196105223173938,10219.742864345546,10281.808573503507,10213.028437347572,6766,6825.1131405448632,6761.8693549557156,113.73559969682958,113.74050060095006,113.74133204248037,113.73850550225315,113.74032837636832,107.72128060263655,3.7032640099418903,-679.86910531594185,-3.3173490341204364,288.84239361749496]
[4,null,39.999294281005859,825.68747878497743,796.44715539629362,741.88378455931161,771.75662667954884,0.10474032534916011,9.9549266499085354E-2,0.46530260136142726,0.51937598806989638,10219.742864345546,10281.51963074786,10212.068095005936,6766,6825.3174237500971,6762.6038272566529,113.72465993611256,113.72696768262995,113.72742523490044,113.7261325619094,113.72690028103224,107.72128060263655,1.7630141765260847,-325.6454848084104,-1.579593215668206,137.44610271223792,null,null,null,"b2","Z2","b1-2-L","U1-2-L"]
[5,null,49.997615814208984,825.72240315805266,796.33525184577229,742.07459662105612,771.76522365821165,0.10471150409389951,9.9555624876450421E-2,0.46526216972385215,0.51926700488635602,10219.742864345546,10281.381360672513,10211.596871109594,6766,6825.4163675304644,6762.958476157748,113.71979185560053,113.72090325827408,113.72111873485592,113.7205389411218,113.72086904960437,107.72128060263655,0.82664503656337907,-156.36734973613056,-0.74070163205010819,66.072791299731762,null,null,null,{"$f":"'Econ 1'!AE29","v":565647.0826948646},{"$f":"'Econ 1'!AL8","v":5800},{"$f":"'Econ 1'!AE28+'Econ 1'!AE29+'Econ 1'!AE30","v":1288127.1618163104},{"$f":"'Econ 1'!AI7+'Econ 1'!AI8+'Econ 1'!AI9","v":10531.432834063413}]
[6,null,59.995937347412109,825.73913230121889,796.28163009247771,742.16624325127395,771.76934157588619,0.10469764181883989,9.9558700477450524E-2,0.46524305610906691,0.5192145871832694,10219.742864345546,10281.315447635356,10211.369738912657,6766,6825.4641072823506,6763.1283920132591,113.71738847002496,113.71792207351731,113.71802508389715,113.71774742981559,113.7179055049843,107.72128060263655,0.39567930763993531,-75.040410333531327,-0.35455582260522372,31.720824668802379,null,null,null,"INITIAL","INITIAL"]
[7,null,69.996543884277344,825.74715408698194,796.2559070497457,742.21021010139248,771.7713146442652,0.1046909846871571,9.9560181338263609E-2,0.46523393106863975,0.51918942092530918,10219.742864345546,10281.28382600724,10211.260776207857,6766,6825.4870118065019,6763.2099016349639,113.71622556317568,113.7164815543979,113.71653100635208,113.71639765489947,113.71647361874459,107.72128060263655,0.18992823705900033,-36.002813030601828,-0.1701919644414191,15.219042478602205,null,null,"Q1","s","d","S","D"]
[8,null,79.998680114746094,825.75100291122817,796.24356519987407,742.23130539338581,771.77226134320949,0.10468779083783519,9.9560891709309152E-2,0.46522955270221122,0.51917735065193515,10219.742864345546,10281.268652860766,10211.208506933501,6766,6825.4980001140593,6763.2490127101792,113.71566765695239,113.71579047614297,113.71581420900394,113.71575024488307,113.71578667172177,107.72128060263655,9.1136190909264461E-2,-17.273895302059827,-8.1666573292079006E-2,7.3019512324171956,null,null,700,106.64266640111373,108.20083331062207,{"$f":"$AE$13/($AF$13-AD16)","v":110.91119268526757},{"$f":"$AG$13/($AH$13+AD16)","v":114.68947736655606}]
