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

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

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

{"sheet":"1 DT","index":2,"n_rows":106,"n_cols":41,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AH6:AH9)","v":-2069.2089930830075},{"$f":"-SUM(AI6:AI9)","v":-16224.936556275767},{"$f":"-SUM(AJ6:AJ9)","v":-53855.029288163219}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5693.5037222123538,8766,"0",{"$f":"Y19+AL19","v":-643141.31798989326},null,{"$f":"Utility!E28","v":-643139.16478631005},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-T7","v":4},"1",{"$f":"-SUM(U7:W7)","v":-3},{"$f":"SIGN(AH7)","v":1},1,1,"1",{"$f":"1/(1-T7)","v":0.25},null,null,null,null,null,"Spatial Parameters,","1",null,644.28436643152895,5546.6922373869038,29682.749150520809,"1",{"$f":"AH6","v":794.28436643152884},null,{"$f":"Utility!F28","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,{"$f":"1-T8","v":4},"2",{"$f":"-SUM(U8:W8)","v":-3},1,1,1,"2",{"$f":"1/(1-T8)","v":0.25},null,null,null,null,null,"i.e.: production and","2",null,572.48951614463044,4693.5037222123538,25626.027581030758,"2",{"$f":"AI6","v":5693.5037222123538},null,{"$f":"Utility!G28","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-9.9999529457591496E-2},null,{"$f":"(1-1/NPV)/Term","v":-0.13632339660148118},null,{"$f":"IState!I13","v":1},0.1,0.33333333333333331,1,null,"< V",null,null,null,{"$f":"W9-T9","v":1},"L",{"$f":"-SUM(U9:V9)","v":-2},1,1,{"$f":"SIGN(AJ9)","v":-1},"L",{"$f":"1/(1-T9)","v":0.33333333333333331},null,null,null,null,null,"utility tradeoffs >","L",null,58.150744075318954,291.23687446415556,{"$f":"Zl","v":-10219.747443388349},"L",{"$f":"L49","v":-10219.747443388349},"ZL",{"$f":"Utility!H31","v":-10219.742864345546},"L"]
[null,null,null,null,{"$f":"IState!E$13","v":-0.1},null,null,null,"0","1","2","L",null,null,null,null,null,"h",null,"-N ",null,null,null,null,"1/(N + 1)"]
[]
[]
[null,null,"Contra-",null,"k",null,"g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__"]
[null,null,"Accounts >",null,{"$f":"-E17-SUM(E19:E23)","v":-151320.42245556705},null,{"$f":"-G17-SUM(G19:G23)","v":111000.54297441308},null,{"$f":"-I17-SUM(I19:I22)","v":0},{"$f":"-J17-SUM(J19:J22)","v":-4.1086798563583216E-4},{"$f":"-K17-SUM(K19:K22)","v":2.7785063139162958E-10},{"$f":"-L17-SUM(L19:L22)","v":2.6508664843277074E-2},null," < Markets",null,null,null,{"$f":"Iota*E14+Nu*G14","v":0},null,{"$f":"V0*I14","v":0},{"$f":"J9*J14","v":-4.108679856358322E-5},{"$f":"K9*K14","v":9.2616877130543188E-11},{"$f":"L9*L14","v":2.6508664843277074E-2},null,"  < Market Pressure",null,null,null,null,null,{"$f":"-AE53","v":4578831.0859831795},"U",{"$f":"SUM(T56:T58)","v":-1683755.4305690932},{"$f":"SUM(AH7:AH9)","v":1274.9246266514783},{"$f":"SUM(AI7:AI9)","v":10531.432834063413},{"$f":"SUM(AJ7:AJ8)","v":55308.776731551567}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[]
[null,null,null,null,{"$f":"E25","v":0},null,{"$f":"G25+G33+G41","v":0},null,{"$f":"I25+I33+I41","v":0},{"$f":"J25+J33+J41","v":0},{"$f":"K25+K33+K41","v":0},{"$f":"L25+L33+L41","v":0},null,null,null,null,null,{"$f":"Iota*E17+Nu*G17","v":0},null,{"$f":"V0*I17","v":0},{"$f":"J$9*J17","v":0},{"$f":"K$9*K17","v":0},{"$f":"L$9*L17","v":0},null,null,null,null,null,null,null,{"$f":"AE53+R17","v":-4578831.0859831795},null,{"$f":"T17+T53","v":2326896.984411181},{"$f":"AH4+U17","v":-2069.2089930830075},{"$f":"AI4+V17","v":-16224.936556275767},{"$f":"AJ4+W17","v":-53855.029288163219}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,"e","E","0","1","2","L",null,"Y",null,null,null,null,null,"u + e","m","0","1",2,"L",null,"l",null,"(u + e)/h"]
