{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Read Me","Control","1 DT","Series","Init"],"not_rendered":{"charts":6,"images":7,"macros":1,"external_links":0,"defined_names":43,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Control","index":1,"n_rows":46,"n_cols":22,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Time Series of Output, Supply and Demand",null,null,null,null,null,null,"Time Series of Price, Marginal Cost, and",null,null,null,null,null,null,null,"Supply and Demand Schedules"]
[null,null,null,null,null,null,"for Good #1",null,null,null,null,null,null,"Marginal Values for Good #1",null,null,null,null,null,null,null,"for Good #1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",30]
["DT:",0.01]
["PER:",{"$f":"B26/30","v":1}]
["TIME:",30.000591278076172]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Time Series of Interest Rates",null,null,null,null,null,null,"Time Series of Wage and Marginal Values",null,null,null,null,null,null,null,"Time Series of Household Utility"]
[null,null,null,null,null,null,"and the Currency Value",null,null,null,null,null,null,"for the Household Sector",null,null,null,null,null,null,null,"and Leisure"]

{"sheet":"1 DT","index":2,"n_rows":95,"n_cols":38,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AF6:AF8)","v":-12807.534857531022},{"$f":"-SUM(AG6:AG8)","v":-25653.309968319678}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","I","L",null,null,null,null,null,null,null,null,"U","0","I","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,{"$f":"SIGN(AF18)","v":1},0,"0",null,null,null,null,null,null,"Spatial Parameters,","0",null,6903.1320581461778,8766,"0",{"$f":"W18+AI18","v":-305775.11288816162},null,{"$f":"Init!E34","v":-316172.55720464798},"0"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,{"$f":"T6-S7","v":3},"I",{"$f":"-SUM(T7:U7)","v":-2},1,1,"I",{"$f":"1/(1-S7)","v":0.33333333333333331},null,null,null,null,null,"i.e.: production and","I",null,5647.776527594292,27306.045448007684,"I",{"$f":"AF6","v":6903.1320581461778},null,{"$f":"Init!F34","v":6767.776527594292},"I"]
[null,null,null,null,{"$f":"-E54","v":-0.10704467898534098},null,{"$f":"(1-1/NPV)/Term","v":-0.13850789413482684},null,1,0.33333333333333331,1,null,"< V",null,null,null,{"$f":"U8-S8","v":0},"L",{"$f":"-T8","v":-1},1,-1,"L",{"$f":"1/(1-S8)","v":0.5},null,null,null,null,null,"utility tradeoffs >","L",null,256.62627179055153,{"$f":"Zl","v":-10418.735479688012},"L",{"$f":"K44","v":-10418.735479688012}," ZL",{"$f":"Init!G36","v":-10383.361156114315},"L"]
[null,null,null,null,{"$f":"Init!M19","v":-0.1},null,{"$f":"Init!O19","v":-0.13553101428571446},null,"0","I","L",null,null,null,null,null,"h",null,"- N",null,null,null,"1/(N + 1)"]
[]
[]
[null,null,"Contra-",null,"k",null,"g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__"]
[null,null,"Accounts >",null,{"$f":"-E16-SUM(E18:E20)","v":-82435.126239588179},null,{"$f":"-G16-SUM(G18:G20)","v":63709.304661314505},null,{"$f":"-I16-SUM(I18:I20)","v":0},{"$f":"-J16-SUM(J18:J20)","v":0},{"$f":"-K16-SUM(K18:K20)","v":0},null,"< Markets",null,null,null,{"$f":"Iota*Kappa+Nu*Gamma","v":0},null,{"$f":"V0*I13","v":0},{"$f":"J8*J13","v":0},{"$f":"K8*K13","v":0}," < Market",null,null,null,null,null,null,{"$f":"SUM(AC54:AC55)","v":1896981.9142399291},"U",{"$f":"SUM(S54:S55)","v":-537488.71175432613},{"$f":"SUM(AF7:AF8)","v":5904.4027993848431},{"$f":"AG7","v":27306.045448007684}]
[null,null,null,null,null,null,null,null,"0","I","L",null,null,null,null,null,null,null,"0","I","L","    Pressure",null,null,null,null,null,null,null,null,"0","I","L"]
[]
[null,null,null,null,0,null,0,null,{"$f":"I23+I30+I37","v":0},{"$f":"J23+J30+J37","v":0},{"$f":"K23+K30+K37","v":0},null,null,null,null,null,{"$f":"Iota*E16+Nu*G16","v":0},null,{"$f":"V0*I16","v":0},{"$f":"J$8*J16","v":0},{"$f":"K$8*K16","v":0},null,null,null,null,null,null,null,{"$f":"AC51+Q16","v":-1896981.9142399291},null,{"$f":"S51+S16","v":843263.8248305968},{"$f":"AF4+T16","v":-12807.534857531022},{"$f":"AG4+U16","v":-25653.309968319678}]
[null,null,null,null,null,null,null,null,0,"I","L",null,null,null,null,null,"e","E","0","I","L",null,"Y",null,null,null,null,null,"u + e","m","0","I","L",null,"l",null,"(u + e)/h"]
[null,null,null,"0",null,"0",null,"0",{"$f":"I25+I32+I39","v":59285.714285714275},-2611.886680565146,-8766,"0",null,null,null,null,{"$f":"Iota*E18+Nu*G18","v":0},"0",{"$f":"V0*I18","v":59285.714285714275},{"$f":"J$8*J18","v":-870.62889352171533},-8766,"0",{"$f":"S40","v":-59285.714285714275},null,{"$f":"-Init!E10","v":-59285.714285714275},null,null,null,{"$f":"AC53+Q18","v":0},"0",{"$f":"AI18","v":-246489.39860244736},{"$f":"AI19","v":6032.5031582829788},null,"0",{"$f":"-T47*AI19-U47*AI20","v":-246489.39860244736},null,null,"0"]