[9,null,90.000816345214844,825.75284960819681,796.23764357171251,742.24142720248983,771.77271560423185,0.10468625850896873,9.9561232479846717E-2,0.46522745172038504,0.51917156045411372,10219.742864345546,10281.261373009873,10211.18342930214,6766,6825.5032724543917,6763.267779047439,113.71540001411495,113.7154589429346,113.71547033072471,113.71543964641404,113.71545711794171,107.72128060263655,4.3727191974070836E-2,-8.2880934857676039,-3.9183835235276541E-2,3.5035193760704715,null,null,{"$f":"10+AD16","v":710},106.85665774604999,108.10458149387613,111.12909286736043,114.58745347061725]
[10,null,100.00295257568359,825.75373566351482,796.23480234848375,742.24628377781482,771.77293356931659,0.10468552329605307,9.9561395976797584E-2,0.46522644368151767,0.51916878249120013,10219.742864345546,10281.257880158979,10211.171397068365,6766,6825.5058021973391,6763.2767833956477,113.71527158895461,113.71529986338561,113.71530532746347,113.71529060604895,113.71529898781414,107.72128060263655,2.0980451406124576E-2,-3.9766934874060098,-1.8800573120011783E-2,1.6810205969231902,null,null,{"$f":"10+AD17","v":720},107.07150961651068,108.00850076968018,111.34785092418595,114.48561092739583]
[11,null,110.00508880615234,825.75416079943807,796.23343910877588,742.24861401924136,771.77303815270272,0.10468517053553206,9.9561474423252694E-2,0.46522596002822586,0.51916744964496897,10219.742864345546,10281.256204272275,10211.165623940215,6766,6825.507015996428,6763.2811037883803,113.71520996612894,113.71522353243643,113.71522615418345,113.71521909097146,113.7152231123477,107.72128060263655,1.0066566903740387E-2,-1.9080539884453174,-9.020655131686546E-3,0.80657003835949581,null,null,730,107.28722721361321,107.91259068225065,111.56747193192595,114.38394925377548]
[12,null,120.00722503662109,825.75436478344636,796.23278501431673,742.24973209451764,771.77308833321786,0.10468500127791391,9.9561512062438462E-2,0.4652257279696233,0.51916681014283694,10219.742864345546,10281.25540016897,10211.162853948827,6766,6825.5075983901543,6763.283176760493,113.71518039815594,113.7151869073992,113.7151881653438,113.71518477640745,113.7151867058396,107.72128060263655,4.8300286883318794E-3,-0.91550283507967833,-4.3281929642013887E-3,0.38700035323563498,null,null,740,107.50381578047451,107.81685077742141,111.78796100689024,114.28246796835442]
[13,null,130.00782775878906,825.75446265693427,796.23247117353685,742.25026855884153,771.7731124104406,0.10468492006649588,9.9561530122049602E-2,0.46522561662623307,0.51916650330575376,10219.742864345546,10281.255014352973,10211.161524882005,6766,6825.5078778287389,6763.2841713945363,113.7151662109866,113.7151693341837,113.71516993776133,113.71516831173021,113.71516923747517,107.72128060263655,2.3174920956080427E-3,-0.43926739699963946,-2.0767071765167432E-3,0.18568667796353111,null,null,750,107.72128060263584,107.72128060263663,112.00932330591378,114.18116659143776]
[14,null,140.00233459472656,825.75450961760544,796.23232058962196,742.2505259599975,771.77312396294121,0.10468488110045082,9.9561538787223736E-2,0.4652255632027012,0.51916635608277351,10219.742864345546,10281.254829234742,10211.16088718293,6766,6825.5080119062641,6763.2846486303224,113.71515940380034,113.71516090234078,113.71516119194469,113.71516041176068,113.71516085593967,107.72128060263655,1.111957499589279E-3,-0.21076493684086017,-9.9642643142179989E-4,8.9094358969305176E-2,null,null,760,107.93962700849266,107.62587970694368,112.23156402675885,114.08004464502987]