[null,null,null,"0",{"$f":"E27","v":0},"0",{"$f":"G27+G35+G43","v":0},"0",{"$f":"I27+I35+I43","v":104588.82611424987},-999.98617137711005,-2249.993456838678,-8766,"0",null,null,null,null,{"$f":"Iota*E19+Nu*G19","v":0},"0",{"$f":"V0*I19","v":104588.82611424987},{"$f":"J$9*J19","v":-99.998617137711008},-749.99781894622595,-8766,"0",{"$f":"T45","v":-104588.82611424987},null,{"$f":"GPE!E10","v":104588.82611424987},null,null,null,{"$f":"AE55+R19","v":0},"0",{"$f":"AL19","v":-538552.49187564338},{"$f":"AL20","v":694.284639673578},{"$f":"AL21","v":4943.5057379494319},{"$f":"AJ6+W19","v":0},"0",{"$f":"-U49*AL20-V49*AL21-W49*AL22","v":-538552.49187564338},null,null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":79059.426883422188},"1",null,"1",-40175.862929208728,499.99037798385973,450.0050307629765,1000.0214154651636,"1","< Physical",null,null,"Dividends >",{"$f":"Iota*E20+Nu*G20","v":-7905.9054875290785},"1",{"$f":"V0*I20","v":-40175.862929208728},49.999037798385977,150.00167692099217,1000.0214154651636,"1",{"$f":"AL7-AL20","v":99.999726757950839},"  < Production",null,null,null,null,{"$f":"AE56+R20","v":2415089.8493652004},"1",{"$f":"T20+T56","v":-920485.75250556716},{"$f":"AH7+U20","v":694.28340422991494},5696.6939143078962,{"$f":"AJ7+W20","v":30682.770565985971},"1",{"$f":"AL7*Y28","v":694.284639673578},null,{"$f":"AE20/R7","v":603772.4623413001},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":72260.99557214485},"2",null,"2",-36723.168090821062,299.99543170680693,749.99645373519229,1000.0156987455125,"2","Stocks",null,null,null,{"$f":"Iota*E21+Nu*G21","v":-7226.0655553515871},"2",{"$f":"V0*I21","v":-36723.168090821062},29.999543170680695,249.99881791173075,1000.0156987455125,"2",{"$f":"AL8-AL21","v":749.99798426292182},null,null,null,"U + E",">",{"$f":"AE57+R21","v":2095778.9870771209},"2",{"$f":"T21+T57","v":-798783.58865624515},602.48905931531112,4943.5025401240846,{"$f":"AJ8+W21","v":26626.04327977627},"2",{"$f":"AL8*Y29","v":4943.5057379494319},null,{"$f":"AE21/R8","v":523944.74676928023},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-111000.54297441308},"L",-27689.795094220095,200.00077255442903,1049.9919723402313,6765.9363771244807,"L",null,null,null,null,{"$f":"Iota*E22+Nu*G22","v":15131.97104288067},"L",{"$f":"V0*I22","v":-27689.795094220095},20.000077255442903,349.9973241134104,6765.9363771244807,"L",{"$f":"AL9-AL22","v":-6765.9920331897083}," <","YL = - Leisure",null,null,null,{"$f":"AE58+R22","v":67962.249540857505},"L",{"$f":"T22+T58","v":-69074.915521530493},78.150821330761858,641.23419857756596,{"$f":"AL22","v":-3453.7554101986411},"L",{"$f":"AL9*Y30","v":-3453.7554101986411},null,{"$f":"AE22/R9","v":67962.249540857505},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M41","v":-6766}]
[]
[null,null,null,null,0,null,0,null,0,0,0,0,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,"L",null,null,null,null,null,"w","W","0","1","2","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,"z = pl",null,"q = P0Q"]
[null,null,null,"0",0,"0",0,"0",34862.942038083289,-333.3322783908684,-749.99786999769196,-2922,"0",null,null,null,null,null,"0",{"$f":"-Y19/AL19","v":-0.19420358775055185},{"$f":"-Y20/AH19","v":-0.14403275118540185},{"$f":"-Y21/AI19","v":-0.15171378855808132},null,"0",{"$f":"AL19/AL6","v":0.83737815750799971},null,null,null,null,null,null,"0",null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",79059.426883422188,"1",null,"1",-13391.95090577486,166.66475125323504,150.00114012353382,333.34014286609693,"1",null,null,"    E    ",">",{"$f":"U27-T28","v":-1.3093801410041711E-2},"1",{"$f":"-SUM(U28:W28)","v":-0.13093894977536014},{"$f":"U20/AH20","v":7.2015314630549027E-2},2.6331356252833921E-2,3.2592278891977189E-2,"1",{"$f":"(1-U28)*(1-V28)*(1-W28)","v":0.87410084979109137},null,null,null,null,null,{"$f":"R20/R28","v":603789.93387405388},"1",{"$f":"T20/T28","v":306828.96875326056},null,null,null,"1",{"$f":"AL44*AL20","v":603772.81642879464},null,{"$f":"P0*AG28","v":603773.19220391009},"1"]
[null,null,null,"2",72260.99557214485,"2",null,"2",-12241.058059141607,99.998367808848059,249.99900885958573,333.33845232623548,"2",null,null,"    U + E ",null,{"$f":"V27-T29","v":-1.3792115723002651E-2},"2",{"$f":"-SUM(U29:W29)","v":-0.13792167283507867},4.9792677073295218E-2,5.0571192364645905E-2,3.7557803397137546E-2,"2",{"$f":"(1-U29)*(1-V29)*(1-W29)","v":0.8682712753243812},null,null,null,null,null,{"$f":"R21/R29","v":523927.27123800671},"2",{"$f":"T21/T29","v":266261.04031331744},null,null,null,"2",{"$f":"AL45*AL21","v":523944.93757538946},null,{"$f":"P0*AG29","v":523944.2642027174},"2"]