[null,null,"Monetary","I",{"$f":"E26","v":82435.126239588179},"I",null,"I",-36644.819571072352,1154.1798733580054,1948.0974859197017,"I","< Physical",null," Dividends > ",null,{"$f":"Iota*E19+Nu*G19","v":-8824.2416254327763},"I",{"$f":"V0*I19","v":-36644.819571072352},384.72662445266843,1948.0974859197017,"I",{"$f":"AI7-AI19","v":870.62889986319897},"  < Production",null,null,"U + E",">",{"$f":"AC54+Q19","v":1896981.9142333777},"I",{"$f":"S54+S19","v":-562175.88312705897},{"$f":"AF7+T19","v":6032.5031520469602},{"$f":"AG7+U19","v":29254.142933927385},"I",{"$f":"AI7*W26","v":6032.5031582829788},null,{"$f":"AC19/Q7","v":632327.30474445922},"I"]
[null,null,"Stocks >","L",null,"L",{"$f":"G27+G34+G41","v":-63709.304661314505},"L",-22640.894714641923,1457.7068072071393,6817.9025140802969,"L","    Stocks",null,null,null,{"$f":"Iota*E20+Nu*G20","v":8824.24162543278},"L",{"$f":"V0*I20","v":-22640.894714641923},485.90226906904638,6817.9025140802969,"L",{"$f":"AI8-AI20","v":-6817.9025206895476}," <","YL = - Leisure",null,null,null,{"$f":"AC55+Q20","v":6.5513304434716702E-6},"L",{"$f":"S55+S20","v":-34598.542912981422},{"$f":"AF8+T20","v":742.52854085959791},{"$f":"AI20","v":-3600.8329589984642},"L",{"$f":"AI8*W27","v":-3600.8329589984642},null,null,"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,"- s/P0"]
[]
[null,null,null,null,0,null,0,null,0,0,0,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,"I","L",null,null,null,null,null,"w","W","0","I","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,"z = pl",null,"q = P0*Q"]
[null,null,null,"0",null,"0",null,"0",19761.90476190476,-870.62889837289424,-2922,"0",null,null,null,null,null,"0",{"$f":"-W18/AI18","v":-0.24052034132848762},{"$f":"-W19/AI19","v":-0.14432299113971864},null,"0",{"$f":"AI18/AI6","v":0.80611334347737373},null,null,null,null,null,null,"0",null,null,null,"0",null,null,null,"0"]
[null,null,null,"I",82435.126239588179,"I",null,"I",-12214.939854977287,384.72662773013383,649.36582738445691,"I",null,null,"    E    ",">",{"$f":"T25-S26","v":-1.395518042506233E-2},"I",{"$f":"-SUM(T26:U26)","v":-0.13036781071465631},{"$f":"T19/AF19","v":6.3775619300277087E-2},{"$f":"U19/AG19","v":6.659219141437922E-2},"I",{"$f":"(1-T26)*(1-U26)","v":0.87387914753335827},null,null,null,null,null,{"$f":"Q19/Q26","v":632327.30474664306},"I",{"$f":"S19/S26","v":281087.94164902426},null,null,"I",{"$f":"AI40*AI19","v":632327.30493435857},null,{"$f":"P0*AE26","v":632327.3048339833},"I"]
[null,null,null,"L",null,"L",-21236.435040062017,"L",-7546.9649069274737,485.90227064276036,2272.6341726155424,"L",null,null,"    U + E ",null,{"$f":"U27-S27","v":0.11337566597622173},"L",{"$f":"-T27","v":-0.65438867643597276},{"$f":"T20/AF20","v":0.65438867643597276},{"$f":"(AG6+W20)/AI20","v":-0.54101301045975103},"L",{"$f":"1-T27","v":0.34561132356402724},null,null,null,null,null,{"$f":"Q20/Q27","v":77831.883495030474},"L",{"$f":"S20/S27","v":34598.542930100921},null,null,"L",{"$f":"AI41*AI20","v":77831.881992846014},null,{"$f":"P0*AE27","v":77831.881630449614},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,{"$f":"Q32-S30","v":-843263.82494707278},null,{"$f":"-SUM(T30:U30)","v":843263.82494707278},{"$f":"-SUM(T32:T34)","v":-596774.42622814944},{"$f":"-SUM(U32:U34)","v":-246489.39871892333},null,null,null,null,null,null,null,{"$f":"AC32-AE30","v":-1896981.9142399291},null,{"$f":"-SUM(AF30:AG30)","v":1896981.9142399291},{"$f":"-SUM(AF32:AF34)","v":-1342486.4929883166},{"$f":"-SUM(AG32:AG34)","v":-554495.4212516126},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,"I","L",null,null,null,null,null,"hQ","HQ","0","I","L",null,null,null,null,null,null,null,"hb","Hb","0","I","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",null,"0",19761.90476190476,-870.62889497253821,-2922,"0",null,null,null,null,{"$f":"S32-S32","v":0},"0",{"$f":"-S30-SUM(S33:S34)","v":-246489.39871892333},{"$f":"T6*AE26","v":281087.94164902426},{"$f":"U6*AE27","v":0},"0",null,null,null,null,null,null,{"$f":"AE32-AE32","v":0},"0",{"$f":"-AE30-SUM(AE33:AE34)","v":-554495.42125161248},{"$f":"T6*AC26","v":632327.30474664306},{"$f":"U6*AC27","v":0},"0",null,null,null,"0"]
[null,null,null,"    System State",null,"I",null,"I",-12214.939856878022,384.72662543307342,649.36582855040399,"I",null,null,null,null,{"$f":"Q7*$AE26","v":843263.82494707278},"I",{"$f":"S7*$AE26","v":-562175.88329804852},281087.94164902426,281087.94164902426,"I",null,null,null,null,null,null,{"$f":"Q7*$AC26","v":1896981.9142399291},"I",{"$f":"S7*$AC26","v":-1264654.6094932861},632327.30474664306,632327.30474664306,"I",null,null,{"$f":"(AE54+AE76)/S7","v":632327.30478192272},"I"]