[15,null,149.99684143066406,825.75453214981098,796.23224833794097,742.25064946372731,771.77312950596547,0.10468486240415276,9.9561542944858639E-2,0.46522553756957291,0.51916628544382715,10219.742864345546,10281.254740413171,10211.160581208562,6766,6825.5080762380403,6763.2848776129795,113.71515613763549,113.71515685665113,113.71515699560535,113.7151566212673,113.71515683438709,107.72128060263655,5.3352796940412902E-4,-0.10112716510775499,-4.7809509588762856E-4,4.2748385123559274E-2,null,null,770,108.15886036972996,107.53064764098603,112.45468840852179,113.979101652827]
[16,null,159.99134826660156,825.75454296099088,796.23221367085205,742.25070872208471,771.77313216556854,0.10468485343347678,9.9561544939735125E-2,0.46522552527054856,0.51916625155056084,10219.742864345546,10281.25469779569,10211.160434398969,6766,6825.5081071050854,6763.2849874812073,113.71515457049354,113.71515491548485,113.71515498215624,113.71515480254409,113.71515490480219,107.72128060263655,2.5599141664481463E-4,-4.8521845033974387E-2,-2.2939424532013913E-4,2.051110596221406E-2,null,null,780,108.37898610176264,107.43558395699618,112.67870173204474,113.87833714020964]
[17,null,169.98585510253906,825.75454814830482,796.23219703722691,742.25073715484996,771.77313344166737,0.10468484912925491,9.9561545896895254E-2,0.46522551936935125,0.51916623528823425,10219.742864345546,10281.254677347388,10211.160363958241,6766,6825.5081219154108,6763.2850401971154,113.71515381856349,113.71515398409275,113.71515401608349,113.71515392990244,113.71515397896766,107.72128060263655,1.2282756619956338E-4,-2.328127552755177E-2,-1.10065968124148E-4,9.8414403109927662E-3,null,null,790,108.60000966418153,107.34068820878863,112.90360932033225,113.77775063423526]
[18,null,179.98036193847656,825.75455063723166,796.23218905624447,742.25075079718499,771.77313405395785,0.10468484706404646,9.9561546356151664E-2,0.46522551653789318,0.51916622748540597,10219.742864345546,10281.254667536075,10211.160330160055,6766,6825.5081290215512,6763.2850654907397,113.71515345777969,113.7151535372027,113.71515355255181,113.71515351120168,113.71515353474345,107.72128060263655,5.8933254516752407E-5,-1.1170595927978866E-2,-5.2810153065229251E-5,4.7220228952937759E-3,null,null,800,108.82193656120467,107.24595995175294,113.12941653897292,113.67734166363076]
[19,null,189.97486877441406,825.75455183144459,796.23218522688717,742.25075734291568,771.77313434773237,0.10468484607313888,9.9561546576507842E-2,0.46522551517933264,0.51916622374152988,10219.742864345546,10281.254662828513,10211.160313943343,6766,6825.5081324311595,6763.2850776268897,113.7151532846716,113.71515332277971,113.71515333014423,113.71515331030459,113.71515332159969,107.72128060263655,2.8277451657349603E-5,-5.3597642690874636E-3,-2.5339472351299834E-5,2.265674811496865E-3,null,null,810,109.04477234213432,107.15139874284674,113.35612879656605,113.57710975878518]
[20,null,199.96937561035156,825.75455240443989,796.23218338952177,742.25076048362371,771.77313448869063,0.10468484559768987,9.9561546682236157E-2,0.46522551452748456,0.51916622194518047,10219.742864345546,10281.254660569777,10211.16030616239,6766,6825.5081340671195,6763.2850834499295,113.71515320161221,113.71515321989605,113.71515322343043,113.7151532139104,113.71515321933023,107.72128060263655,1.356819658330306E-5,-2.5716738600749522E-3,-1.2158455082729553E-5,1.0870958503801376E-3,null,null,820,109.26852260181943,107.05700414058884,113.58375154515353,113.47705445174239]