[null,null,null,"L",null,"L",-37000.7930845222,"L",-9229.9330731668215,66.666469941098654,349.99772101459365,2255.3128790840988,"L",null,null,null,null,{"$f":"W30-T30","v":0.22265253996134149},"L",{"$f":"-SUM(U30:V30)","v":-0.80173464893305413},{"$f":"U22/AH22","v":0.25591640516221215},{"$f":"V22/AI22","v":0.54581824377084198},{"$f":"(AJ6+Y22)/AJ22","v":-0.57908210897171264},"L",{"$f":"(1-U30)*(1-V30)","v":0.33794919388473177},null,null,null,null,null,{"$f":"R22/R30","v":67962.265534936145},"L",{"$f":"T22/T30","v":34537.356132817244},null,null,null,"L",{"$f":"AL46*AL22","v":67962.677714073507},null,{"$f":"P0*AG30","v":67962.063188900793},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,{"$f":"R35-T33","v":-2326897.3923991295},null,{"$f":"-SUM(U33:W33)","v":2326897.3923991295},{"$f":"-SUM(U35:U38)","v":-914456.33395265578},{"$f":"-SUM(V35:V38)","v":-873888.40551271266},{"$f":"-SUM(W35:W38)","v":-538552.65293376078},null,null,null,null,null,null,null,{"$f":"AE35-AG33","v":-4578831.0859831786},null,{"$f":"-SUM(AH33:AJ33)","v":4578831.0859831786},{"$f":"-SUM(AH35:AH38)","v":-1799469.4045210506},{"$f":"-SUM(AI35:AI38)","v":-1719606.7418850034},{"$f":"-SUM(AJ35:AJ38)","v":-1059754.9395771243},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",34862.942038083289,-333.32969857806921,-749.99780311071083,-2922,"0",null,null,null,null,{"$f":"T35-T35","v":0},"0",{"$f":"-T33-SUM(T36:T38)","v":-538552.65293376101},{"$f":"U6*AG28","v":306828.96875326056},{"$f":"V6*AG29","v":266261.04031331744},{"$f":"W6*AG30","v":0},"0",null,null,null,null,null,null,{"$f":"AG35-AG35","v":0},"0",{"$f":"-AG33-SUM(AG36:AG38)","v":-1059754.9395771245},{"$f":"U6*AE28","v":603789.93387405388},{"$f":"V6*AE29","v":523927.27123800671},{"$f":"W6*AE30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13391.954163715516,166.66370373286097,150.00161902983066,333.34046650323978,"1",null,null,null,null,{"$f":"U35-T36","v":1227315.8750130422},"1",{"$f":"-SUM(U36:W36)","v":-920486.90625978168},{"$f":"U7*$AG28","v":306828.96875326056},306828.96875326056,306828.96875326056,"1",null,null,null,null,null,null,{"$f":"R7*$AE28","v":2415159.7354962155},"1",{"$f":"T7*$AE28","v":-1811369.8016221616},603789.93387405388,603789.93387405388,603789.93387405388,"1",null,null,{"$f":"(-AG56-P0*T20)/T7","v":-603772.4354241445},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-12241.056157716239,99.99808284855277,249.99883448683536,333.3385701891753,"2",null,null,null,null,{"$f":"V35-T37","v":1065044.1612532698},"2",{"$f":"-SUM(U37:W37)","v":-798783.12093995232},266261.04031331744,266261.04031331744,266261.04031331744,"2",null,null,null,null,null,null,{"$f":"R8*$AE29","v":2095709.0849520268},"2",-1571781.8137140202,523927.27123800671,523927.27123800671,523927.27123800671,"2",null,null,{"$f":"(-AG57-P0*T21)/T8","v":-523944.57099095889},"2"]
[null,null,"     at time = t >",null,null,"L",-37000.276991805033,"L",-9229.9317166515411,66.666633635726299,349.9973495938811,2255.3121274785794,"L",null,null,null,null,{"$f":"W35+W38-T38","v":34537.356132817244},"L",{"$f":"-SUM(U38:V38)","v":-69074.712265634487},34537.356132817244,34537.356132817244,-34537.356132817244,"L",null,null,null,null,null,null,{"$f":"R9*$AE30","v":67962.265534936145},"L",-135924.53106987229,67962.265534936145,67962.265534936145,-67962.265534936145,"L",null,null,{"$f":"(-AG58-P0*T22)/T9","v":-67962.263170769627},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,{"$f":"SUM(R36:R38)","v":2326897.3923991295},"Q",{"$f":"SUM(T36:T38)","v":-1788344.7394653684},{"$f":"SUM(U36:U38)","v":607627.36519939522},{"$f":"SUM(V36:V38)","v":607627.36519939522},{"$f":"SUM(W36:W37)","v":573090.009066578},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AE33/AE17","v":0.99999999999999978},null,{"$f":"AG33/AG17","v":1.967784184971922},{"$f":"AH33/AH17","v":869.64120614995988},{"$f":"AI33/AI17","v":105.98542163296557},{"$f":"AJ33/AJ17","v":19.677919659214584},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"    c     Hb/m","0","1",2,"L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",0,"0",34862.942038083289,-333.3241944081725,-749.99778373027505,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AG35/AG19","v":1.9677839311192558},869.65762940964566,105.98293984287595,null,"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13391.95785971835,166.66192299776375,150.002271609612,333.34080609582691,"1",null,null,null,null,0,null,{"$f":"-GPE!E10","v":-104588.82611424987},{"$f":"-GPE!F10","v":100},{"$f":"-GPE!G10","v":750},{"$f":"-GPE!H10","v":8766},null,null,null,null,null,null,null,{"$f":"AE36/AE20","v":1.0000289372799249},"1",1.9678412150232671,869.65917692324138,105.98953409758714,{"$f":"AJ36/AJ20","v":19.678468493435137},"1",{"$f":"AH49","v":869.6329746149388},null,{"$f":"(AL44*AL7*AL56)^Y7","v":603772.49753278447},"1"]