[null,null,null,"     at time = t  > ",null,"L",-21236.435085879344,"L",-7546.9649050267381,485.90226953946444,2272.6341714495957,"L",null,null,null,null,{"$f":"Q8*$AE27","v":0},"L",-34598.542930100921,34598.542930100921,-34598.542930100921,"L",null,null,null,null,null,null,{"$f":"Q8*$AC27","v":0},"L",-77831.883495030474,77831.883495030474,-77831.883495030474,"L",null,null,{"$f":"(AE55+AE77)/S8","v":77831.881734570939},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,{"$f":"SUM(Q33:Q34)","v":843263.82494707278},"Q",{"$f":"SUM(S33:S34)","v":-596774.42622814944},{"$f":"SUM(T33:T34)","v":315686.48457912519},{"$f":"U33","v":281087.94164902426},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AC30/AC16","v":1},null,{"$f":"AE30/AE16","v":2.2495710812935839},{"$f":"AF30/AF16","v":104.82005381378404},{"$f":"AG30/AG16","v":21.61496594148598},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,"I","L",null,null,null,null,null,null,null,"0","I","L",null,null,null,null,null,null,null,null,"c    Hb/m","0","I","L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",null,"0",19761.90476190476,-870.62888721971342,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AE32/AE18","v":2.2495710744377102},104.82005365855811,null,"0",null,null,null,"0"]
[null,null,null,null,null,"I",null,"I",-12214.939859217047,384.7266201947981,649.36582998484073,"I",null,null,null,null,{"$f":"-Q75","v":0},"Yt",{"$f":"-S75","v":-59285.714285714275},{"$f":"W19","v":870.62889986319897},{"$f":"AG6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AC33/AC19","v":1.0000000000034537},"I",2.2495710816670837,104.82005376691441,{"$f":"AG33/AG19","v":21.614965995578828},"I",{"$f":"AF47","v":104.82005368967546},null,{"$f":"(AI40*AI7*AI54)^W7","v":632327.30473063316},"I"]
[null,null,null,null,null,"L",-21236.434535373141,"L",-7546.9649026877123,485.90226702491429,2272.6341700151593,"L",null,null,null,null,null,null,"0","I","L",null,null,null,null,null,null,"Marginal Product   ",null,"L",2.2495711362985706,104.8200563508675,{"$f":"AG34/AG20","v":21.614966420624697},"L",{"$f":"-AG47","v":-21.614966003447762},null,{"$f":"(AI41*AI8*AI55)^W8","v":77831.881755932714},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q40+Q13-Q73","v":0},"S",{"$f":"-Init!E10","v":-59285.714285714275},{"$f":"T40+T13-T73","v":870.62889986319897},{"$f":"U40+W20+U13-U73","v":1948.0974793104524},null," < Supply"]
[null,null,null,null,null,null,{"$f":"3*G37/Term","v":0},null,null,null,-10418.735479688012,null,null,null,null,null,null,null,"0","I","L"]
[]
[null,null,null,null,null,null,{"$f":"3*G39/Term","v":0},"0",null,null,null,null,null,null,null,null,{"$f":"1/AE46","v":0.5},null,{"$f":"AE46/$AE46","v":1},{"$f":"AF46/$AE46","v":49.107142857142854},{"$f":"AG46/$AE46","v":10},null,null,null,null,null,null,null,{"$f":"1","v":1},null,{"$f":"Init!E15","v":2},{"$f":"Init!F15","v":98.214285714285708},{"$f":"Init!G15","v":20}]
[null,null,null,null,"Maturing",null,null,"I",null,null,null,null,null,null,null,"Currency > ",{"$f":"Q30/AC30","v":0.44452918534278513},"Y ",{"$f":"S37/(AE13+S43)","v":1.0000000003152096},{"$f":"T37/(AF13+T43)","v":46.595573067822414},{"$f":"U37/(AG13+U43)","v":9.608483227397457},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0*Q47","v":1.0000000001381251},"P",{"$f":"AE30/(S51+S16)","v":2.2495710812935839},{"$f":"P0*T47","v":104.82005368967546},{"$f":"P0*U47","v":21.614966003447762}]
[null,null,null,null,"Principal >",null,{"$f":"3*G41/Term","v":-10998.208545947211},"L",null,null,null,null,null,null,"Value",null,"G/$",null,0,"I","L",null,"    G/unit",null,null,null,"   $/unit","of Money   ","$/$",null,"0","I","L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q53-S51","v":-843263.8248305968},null,{"$f":"-SUM(T51:U51)","v":843263.8248305968},{"$f":"T$47*AF4","v":-596774.42627276923},{"$f":"U$47*AG4","v":-246489.3985578276},null,null,null,null,null,null,null,{"$f":"AC53-AE51","v":-1896981.9142399291},null,{"$f":"-SUM(AF51:AG51)","v":1896981.9142399291},{"$f":"AF$47*AF4","v":-1342486.4913987915},{"$f":"AG$47*AG4","v":-554495.42284113739},null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"¡","YU","0","I","L",null,null,null,null,null,null,null,"u","PU","0","I","L",null,"PU"]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,{"$f":"S53-S53","v":0},"0",{"$f":"-S51-SUM(S54:S55)","v":-305775.11307627067},{"$f":"T$47*AF6","v":321655.39421217755},84227.963971366102,"0","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AE53-AE53","v":0},"0",{"$f":"-AE51-SUM(AE54:AE55)","v":-687862.85175565397},{"$f":"AF$47*AF6","v":723586.67296180222},189476.79198622308,"0"]