[21,null,209.96388244628906,825.75455267936923,796.23218250793343,742.2507619905673,771.77313455632623,0.10468484536956524,9.9561546732966244E-2,0.4652255142147188,0.51916622108327071,10219.742864345546,10281.25465948601,10211.160302429022,6766,6825.5081348520707,6763.2850862438881,113.71515316175949,113.71515317053273,113.7151531722281,113.71515316766077,113.71515317026103,107.72128060263655,6.5095993517593635E-6,-1.233914663316682E-3,-5.8332721252017041E-6,5.2159860933898017E-4,null,null,830,109.49319298112391,106.96277570505244,113.81229028065687,113.37717527619375]
[22,null,219.95838928222656,825.75455281128234,796.23218208494313,742.2507627136165,771.77313458877768,0.10468484526010835,9.9561546757306774E-2,0.46522551406465101,0.51916622066971996,10219.742864345546,10281.254658966011,10211.160300637701,6766,6825.508135228697,6763.2850875844597,113.71515314263836,113.71515314684689,113.71515314766131,113.71515314546886,113.71515314671694,107.72128060263655,3.1239319699039426E-6,-5.9204336139373481E-4,-2.7993638120019116E-6,2.5026811636053026E-4,null,null,840,109.71878916740069,106.8687129978581,114.04175054331948,113.27747176747094]
[23,null,229.95289611816406,825.75455287457771,796.23218188198359,742.25076306054234,771.77313460434902,0.10468484520759058,9.956154676898632E-2,0.46522551399264617,0.51916622047129568,10219.742864345546,10281.254658716509,10211.160299778212,6766,6825.5081354094054,6763.285088227678,113.71515313346183,113.7151531354842,113.71515313587186,113.71515313482173,113.71515313542039,107.72128060263655,1.4989012309512091E-6,-2.8406872297637165E-4,-1.3431791346130833E-6,1.200815022457391E-4,null,null,850,109.9453168949716,106.77481558216716,114.27213791815447,113.17794346253868]
[24,null,239.94740295410156,825.75455290494574,796.2321817846049,742.25076322699988,771.77313461181666,0.10468484518239052,9.956154677459006E-2,0.46522551395809875,0.5191662203760864,10219.742864345546,10281.254658596798,10211.16029936582,6766,6825.508135496113,6763.2850885362986,113.71515312905971,113.7151531300311,113.71515313021607,113.71515312971133,113.71515312999999,107.72128060263655,7.1999385021270016E-7,-1.362979382975027E-4,-6.451987968253551E-7,5.7616518461145461E-5,null,null,860,110.17278194561325,106.68108302267484,114.5034580353977,113.07858989998762]
[25,null,249.94190979003906,825.75455291951675,796.23218173787939,742.25076330686716,771.77313461540314,0.10468484517030019,9.9561546777278354E-2,0.4652255139415219,0.51916622033040083,10219.742864345546,10281.254658539356,10211.160299167956,6766,6825.508135537696,6763.2850886843798,113.71515312694838,113.71515312741413,113.71515312750321,113.7151531272609,113.71515312739936,107.72128060263655,3.4515258921740081E-7,-6.539472087752074E-5,-3.0927985167862608E-7,2.7642636268865317E-5,null,null,870,110.401190149049,106.58751488560354,114.73571657096645,112.97941062002717]