[null,null,null,null,null,"2",null,"2",-12241.053873963216,99.998981049406069,249.99861038877123,333.33867623010184,"2",null,null,null,null,{"$f":"-R83","v":0},"Yt",{"$f":"-T19","v":-104588.82611424987},{"$f":"Y20","v":99.999726757950839},{"$f":"Y21","v":749.99798426292182},{"$f":"AJ6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AE37/AE21","v":0.99996664623248677},"2",1.9677192121061882,869.60462291782585,105.98300840052887,{"$f":"AJ37/AJ21","v":19.677248539438605},"2",{"$f":"AI49","v":105.98651348844636},null,{"$f":"(AL45*AL8*AL57)^Y8","v":523944.67302814912},"2"]
[null,null,null,null,null,"L",-36999.472898085856,"L",-9229.9303044017324,66.667668977604094,349.99690173175651,2255.3113705618025,"L",null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AE38/AE22","v":1.0000002353376873},"L",1.967784253424167,869.62957493812962,105.98665150064542,{"$f":"AJ38/AJ22","v":19.677787643632623},"L",{"$f":"-AJ49","v":-19.677906985939305},null,{"$f":"(AL46*AL9*AL58)^Y9","v":67962.461990787808},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48/$AG48","v":0.5},null,{"$f":"AG48/$AG48","v":1},{"$f":"AH48/$AG48","v":441.93345888261155},{"$f":"AI48/$AG48","v":53.860640301318277},{"$f":"AJ48/$AG48","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[null,null,null,null,null,null,{"$f":"3*G41/Term","v":0},null,null,null,null,-10219.747443388349,null,null,null,null,"Currency > ",{"$f":"R33/AE33","v":0.50818589913095513},"Y ",{"$f":"T41/(AG14+T73)","v":1.000000269960341},{"$f":"U41/(AH14+U73)","v":441.93513763164401},{"$f":"V41/(AI14+V73)","v":53.860842209156523},{"$f":"W41/(AJ14+W73)","v":10.000033101302767},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0*R49","v":1.0000001753356298},"P",{"$f":"AG33/(T53+T17)","v":1.967784184971922},{"$f":"P0*U49","v":869.6329746149388},{"$f":"P0*V49","v":105.98651348844636},{"$f":"P0*W49","v":19.677906985939305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",null,0,1,2,"L",null,"    G/unit",null,null,null,"   $/unit",null,"$/$",null,0,1,2,"L"]
[null,null,null,null,null,"0",{"$f":"3*G43/Term","v":0},"0"]
[null,null,null,null,null,"1",null,"1"]
[null,null,null,null,"Maturing   ","2",null,"2",null,null,null,null,null,null,null,null,null,{"$f":"R55-T53","v":-2326896.984411181},null,{"$f":"-SUM(U53:W53)","v":2326896.984411181},{"$f":"U$49*AH4","v":-914456.16114677442},{"$f":"V$49*AI4","v":-873888.7477111445},{"$f":"W$49*AJ4","v":-538552.07555326226},null,null,null,null,null,null,null,{"$f":"AE55-AG53","v":-4578831.0859831795},null,{"$f":"-SUM(AH53:AJ53)","v":4578831.0859831795},{"$f":"AH$49*AH4","v":-1799452.3717547581},{"$f":"AI$49*AI4","v":-1719624.4571709081},{"$f":"AJ$49*AJ4","v":-1059754.2570575129},null,"   "]
[null,null,null,null,"Principal > ","L",{"$f":"3*G46/Term","v":-15611.147473447701},"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":-643141.55384208774},{"$f":"U$49*AH6","v":351022.17079758085},306656.90559932491,87660.290166020059,"0",null,null,null,null,null,null,{"$f":"AG55-AG55","v":0},"0",{"$f":"-AG53-SUM(AG56:AG58)","v":-1265563.7783487295},{"$f":"AH$49*AH6","v":690735.87626999244},603434.60905077925,172496.53263874396,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U55-T56","v":1231332.0603739393},"1",{"$f":"-SUM(U56:W56)","v":-880309.88957635849},284731.90015283431,298749.51538064936,296828.4740428747,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AH55-AG56","v":2422995.7548527294},"1",{"$f":"-SUM(AH56:AJ56)","v":-1732259.8785827369},560290.93007775175,587874.5716340678,584094.37687091739,"1",{"$f":"AH56*AI56*AJ56","v":1.9238946758613709E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V55-T57","v":1068717.326164749},"2",{"$f":"-SUM(U57:W57)","v":-762060.42056542414},253003.23311005055,252796.06339016839,256261.12406520525,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AI55-AG57","v":2103005.0526324725},"2",{"$f":"-SUM(AH57:AJ57)","v":-1499570.4435816933},497855.76086072199,497448.09556233283,504266.58715863846,"2",{"$f":"AH57*AI57*AJ57","v":1.2488535193548053E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W58-T58","v":26847.597872492639},"L",{"$f":"-SUM(U58:V58)","v":-41385.120427310394},25698.857086308588,15686.26334100181,-102197.81272083781,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AJ55+AJ58-AG58","v":52830.278497976833},"L",{"$f":"-SUM(AH58:AI58)","v":-81436.985470019834},50569.804546291649,30867.180923728185,-201103.23961078696,"L",{"$f":"AH58*AI58","v":1560947306.2079563}]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,{"$f":"-V0-I63/I60","v":9.9999529457591496E-2}," <","Interest",null,{"$f":"-I20-I21","v":76899.031020029797},"   < Asset Valuations, a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,{"$f":"-IState!E$13","v":0.1},null,"Rate",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE62/AE$49-AE53","v":-1.8049150826409459},null,{"$f":"AG62/AG$49-T53","v":1.3252203427255154},{"$f":"AH62/AH$49-AH4","v":-1.0077726119561703E-3},{"$f":"AI62/AI$49-AI4","v":-8.6060264566185651E-3},{"$f":"AJ62/AJ$49-AJ4","v":-4.1632100314018317E-2},null,null,null,null,null,null,null,{"$f":"-AG62","v":-4578833.6937308107},null,{"$f":"-SUM(AH62:AJ62)","v":4578833.6937308107},{"$f":"-SUM(AH64:AH67)","v":-1799453.2481470522},{"$f":"-SUM(AI64:AI67)","v":-1719625.3692936471},{"$f":"-SUM(AJ64:AJ67)","v":-1059755.0762901106}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-84588.89793777751},{"$f":"U49*U73","v":44193.374850201821},{"$f":"V49*V73","v":40395.523087575682},null,null,null,null,null,null,"-f","Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,null,null,{"$f":"AE64/AE$49-AE55","v":0},"0",{"$f":"AG64/AG$49-T55","v":104589.06196644413},{"$f":"AH64/AH$49-AH6","v":-99.999726757950725},-749.99798426292182,-8766,"0",null,null,null,null,null,null,{"$f":"AG64-AG64","v":0},"0",{"$f":"-AG62-SUM(AG65:AG67)","v":-1059755.0762901111},{"$f":"U6*AL28","v":603772.81642879464},{"$f":"V6*AL29","v":523944.93757538946},{"$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$49-AE56","v":-7904.9125890247524},"1",{"$f":"AG65/AG$49-T56","v":-40176.443792678881},50.000273242049161,150.00252646729314,1000.0270644605807,"1","    Optimal",null,null,null,null,null,{"$f":"R7*AL28","v":2415091.2657151786},"1",{"$f":"T7*AL28","v":-1811318.449286384},{"$f":"U7*$AL28","v":603772.81642879464},603772.81642879464,603772.81642879464,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,{"$f":"AE66/AE$49-AE57","v":-7225.6697957126889},"2",{"$f":"AG66/AG$49-T57","v":-36723.726969838608},30.000215580853933,250.00201573707818,1000.0225344500323,"2"," < Rates of",null,null,null,null,null,{"$f":"R8*AL29","v":2095779.7503015578},"2",{"$f":"T8*AL29","v":-1571834.8127261684},523944.93757538946,523944.93757538946,523944.93757538946,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*Kappa/Gamma","v":0.32401566769270612},null,{"$f":"1/(1+Iota*Term*Kappa/Gamma)","v":0.50779801398218583},"1+iTk/g ",null,null,null,null,null,null,null,{"$f":"AE67/AE$49-AE58","v":15132.387299819864},"L",{"$f":"AG67/AG$49-T58","v":-27690.216424269456},20.000245707659801,350.00204808500587,6765.9920331897083,"L","    Change",null,null,null,null,null,{"$f":"R9*AL30","v":67962.677714073507},"L",{"$f":"T9*AL30","v":-135925.35542814701},67962.677714073507,67962.677714073507,-67962.677714073507,"L"]
[null,null,null,null,"  Term",null,null,null,{"$f":"IState!E9","v":0.51315811823070645}]
[null,null,null,null,"  Calculation",null,{"$f":"Term-(1/I69-1/I67)/G67","v":7.1102017624663949},null,{"$f":"(V0-Iota/V0)^(-Term)","v":0.50779795824455443},"       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,{"$f":"SUM(R65:R67)","v":1.8049150824226672},"D",{"$f":"SUM(T65:T67)","v":-104590.38718678695},{"$f":"SUM(U65:U67)","v":100.00073453056289},{"$f":"SUM(V65:V67)","v":750.00659028937719},{"$f":"SUM(W65:W66)","v":2000.049598910613},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R45+R14","v":0},"S",{"$f":"-GPE!E10","v":-104588.82611424987},{"$f":"U45+U14","v":99.999685671152278},{"$f":"V45+V14","v":749.99798426301447},{"$f":"W45+Y22+W14","v":2000.034475475135},null," < Supply",null,null,null,null,null,0,null,{"$f":"-SUM(AH73:AJ73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"FI","0",1,"2","L"]