[null,null,null,null,{"$f":"-T47*(T40+T13)/I19-V0","v":0.10704467898534098}," <","Interest",null,null,null,null,null,null,null,null,null,{"$f":"T53-S54","v":847186.45776816411},"I",{"$f":"-SUM(T54:U54)","v":-525531.06355598662},263161.38386225217,262369.67969373451,"I","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AF53-AE54","v":1905806.1558588105},"I",{"$f":"-SUM(AF54:AG54)","v":-1182219.4828970083},592000.23884972255,590219.24404728564,"I",{"$f":"AF54*AG54","v":349409933449.6958}]
[null,null,null,null,{"$f":"Init!C15","v":0.1},null,"Rate",null,null,null,null,null,null,null,null,null,{"$f":"U53+U55-S55","v":-3922.6329375674632},"L",{"$f":"-T55","v":-11957.648198339497},11957.648198339497,-100108.24510727306,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AG53+AG55-AE55","v":-8824.2416188814495},"L",{"$f":"-AF55","v":-26899.579587266857},26899.579587266857,-225200.61319237138,"L",{"$f":"AF55","v":26899.579587266857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,null,null,null,null,"NPV","       1       "]
[null,null,null,null,"    Investment",null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*Kappa/Gamma","v":0.32179451656762015},null,{"$f":"1/(1+Iota*Kappa/(Gamma/Term))","v":0.55483598303692461},"1+iTk/g ",null,null,null,null,null,null,{"$f":"AC59/AC$47-AC51","v":-3.0112569220364094E-4},null,{"$f":"AE59/AE$47-S51","v":2.503350842744112E-4},{"$f":"AF59/AF$47-AF4","v":-4.4149146560812369E-6},{"$f":"AG59/AG$47-AG4","v":-4.643778083845973E-6},null,null,null,null,null,null,null,{"$f":"AC61-AE59","v":-1896981.9148030756},null,{"$f":"-SUM(AF59:AG59)","v":1896981.9148030756},{"$f":"-SUM(AF61:AF63)","v":-1342486.4918615632},{"$f":"-SUM(AG61:AG63)","v":-554495.42294151254}]
[null,null,null,null,"    Term",null,null,null,{"$f":"Init!K19","v":0.51315811823070645},null,null,null,null,null,null,null,"-f","Q","0","I","L",null,null,null,null,null,null,null,"hz","Hz","0","I","L"]
[null,null,null,null,"    Calculation",null,{"$f":"Term-(1/I61-1/NPV)/G59","v":5.7926982688478299},null,{"$f":"(1-Iota/V0)^(-Term*V0)","v":0.55483598302266091},"       1      ",null,null,null,null,null,null,{"$f":"AC61/AC$47-AC53","v":0},"0",{"$f":"AE61/AE$47-S53","v":59285.714473823435},{"$f":"AF61/AF$47-AF6","v":-870.62889986319988},-8766,"0","    Optimal",null,null,null,null,null,{"$f":"AE61-AE61","v":0},"0",{"$f":"-AE59-SUM(AE62:AE63)","v":-554495.42294151243},{"$f":"T6*$AI26","v":632327.30493435857},{"$f":"U6*$AI27","v":0},"0"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,{"$f":"AC62/AC$47-AC54","v":-8824.2413177557755},"I",{"$f":"AE62/AE$47-S54","v":-36644.819831301342},384.72663068868587,1948.0974839542359,"I"," < Rates of",null,null,null,null,null,{"$f":"Q7*$AI26","v":1896981.9148030756},"I",{"$f":"S7*$AI26","v":-1264654.6098687171},632327.30493435857,632327.30493435857,"I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC63/AC$47-AC55","v":8824.2416188814495},"L",{"$f":"AE63/AE$47-S55","v":-22640.894892857199},485.90227358942741,{"$f":"AG63/AG$47-AG8","v":6817.9025206895476},"L","    Change",null,null,null,null,null,{"$f":"Q8*$AI27","v":0},"L",-77831.881992846014,77831.881992846014,-77831.881992846014,"L"]
[]
[]
[null,null,null,null,"Domestic",null,"T",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q62:Q63)","v":3.011256740137469E-4},"D",{"$f":"SUM(S62:S63)","v":-59285.714724158541},{"$f":"SUM(T62:T63)","v":870.62890427811328},{"$f":"U62","v":1948.0974839542359},null," < Demand"]
[null,null,null,null,"Investment"," >",5.7926982689918169,null,null,null,null,null,null,null,null,null,null,null,"0","I","L"]
[null,null,null,null,"Term",null,{"$f":"Init!C19","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"F",{"$f":"S0/S66","v":0.99999999260455463},{"$f":"IF(T66>T43,T43/T66,1)","v":0.99999999492905156},{"$f":"IF(U66>U43,U43/U66,1)","v":0.99999999761624681},null," < Demand Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","I","L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )"]
[null,null,null,null,0,null,0,null,{"$f":"I23+DT*(S73-V0*I23*3)","v":0},{"$f":"J23+DT*(T73-J$8*J23*3)","v":0},{"$f":"K23+DT*(U73-K$8*K23*3)","v":0},null,null,null,null,null,{"$f":"S73-Q75","v":0},null,{"$f":"-Q75","v":0},0,0,null," < eXports  ( + )",null,null,null,null,null,null,null,{"$f":"-SUM(AF73:AG73)","v":0},{"$f":"AF$47*T73","v":0},{"$f":"AG$47*U73","v":0}]