[26,null,259.94241333007812,825.75455292650895,796.23218171545807,742.25076334518872,771.77313461712004,0.1046848451644995,9.9561546778567545E-2,0.46522551393356837,0.51916622030848447,10219.742864345546,10281.254658511805,10211.160299073017,6766,6825.5081355576494,6763.285088755425,113.71515312593554,113.71515312615814,113.71515312620174,113.71515312608436,113.71515312615145,107.72128060263655,1.6561250239237174E-7,-3.1378003768622875E-5,-1.4841740008312047E-7,1.3263954315334558E-5,null,null,880,110.63054738344687,106.49411073869621,114.9689192469237,112.88040516447843]
[27,null,269.95217895507812,825.75455292986226,796.232181704705,742.25076336357688,771.77313461794654,0.10468484516171528,9.9561546779188159E-2,0.46522551392975403,0.51916622029796489,10219.742864345546,10281.254658498608,10211.160299027479,6766,6825.508135567221,6763.285088789512,113.71515312544913,113.7151531255553,113.71515312557688,113.71515312551563,113.71515312555236,107.72128060263655,8.003876876403899E-8,-1.505402906332165E-5,-7.1738609579870883E-8,6.3625702750869095E-6,null,null,890,110.86085957592394,106.4008701512096,115.20307183194798,112.78157307676713]
[28,null,279.96194458007813,825.75455293147206,796.2321816995443,742.25076337239625,771.77313461834649,0.10468484516037968,9.9561546779483923E-2,0.46522551392792033,0.51916622029291848,10219.742864345546,10281.254658492242,10211.160299005633,6766,6825.508135571833,6763.2850888058556,113.71515312521593,113.7151531252677,113.71515312527724,113.71515312524919,113.7151531252659,107.72128060263655,3.7858182206701787E-8,-7.2222028393298388E-6,-3.3917101201743728E-8,3.0498849810101092E-6,null,null,900,111.09213270305683,106.3077926939077,115.4381801418091,112.68291390191663]
[29,null,289.97171020507813,825.75455293224331,796.23218169707059,742.25076337662722,771.7731346185426,0.10468484515973575,9.9561546779628696E-2,0.46522551392704758,0.51916622029049841,10219.742864345546,10281.254658489221,10211.160298995168,6766,6825.5081355740194,6763.2850888137091,113.71515312510226,113.7151531251284,113.71515312513175,113.71515312511477,113.7151531251269,107.72128060263655,1.7429152280083755E-8,-3.4640979720279574E-6,-1.5598796458161703E-8,1.457010512240231E-6]
[30,null,299.98147583007812,825.75455293261257,796.2321816958837,742.25076337865539,771.77313461861979,0.104684845159426,9.9561546779697752E-2,0.4652255139266166,0.51916622028934234,10219.742864345546,10281.254658487716,10211.16029899014,6766,6825.5081355751163,6763.2850888174835,113.71515312505257,113.71515312506334,113.71515312506679,113.7151531250617,113.71515312506348,107.72128060263655,1.0593165208842153E-8,-1.6615231288596988E-6,-9.5045927713090062E-9,6.9802626967430115E-7]
[null,null,300.00149536132812,825.75455293261348,796.23218169587983,742.2507633786563,771.77313461862832,0.10468484515942689,9.956154677969753E-2,0.46522551392661604,0.51916622028934201,10219.742864345546,10281.254658487716,10211.160298990137,6766,6825.5081355751172,6763.2850888174871,113.71515312505281,113.71515312506317,113.715153125067,113.71515312506266,113.71515312506351,107.72128060263655,8.627214111812588E-9,-1.6573030734434724E-6,-7.72385024950722E-9,6.9374800659716129E-7]

{"sheet":"GPE","index":6,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"General Equilibrium Prices, $/physical unit"]
[]
[null,null,null,null,null,null,null,null,null,null,"Experimenters are invited to change "]
[null,null,null,null,null,null,null,null,null,null,"any data set in red type that"]
[null,null,null,null,null,null,null,null,null,null,"appears within the marquee."]