[null,null,null,null,"Domestic",null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG75-AG75","v":0},"0",{"$f":"-SUM(AH75:AJ75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",7.1102024295811557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Equity   ",{"$f":"AH75-AG76","v":-0.94258632606489179},"1",{"$f":"-SUM(AH76:AJ76)","v":0.94258632606489179},0,{"$f":"(AE45-AE44)*(V0*-Iota)*(E20+E21)","v":-0.94258632606489179},null,"1"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R70>R73,R73/R70,1)","v":0},"F",{"$f":"T73/T70","v":0.99998507441669293},{"$f":"IF(U70>U73,U73/U70,1)","v":0.99998951148293524},{"$f":"IF(V70>V73,V73/V70,1)","v":0.99998852539901095},0.99999243846978281,null," < Factors",null,null,null,null,"Markets >",{"$f":"AI75-AG77","v":0.94258632606489179},"2",{"$f":"-SUM(AH77:AJ77)","v":-0.94258632606489179},{"$f":"-AI76","v":0.94258632606489179},0,null,"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,"L",null,null,null,null,null,null,null,{"$f":"AJ75-AG78","v":0},"L",{"$f":"-SUM(AH78:AJ78)","v":0},null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Monetary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,null,null,null,null,"    imports ( - )",null,null,null,null,null,null,null,null,null,null,null,null,null," < Transactions"]
[null,null,null,null,0,null,0,null,{"$f":"I25+DT*(T81-I$9*I25*3)","v":0},{"$f":"J25+DT*(U81-J$9*J25*3)","v":0},{"$f":"K25+DT*(V81-K$9*K25*3)","v":0},{"$f":"L25+DT*(W81-L$9*L25*3)","v":0},null,null,null,null,null,{"$f":"AE73+AE81","v":0},null,0,0,0,0,null," < eXports  ( + )",null,null,null,null,null,{"$f":"AE83-AG81","v":0},null,{"$f":"AG$49*T81","v":0},{"$f":"AH$49*U81","v":0},{"$f":"AI$49*V81","v":0},{"$f":"AJ$49*W81","v":0}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r","R ","0","1","2","L",null,null,null,null,null,null,null,"- NCF","PR","0",1,"2","L"]
[null,null,null,"0",0,"0",0,"0",{"$f":"I27+DT*(T83-I$9*I27*3)","v":34862.942038083289},-333.33227882327532,-749.99787114034427,-2922,"0",null,null,null,"Debt   ",{"$f":"AE75+AE83","v":0},"0",{"$f":"-T81-SUM(T84:T86)","v":104588.82611424988},{"$f":"-U45","v":-99.999726757950839},{"$f":"-V45","v":-749.99798426292182},{"$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":338948.74311356572},{"$f":"-AH81-SUM(AH84:AH86)","v":-86963.024110763028},{"$f":"-AI81-SUM(AI84:AI86)","v":-79489.671475399562},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-172496.04752740313},"0"]
[null,null,null,"1",{"$f":"E28+DT*(R84-Iota*E28)","v":79059.424105506681},"1",null,"1",-13391.950819959815,166.66475448760863,150.00113677478004,333.34013360737117,"1",null,null,null,"Service >",{"$f":"AE76+AE84","v":-7906.1832790799044},"1",{"$f":"T$77*T65","v":-40175.844135820073},49.999748813330022,150.00080524815456,1000.0195027257148,"1",null,null,null,null,null,"Minus Sales >",{"$f":"AH83-AG84","v":-7905.2406927538395},"1",{"$f":"-SUM(AH84:AJ84)","v":-79057.783418009189},{"$f":"AH$49*U84","v":43481.430290535944},15898.062368711349,19678.290758761894,"1"]
[null,null,null,"2",{"$f":"E29+DT*(R85-Iota*E29)","v":72261.005365493314},"2",null,"2",-12241.058105835284,99.998371714652322,249.99901024162688,333.33844848394261,"2",null,null,null,null,{"$f":"AE77+AE85","v":-7225.0862205044732},"2",-36723.178846792376,29.999900923080865,249.99914706370114,1000.0149727494202,"2"," < Rates of",null,null,null,null,null,{"$f":"AI83-AG85","v":-7226.0288068305381},"2",{"$f":"-SUM(AH85:AJ85)","v":-72263.642668569024},26088.903077892261,26496.537972367048,19678.201618309718,"2"]
[null,null,null,"L",null,"L",{"$f":"G30+DT*(R86-Nu*G22+G54-3*G30/Term)","v":-37000.794529706851},"L",-9229.9331122881904,66.666470890622776,349.9977241239593,2255.3129014309407,"L",null,null,null,"Passive >",{"$f":"AE78+AE86","v":15131.269499584392},"L",-27689.803131637425,20.000035934741398,349.99803195115874,6765.9408719365001,"L","    Change",null,null,null,null,"Consumption >",{"$f":"AJ83-AG86","v":15131.269499584392},"L",{"$f":"-SUM(AH86:AJ86)","v":-187627.31702698753},17392.690742334831,37095.071134321166,133139.55515033152,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income   ",null,null,null,null,null,null,null,null,null,null,null,null,"Minus Wages   ",null,null,"s"]
[]
[null,null,null,null,null,null,null,null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":0},{"$f":"J33+DT*J$9*3*(J25-J33)","v":0},{"$f":"K33+DT*K$9*3*(K25-K33)","v":0},{"$f":"L33+DT*L$9*3*(L25-L33)","v":0},null,null,null,null,null,{"$f":"GPE!C8","v":0},null,{"$f":"GPE!E8","v":0},{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0}]