[null,null,null,null,null,null,null,"A",0,"I","L",null,null,null,null,null,"r","R","0","I","L",null,null,null,null,null,null,null,null,"PR","0","I","L"]
[null,null,null,"0",null,"0",null,"0",{"$f":"I25+DT*(S75-V0*I25*3)","v":19761.90476190476},{"$f":"J25+DT*(T75-J$8*J25*3)","v":-870.62889838779734},-2922,"0",null,null,null,null,{"$f":"AE75-AE75","v":0},"0",{"$f":"-S73-SUM(S76:S77)","v":59285.714285714275},{"$f":"-T40","v":-870.62889986319897},{"$f":"-U40","v":-8766},"0"," < Output (-)",null,null,null,null,null,null,"0",{"$f":"-SUM(AF75:AG75)","v":133367.42881414131},{"$f":"-AF73-SUM(AF76:AF77)","v":-91259.368027443605},{"$f":"-AG73-SUM(AG76:AG77)","v":-42108.060786697708},"0"]
[null,null,null,"I",{"$f":"KI+DT*(Q76-Q19)","v":82435.126242236438},"I",null,"I",{"$f":"I26+DT*(S76-V0*I26*3)","v":-12214.939854930934},384.72662774021006,649.36582735602769,"I",null,null,null,"Cost of Sales   ",{"$f":"AF75-AE76","v":-8824.2413606063783},"I",{"$f":"S$69*S62","v":-36644.819560296579},{"$f":"T$69*T62","v":384.72662873775698},{"$f":"U$69*U62","v":1948.0974793104524},"I"," < Rates of",null,null,null,null,null,null,"I",{"$f":"-SUM(AF76:AG76)","v":-82435.126666837226},{"$f":"AF$47*T76","v":40327.065880139526},{"$f":"AG$47*U76","v":42108.060786697708},"I","    Monetary"]
[null,null,null,"L",null,"L",{"$f":"G27+DT*(G48-3*G27/Term+Q77-Q20)","v":-21236.43504009653},"L",{"$f":"I27+DT*(S77-V0*I27*3)","v":-7546.9649069738261},485.90227064758716,2272.6341726439714,"L",null,null,null,"Minus Sales >",{"$f":"AG75-AE77","v":8824.241360606371},"L",{"$f":"S$69*S63","v":-22640.894725417696},{"$f":"T$69*T63","v":485.90227112544204},{"$f":"-U73-SUM(U75:U76)","v":6817.9025206895476},"L","    Change",null,null,null,null,null,null,"L",{"$f":"-SUM(AF77:AG77)","v":-50932.302147304079},{"$f":"AF$47*T77","v":50932.302147304079},{"$f":"0","v":0},"L"," < Transactions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I30+DT*V0*3*(I23-I30)","v":0},{"$f":"J30+DT*J$8*3*(J23-J30)","v":0},{"$f":"K30+DT*K$8*3*(K23-K30)","v":0},null,null,null,null,null,{"$f":"Init!C25","v":0},null,{"$f":"Init!E8","v":0},{"$f":"Init!F8","v":0},{"$f":"Init!G8","v":0}]
[null,null,null,null,null,null,null,"B",0,"I","L",null,null,null,null,null,"r","R",0,"I","L"]
[null,null,null,null,null,"0",null,"0",{"$f":"I32+DT*V0*3*(I25-I32)","v":19761.90476190476},{"$f":"J32+DT*J$8*3*(J25-J32)","v":-870.62889500654171},-2922,"0",null,null,null,null,{"$f":"Init!C27","v":0},"0",{"$f":"Init!E10","v":59285.714285714275},{"$f":"Init!F10","v":-800},{"$f":"Init!G10","v":-8766},"0"]
[null,null,null,"     System State",null,"I",null,"I",{"$f":"I33+DT*V0*3*(I26-I33)","v":-12214.939856821},384.72662545604402,649.36582851542562,"I",null,null,null,null,{"$f":"Init!C28","v":-7142.8571428571449},"I",{"$f":"Init!E11","v":-35714.28571428571},{"$f":"Init!F11","v":320},{"$f":"Init!G11","v":2000},"I"]
[null,null,null,"     at time = t + D >",null,"L",{"$f":"G34+DT*3*(G27-G34)/Term","v":-21236.435085642061},"L",{"$f":"I34+DT*V0*3*(I27-I34)","v":-7546.9649050837597},485.90226955049741,2272.6341714845739,"L",null,null,null,null,{"$f":"Init!C29","v":7142.8571428571377},"L",{"$f":"Init!E12","v":-23571.428571428569},{"$f":"Init!F12","v":480},{"$f":"Init!G12","v":6766},"L"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I37+DT*V0*3*(I30-I37)","v":0},{"$f":"J37+DT*J$8*3*(J30-J37)","v":0},{"$f":"K37+DT*K$8*3*(K30-K37)","v":0},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C",0,"I","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",null,"0",{"$f":"I39+DT*V0*3*(I32-I39)","v":19761.90476190476},{"$f":"J39+DT*J$8*3*(J32-J39)","v":-870.6288872972417},-2922,"0",null,null,null,null,{"$f":"-SUM(Q90:Q91)","v":6.5209933381993324E-6},"0"]
[null,null,null,null,null,"I",null,"I",{"$f":"I40+DT*V0*3*(I33-I40)","v":-12214.939859146876},384.72662024718085,649.36582994180765,"I",null,null,null,null,{"$f":"AC54/(Q7/Q26-1)","v":-8824.2416254024429},"I"]
[null,null,null,null,null,"L",{"$f":"G41+DT*3*(G34-G41)/Term","v":-21236.434538224177},"L",{"$f":"I41+DT*V0*3*(I34-I41)","v":-7546.9649027578835},485.90226705005978,2272.6341700581925,"L",null,null,null,null,{"$f":"AC55/(Q8/Q27-1)","v":8824.2416188814495},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K44+DT*Q94","v":-10418.735479692643},null,null,null,null,null,{"$f":"(Q91-Q20)/AG47/(1-W27)*K8","v":-4.6316866797302192E-7}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Init!G36","v":-10383.361156114315}]