[null,null,-0.28861114475876093,null,{"$f":"E24/E$18","v":0},0,0,0]
[null,null,"r","R","0","1","2","L"]
[null,null,{"$f":"-E24","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,"n"]
[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,{"$f":"O11*Q11+O12*Q12+O13*Q13","v":20460000}]
[null,null,null,null,"0","1","2","L",null,null,null,"1 - n"]
[null,null,0.1,"P",2,{"$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,"Price of",null,null,"Wage"]
[null,null,null,null,"Value, $/G",null,null,"$/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":7,"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":8,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless/year"]
[]
[]
[]
[]
[null,null,{"$f":"(1-C13)^-E9","v":0.51315811823070645},null,7,null," < Investment Term"]
[null,null,"NPV"]
[]
[null,null,"n",null,"(1-1/NPV)/T  ",null,"V0"]
[null,null,{"$f":"GPE!L15","v":-0.1},null,{"$f":"(1-1/C9)/E9","v":-0.13553101428571446},null,1,0.1,{"$f":"1/3","v":0.33333333333333331},{"$f":"1","v":1},"< V"]
[null,null,null,null,null,null,"0","1","2","L"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"GPE!E8","v":0},{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0}]
[null,null,"e -",null,"e +","E","0","1","2","L"]
[null,"0",null,null,null,"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766}]
[null,"1",{"$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}]
[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},{"$f":"GPE!H12","v":1000}]
[null,"L",{"$f":"GPE!A13","v":0},null,{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766}]
[]
[]
[]
[]
[null,null,0,null,0,null,{"$f":"G21/3","v":0},{"$f":"H21/H$13/3","v":0},{"$f":"I21/I$13/3","v":0},{"$f":"J21/J$13/3","v":0}]
[null,null,null,null,null,"A",0,"1","2","L"]
[null,"0",0,null,0,"0",{"$f":"G23/3","v":34862.942038083289},{"$f":"H23/H$13/3","v":-333.33333333333331},-750,-2922]
[null,"1",{"$f":"C24/C13","v":80351.537978656852},null,null,"1",{"$f":"G24/3","v":-13391.922996442772},166.66666666666666,150,333.33333333333331]
[null,"2",{"$f":"C25/C13","v":73446.327683615818},null,null,"2",{"$f":"G25/3","v":-12241.054613935972},100,250,333.33333333333331]
[null,"L",null,null,{"$f":"E26/E13/3","v":-37825.995393706115},"L",{"$f":"G26/3","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335]
[]
[]
[null,null,null,null,0,null,{"$f":"G31","v":0},{"$f":"H31","v":0},{"$f":"I31","v":0},{"$f":"J31","v":0}]
[null,null,null,null,null,"B",0,"1","2","L"]
[null,null,null,null,0,"0",{"$f":"G33","v":34862.942038083289},{"$f":"H33","v":-333.33333333333331},-750,-2922]
[null,null,null,null,null,"1",{"$f":"G34","v":-13391.922996442772},166.66666666666666,150,333.33333333333331]
[null,null,"     System State",null,null,"2",{"$f":"G35","v":-12241.054613935972},100,250,333.33333333333331]
[null,null,"     at time = 0 >",null,{"$f":"E36","v":-37825.995393706115},"L",{"$f":"G36","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335]
[]
[]
[null,null,null,null,0,null,{"$f":"G39","v":0},{"$f":"H39","v":0},{"$f":"I39","v":0},{"$f":"J39","v":0}]
[null,null,null,null,null,"C",0,"1","2","L"]
[null,null,null,null,0,"0",{"$f":"G41","v":34862.942038083289},{"$f":"H41","v":-333.33333333333331},-750,-2922]
[null,null,null,null,null,"1",{"$f":"G42","v":-13391.922996442772},166.66666666666666,150,333.33333333333331]
[null,null,null,null,null,"2",{"$f":"G43","v":-12241.054613935972},100,250,333.33333333333331]
[null,null,null,null,{"$f":"E44","v":-37825.995393706115},"L",{"$f":"G44","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Utility!H31/J13","v":-10219.742864345546}]

{"sheet":"Module1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Module2","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}