[null,null,null,null,null,null,null,"B","0","1","2","L",null,null,null,null,null,{"$f":"GPE!C9","v":"r"},{"$f":"GPE!D9","v":"R"},{"$f":"GPE!E9","v":"0"},{"$f":"GPE!F9","v":"1"},{"$f":"GPE!G9","v":"2"},{"$f":"GPE!H9","v":"L"}]
[null,null,null,null,null,"0",{"$f":"G35+DT*3*(G27-G35)/Term","v":0},"0",{"$f":"I35+DT*I$9*3*(I27-I35)","v":34862.942038083289},-333.3297063175076,-749.99780377958064,-2922,"0",null,null,null,null,{"$f":"GPE!C10","v":0},{"$f":"GPE!D10","v":"0"},{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766}]
[null,null,null,null,null,"1",null,"1",-13391.954065977296,166.66370687542209,150.00161424076771,333.34045679412549,"1",null,null,null,null,{"$f":"GPE!C11","v":-8035.1537978656852},{"$f":"GPE!D11","v":"1"},{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000}]
[null,null,"System State   ",null,null,"2",null,"2",-12241.056214759001,99.99808370343365,249.99883623056286,333.3385666532871,"2",null,null,null,null,{"$f":"GPE!C12","v":-7344.6327683615818},{"$f":"GPE!D12","v":"2"},{"$f":"GPE!E12","v":-36723.163841807916},{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000}]
[null,null,"     at time = t  + D >",null,null,"L",{"$f":"G38+DT*3*(G30-G38)/Term","v":-37000.279169349436},"L",-9229.9317573469998,66.666633144642418,349.99735330808824,2255.3121500267448,"L",null,null,null,null,{"$f":"GPE!C13","v":15379.78656622726},{"$f":"GPE!D13","v":"L"},{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":0},{"$f":"J41+DT*J$9*3*(J33-J41)","v":0},{"$f":"K41+DT*K$9*3*(K33-K41)","v":0},{"$f":"L41+DT*L$9*3*(L33-L41)","v":0},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":34862.942038083289},-333.32421092068222,-749.99778392407939,-2922,"0",null,null,null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13391.957748838266,166.66192833996905,150.00226508381419,333.3407959080493,"1",null,null,null,null,{"$f":"AE56/(R7/R28-1)","v":-7905.6774651687465},"1"]
[null,null,null,null,null,"2",null,"2",-12241.053942475806,99.998978354803512,249.99861262975188,333.33867304887406,"2",null,null,null,null,{"$f":"AE57/(R8/R29-1)","v":-7226.305751697284},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term","v":-36999.476290789768},"L",-9229.9303467692262,66.667665871578464,349.99690621037774,2255.3113932693059,"L",null,null,null,null,{"$f":"AE58/(R9/R30-1)","v":15131.966461760367},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*R105","v":-10219.747446904776},null,null,null,null,null,{"$f":"(R102-R22)/AJ49/(1-Y30)*L9","v":-3.5164259368558029E-4}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,"ZL"]

{"sheet":"Series","index":3,"n_rows":38,"n_cols":26,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":30.000591278076172},{"$f":"'1 DT'!Y21","v":749.99798426292182},{"$f":"'1 DT'!V73","v":749.99798426301447},{"$f":"'1 DT'!V70","v":750.00659028937719},{"$f":"-Iota","v":9.9999529457591496E-2},{"$f":"'1 DT'!R49","v":0.50818589913095513},{"$f":"'1 DT'!AI49","v":105.98651348844636},{"$f":"'1 DT'!AI43","v":105.98293984287595},{"$f":"'1 DT'!AI44","v":105.98953409758714},{"$f":"'1 DT'!AI46","v":105.98665150064542},{"$f":"'1 DT'!AI48","v":107.72128060263655},{"$f":"-Utility!H31","v":10219.742864345546},{"$f":"-Ull","v":10219.747443388349},{"$f":"Utility!H15","v":6766},{"$f":"-'1 DT'!Y22","v":6765.9920331897083},{"$f":"'1 DT'!AE76","v":-0.94258632606489179},{"$f":"'1 DT'!AE77","v":0.94258632606489179}]
[]
["BOX:",null,"year","Y2","S2","D2","-i","G/$","P2","MC2","VMP1","VMPL","P*","-ZL","-ZL1","-YL","-YL1","Sector 1","Sector 2"]
[0,null,0,750,812.5,785.112611608576,0.14064012474640131,0.35551731833399802,150.97704630429783,151.49934341796927,151.49934341797143,151.49934341796924,107.72128060263655,10219.742864345546,10219.742864345546,6766,6766,33.655599803882019,-33.655599803882019]
[{"$f":"1+A8","v":1},null,1.0099993944168091,743.96503388882684,779.23428954322003,764.18097151615825,0.1244432940421627,0.40562050952672069,132.76968395188462,126.63326561007437,138.13895219933494,132.69021795910717,107.72128060263655,10219.742864345546,10214.870432329049,6766,6765.3092264218558,-1630.467793979652,1630.467793979652]