{"sheet":"Series","index":3,"n_rows":38,"n_cols":29,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":30.000591278076172},{"$f":"'1 DT'!W19","v":870.62889986319897},{"$f":"'1 DT'!T43","v":870.62889986319897},{"$f":"'1 DT'!T66","v":870.62890427811328},{"$f":"-Iota","v":0.10704467898534098},{"$f":"'1 DT'!Q47","v":0.44452918534278513},{"$f":"'1 DT'!AF47","v":104.82005368967546},{"$f":"'1 DT'!AF39","v":104.82005365855811},{"$f":"'1 DT'!AF40","v":104.82005376691441},{"$f":"'1 DT'!AF41","v":104.8200563508675},{"$f":"Init!F15","v":98.214285714285708},{"$f":"'1 DT'!AG47","v":21.614966003447762},{"$f":"'1 DT'!AG41","v":21.614966420624697},{"$f":"'1 DT'!AG40","v":21.614965995578828},{"$f":"Init!G15","v":20},{"$f":"-Init!G36","v":10383.361156114315},{"$f":"-Zl","v":10418.735479688012},{"$f":"Init!G12","v":6766},{"$f":"'1 DT'!U20","v":6817.9025140802969}]
[]
["BOX:",null,"year","Y1","S1","D1","- i","G/$","P1","MC1","VMP1","VMPL","P*","Wage","MCL","VMP1","W*","-z","-Z","-y","-Y"]
[0,null,0,816,816,921.11348285596432,0.11932873154542989,0.4190105714897705,116.23800728319155,114.89986405809952,117.19786133926152,117.19786133926146,98.214285714285708,23.726774052690971,23.865746309085971,23.865746309085981,20,10383.361156114315,10383.361156114315,6766,6766]
[{"$f":"1+A8","v":1},null,1.0099993944168091,843.74291517384518,843.74291517384518,912.89024483749961,0.10424813029115221,0.48467071122573829,101.33570247105229,100.93190675544149,102.11876053989926,127.1156344390177,98.214285714285708,20.901397159313326,25.090027083340797,20.847570900480132,20,10383.361156114315,10384.932088189691,6766,6735.980210818213]
[2,null,2.0199985504150391,863.22169736303476,863.22169736303476,892.28169934791924,0.10645549203945026,0.46325904002773388,102.41778873575016,102.24687999741667,102.84598932755037,127.37146944841278,98.214285714285708,21.074885669760569,25.141438387220372,21.038838231340058,20,10383.361156114315,10403.26703682588,6766,6718.6190342711307]
[3,null,3.0299975872039795,869.24392449193874,869.24392449193874,881.14115916296237,0.10762998307533223,0.45102320925308742,103.74132938767826,103.65278372593214,103.97365303033669,117.70016890641645,98.214285714285708,21.345032035415894,23.575144537996874,21.322980298505541,20,10383.361156114315,10416.557462583971,6766,6740.8125251894098]
[4,null,4.0399975776672363,869.42824427326832,869.42824427326832,876.71982923703183,0.10748524637649015,0.4477414673801498,104.32226208407978,104.26306408378204,104.46534761500338,110.70155299975693,98.214285714285708,21.485886214239819,22.476506133726147,21.471292179074521,20,10383.361156114315,10419.562293668503,6766,6772.8098844633623,null,null,null,null,"b1","Z1","b1-2","U1-2"]
[5,null,5.050020694732666,869.21955653135774,869.21955653135774,874.53739670962625,0.10717420024576252,0.4468848414421116,104.53761198315242,104.4975515037974,104.62971158569589,107.51449297915929,98.214285714285708,21.545745571280378,21.999824202125122,21.536331667030243,20,10383.361156114315,10418.80750389222,6766,6794.5857508127228,null,null,null,null,{"$f":"'1 DT'!AC26","v":632327.30474664306},{"$f":"'1 DT'!AF6","v":6903.1320581461778},{"$f":"'1 DT'!AC26+'1 DT'!AC27","v":710159.18824167352},{"$f":"'1 DT'!AF7+'1 DT'!AF8","v":5904.4027993848431}]
[6,null,6.0600438117980957,869.57315224241302,869.57315224241302,873.04420635167673,0.10704177513171897,0.44620025056339263,104.63734191082308,104.61318679011767,104.69373922946193,106.28709834463267,98.214285714285708,21.57270452977215,21.82702055238256,21.567029367623689,20,10383.361156114315,10418.188750928441,6766,6805.621497195646,null,null,null,null,"INITIAL","INITIAL"]
[7,null,7.0700669288635254,870.0470737047408,870.0470737047408,872.01097084023684,0.10702993079504952,0.44553035206907543,104.70635665189202,104.69314700516689,104.73858295841393,105.73675806856713,98.214285714285708,21.588894140242768,21.750716540839541,21.585675792604611,20,10383.361156114315,10418.223474059776,6766,6810.8511616008509,null,null,null,"Q1","s","d","S","D"]
[8,null,8.0800895690917969,870.35465146113802,870.35465146113802,871.38261706782657,0.10704435610975715,0.44505863055150524,104.75522361357493,104.74821375451771,104.77293338945346,105.38963725067268,98.214285714285708,21.599779830340587,21.700155243310288,21.598001040762234,20,10383.361156114315,10418.460161506468,6766,6813.6591678962795,null,null,null,750,97.398251043806169,98.952250402291611,{"$f":"$Z$13/($AA$13-Y16)","v":102.76511194156807},{"$f":"$AB$13/($AC$13+Y16)","v":106.72019858901886}]
[9,null,9.0901126861572266,870.4961127823799,870.4961127823799,871.04014964736962,0.10705059953356222,0.44480149401737146,104.7850216847677,104.78117739289355,104.79478328508016,105.14981103281767,98.214285714285708,21.606563042063559,21.664114784057528,21.605570703620955,20,10383.361156114315,10418.623727956698,6766,6815.3918835650138,null,null,null,{"$f":"10+Y16","v":760},97.560371340052953,98.803771606244908,102.93239649766888,106.56006391258714]
[10,null,10.100135803222656,870.55371004144399,870.55371004144399,870.86011465884644,0.10704932102382236,0.44467774533169141,104.80106343949915,104.79885472714116,104.80658036605168,105.00051181023923,98.214285714285708,21.610374789726755,21.641634339721627,21.60980961483714,20,10383.361156114315,10418.689683200975,6766,6816.4752601492874,null,null,null,{"$f":"10+Y17","v":770},97.723032237622576,98.655737730292216,103.10022656478924,106.40040908336046]
[11,null,11.110158920288086,870.58203776318987,870.58203776318987,870.76202636969924,0.10704673911686546,0.44461591820591068,104.80937110354829,104.80808149698304,104.8125441098878,104.91787240500159,98.214285714285708,21.612405640768667,21.629341129601428,21.612080696157317,20,10383.361156114315,10418.709214935678,6766,6817.1114571613416,null,null,null,780,97.886236445039586,98.508146777605504,103.26860481563494,106.24123194775584]
[12,null,12.120182037353516,870.6003530102289,870.6003530102289,870.70563357475066,0.1070453298205456,0.44458059974968633,104.81387486454278,104.81313239609155,104.81569747102549,104.87456204456744,98.214285714285708,21.613502511986979,21.622982636567787,21.613316682177221,20,10383.361156114315,10418.71708560691,6766,6817.4634885700561,null,null,null,790,98.049986688952501,98.360996763288085,103.43753394040009,106.08253036505825]
[13,null,13.130205154418945,870.61260734669213,870.61260734669213,870.67256611391258,0.10704491249409731,0.44455888312544239,104.81648006645122,104.81606130616181,104.81751515570816,104.85132737613441,98.214285714285708,21.614123269885226,21.619584378171027,21.61401808333952,20,10383.361156114315,10418.723463182992,6766,6817.6547952579022,null,null,null,800,98.214285714285595,98.214285714285609,103.60701664691031,105.92430220732466]
[14,null,14.140228271484375,870.6199973864741,870.6199973864741,870.65347049054219,0.10704484560618477,0.44454583782250889,104.81801956409457,104.8177855474418,104.81860223995963,104.83811927601049,98.214285714285708,21.614484798062399,21.617641303572306,21.614425593500961,20,10383.361156114315,10418.7285909528,6766,6817.7609535267629,null,null,null,810,98.379136284392402,98.068011669297903,103.77705566076756,105.76654535928893]
[15,null,15.150251388549805,870.6240351832439,870.6240351832439,870.64269942323165,0.10704481505026875,0.44453842628066503,104.81891115398508,104.81877978238829,104.81923891752101,104.83037241331394,98.214285714285708,21.614694311678228,21.616493996047467,21.614660944550341,20,10383.361156114315,10418.73184316846,6766,6817.8215850204724,null,null,null,820,98.544541181210519,97.922172678691524,103.94765372549607,105.60925771826753]
[16,null,16.160274505615234,870.62616680125393,870.62616680125393,870.63669061185499,0.10704476901397353,0.44453436022284165,104.81941314444433,104.81933869794308,104.8195983813156,104.82587041636249,98.214285714285708,21.614813303785237,21.61582591687224,21.614794414619798,20,10383.361156114315,10418.733560454069,6766,6817.8565765868079,null,null,null,830,98.710503205418149,97.776766804413199,104.11881360269001,105.45243719406616]
[17,null,17.170297622680664,870.62732913614218,870.62732913614218,870.63332253151032,0.10704472809154231,0.44453212379731299,104.81969229035627,104.81964989009002,104.81979742979672,104.82331817289966,98.214285714285708,21.614879940649192,21.615447954467548,21.614869216644347,20,10383.361156114315,10418.734408410704,6766,6817.8766016735262,null,null,null,840,98.877025176592184,97.631792119903949,104.29053807216252,105.29608170888713]
[18,null,18.180320739746094,870.62799581505806,870.62799581505806,870.63141428688004,0.10704470342662264,0.44453086346001969,104.81984851563733,104.81982440184453,104.81990823787282,104.82189357035362,98.214285714285708,21.614917259571691,21.615237605586909,21.614911172828499,20,10383.361156114315,10418.734853899667,6766,6817.8879147654861,null,null,null,850,99.044109933367864,97.487246710013977,104.46282993209611,105.14018919723758]
[19,null,19.190343856811523,870.62838583626763,870.62838583626763,870.63032666710501,0.10704469159110919,0.44453014004137265,104.81993709030183,104.81992343303426,104.81997094933529,104.82109713776437,98.214285714285708,21.614938339224544,21.615120156337969,21.614934891143399,20,10383.361156114315,10418.735113618284,6766,6817.8942684861977,null,null,null,860,99.211760333600083,97.343128670918375,104.63569199919471,104.98475760583855]
[20,null,20.200366973876953,870.62861094637992,870.62861094637992,870.6297076693138,0.10704468617478957,0.44452972466458163,104.81998765087884,104.81997993584064,104.82000680787546,104.82064704128442,98.214285714285708,21.614950330394368,21.615053730500925,21.614948379895647,20,10383.361156114315,10418.735270801366,6766,6817.8978467805646,null,null,null,870,99.379979254526319,97.199436110033517,104.80912710883716,104.82978489353486]
[21,null,21.210390090942383,870.62873803514321,870.62873803514321,870.62935702952461,0.10704468330568639,0.44452948861279057,104.82001645064919,104.82001209105934,104.82002728337736,104.82039063248263,98.214285714285708,21.614957156293514,21.615015837365217,21.614956052999016,20,10383.361156114315,10418.735363140429,6766,6817.8998738527607,null,null,null,880,99.548769592931251,97.056167145934211,104.98313811523222,104.6752690312057]
[22,null,22.220413208007813,870.62880901129029,870.62880901129029,870.62915900896201,0.10704468152915769,0.44452935564147472,104.82003276160489,104.82003029366322,104.82003889179552,104.82024454560774,98.214285714285708,21.614961027993441,21.614994233465175,21.614960403410173,20,10383.361156114315,10418.73541506804,6766,6817.9010258333547,null,null,null,890,99.718134265313026,96.913319908271575,105.15772789157516,104.5212080016761]
[23,null,23.230436325073242,870.62884881120954,870.62884881120954,870.6290471503313,0.10704468041419113,0.44452928083053822,104.82004196706387,104.82004056814522,104.82004543942327,104.82016169505803,98.214285714285708,21.614963216640064,21.614981984207919,21.614962862809488,20,10383.361156114315,10418.735443669348,6766,6817.9016799453202,null,null,null,900,99.88807620805126,96.770892537691708,105.33289933020589,104.36759979962915]
[24,null,24.240459442138672,870.62887135346136,870.62887135346136,870.62898383477898,0.1070446797605844,0.44452923856288712,104.82004716484694,104.82004637187839,104.82004913239398,104.82011488970889,98.214285714285708,21.614964453014611,21.614975068325517,21.614964252547022,20,10383.361156114315,10418.735459556974,6766,6817.902050402683,null,null,null,910,100.05859837757669,96.628883185754916,105.50865534276869,104.21444243151898]
[25,null,25.250482559204102,870.62888419533101,870.62888419533101,870.62894794124406,0.10704467940078621,0.44452921458008837,104.82005010705744,104.82004965791148,104.82005122161776,104.82008846105806,98.214285714285708,21.614965152454108,21.614971164667576,21.614965038914445,20,10383.361156114315,10418.735468561967,6766,6817.902259868004,null,null,null,920,100.22970375054267,96.487290014855816,105.68499886037351,104.06173391548457]
[26,null,26.260505676269531,870.6288915024943,870.6288915024943,870.62892759199985,0.10704467920612304,0.44452920095863163,104.82005177546917,104.82005152123125,104.82005240656021,104.82007350984279,98.214285714285708,21.614965548776048,21.61496895614907,21.614965484491812,20,10383.361156114315,10418.735473723902,6766,6817.9023783247676,null,null,null,930,100.40139532399837,96.346111198144072,105.86193283375896,103.90947228126416]
[27,null,27.270528793334961,870.62889564221496,870.62889564221496,870.62891606521623,0.10704467909818893,0.44452919323520346,104.82005272155062,104.82005257765125,104.8200530788196,104.82006503579186,98.214285714285708,21.61496577344904,21.614967704071937,21.61496573705535,20,10383.361156114315,10418.735476674796,6766,6817.9024453893508,null,null,null,940,100.57367611556373,96.205344919445807,106.03946023345681,103.75765557011063]
[28,null,28.280551910400391,870.62889798060496,870.62889798060496,870.62890954076965,0.10704467903641923,0.44452918886470721,104.82005325746115,104.82005317598797,104.82005345973553,104.82006023083201,98.214285714285708,21.61496590074352,21.614966993989498,21.614965880136946,20,10383.361156114315,10418.735478346942,6766,6817.9024833894746,null,null,null,950,100.74654916360629,96.064989373185696,106.21758404995833,103.60628183470742]
[29,null,29.29057502746582,870.62889930167785,870.62889930167785,870.62890584818047,0.10704467900069736,0.44452918639315692,104.82005356076405,104.82005351462114,104.82005367530795,104.8200575083888,98.214285714285708,21.614965972811952,21.614966591666438,21.614965961142399,20,10383.361156114315,10418.735479289067,6766,6817.9025049215224]
[30,null,30.000591278076172,870.62889986319897,870.62889986319897,870.62890427811328,0.10704467898534098,0.44452918534278513,104.82005368967546,104.82005365855811,104.82005376691441,104.8200563508675,98.214285714285708,21.614966003447762,21.614966420624697,21.614965995578828,20,10383.361156114315,10418.735479688012,6766,6817.9025140802969]

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