[2,null,2.0199985504150391,748.64015574097448,761.71502982940001,751.58199863015625,0.11028149378094887,0.4598508017419275,116.95962268428345,111.23727431034615,121.84005465982857,117.27187384454271,107.72128060263655,10219.742864345546,10216.005863820279,6766,6765.0205855928216,-1530.2789004938345,1530.2789004938345]
[3,null,3.0299975872039795,750.12997831408575,753.92780819185725,748.35859917261496,0.10455218464194704,0.48539357594545041,110.80924391635793,106.63872615641952,114.34698801198273,110.96342800162,107.72128060263655,10219.742864345546,10218.675405831924,6766,6765.4550654947707,-1115.8147153914699,1115.8147153914699]
[4,null,4.0399975776672363,750.11895591061511,751.15641260133941,748.93158280682542,0.10276155516330343,0.49390876762216435,109.00432401235116,106.21234766010213,111.37804493029243,108.97643820345692,107.72128060263655,10219.742864345546,10219.780683069273,6766,6765.5992016626424,-745.24307188550995,745.24307188550995,null,null,null,"b2","Z2","b1-2-L","U1-2-L"]
[5,null,5.050020694732666,749.85206533111068,750.1455590026402,749.83407174526747,0.1020256137259079,0.49768575065245813,108.27377540539884,106.49578213257357,109.79017047535304,108.18220101020351,107.72128060263655,10219.742864345546,10219.608402754229,6766,6765.4460594483971,-472.94431953202002,472.94431953202002,null,null,null,{"$f":"'1 DT'!AI35","v":523927.27123800671},{"$f":"'1 DT'!AL8","v":5693.5037222123538},{"$f":"'1 DT'!AI36+'1 DT'!AI37+'1 DT'!AI38","v":1195679.4706469967},{"$f":"'1 DT'!AI7+'1 DT'!AI8+'1 DT'!AI9","v":10531.432834063413}]
[6,null,6.0600438117980957,749.72170567699322,749.75577150101401,750.29097137517465,0.10151429382135069,0.50044330527503889,107.72364976774186,106.64557811133123,108.64288991028083,107.66839273108506,107.72128060263655,10219.742864345546,10219.231271739927,6766,6765.1311118258136,-285.53120976125365,285.53120976125365,null,null,null,"INITIAL","INITIAL"]
[7,null,7.0700669288635254,749.70947433459969,749.69719257188069,750.49321368633093,0.10117840363844777,0.50221704770571707,107.34521927744821,106.73728217755632,107.86073522448208,107.34512375793008,107.72128060263655,10219.742864345546,10219.39428337183,6766,6764.8946896376565,-159.99718250966328,159.99718250966328,null,null,"Q1","s","d","S","D"]
[8,null,8.0800895690917969,749.76107389295066,749.75119831202949,750.50763330051893,0.10091997525888652,0.50355899274624261,107.03742347293068,106.73440420017434,107.29144031765112,107.0453576690872,107.72128060263655,10219.742864345546,10219.851565037554,6766,6765.034899836126,-78.973510934008516,78.973510934008516,null,null,700,106.64266640111373,108.20083331062207,{"$f":"$W$13/($X$13-V16)","v":104.92177444615633},{"$f":"$Y$13/($Z$13+V16)","v":106.45831999463711}]
[9,null,9.0901126861572266,749.81831028468696,749.81500028464154,750.4354504597527,0.10069661857107848,0.50472360617268064,106.76853092216433,106.65357948954777,106.86154465169199,106.76193004331184,107.72128060263655,10219.742864345546,10220.163443706659,6766,6765.3214700941862,-29.151727206398984,29.151727206398984,null,null,{"$f":"10+V16","v":710},106.85665774604999,108.10458149387613,105.13231261426988,106.36361825904336]
[10,null,10.100135803222656,749.87879188610259,749.87860445365925,750.31878814849279,0.10050104102455171,0.50574840456702896,106.53425154193303,106.52709916072276,106.53609254688507,106.51546511822434,107.72128060263655,10219.742864345546,10220.242739663947,6766,6765.5978867931426,-0.83990838157136505,0.83990838157136505,null,null,{"$f":"10+V17","v":720},107.07150961651068,108.00850076968018,105.34369742161351,106.26908486065072]
[11,null,11.110158920288086,749.91307719625456,749.91357963300823,750.23978337253982,0.10034061268927985,0.50658175815942974,106.34823323813318,106.395132734898,106.30483496524448,106.32655332992168,107.72128060263655,10219.742864345546,10220.142883245975,6766,6765.7631950767973,13.270462171371326,-13.270462171371326,null,null,730,107.28722721361321,107.91259068225065,105.55593398537428,106.17471935101575]
[12,null,12.120182037353516,749.93590837902684,749.9362667945411,750.18521862417856,0.10021506703650473,0.50722642130893281,106.20601204574965,106.27326657966958,106.14602231704211,106.19030132190527,107.72128060263655,10219.742864345546,10219.999829953622,6766,6765.8360482525677,18.476518397210082,-18.476518397210082,null,null,740,107.50381578047451,107.81685077742141,105.76902746406097,106.08052128328637]
[13,null,13.130205154418945,749.95355855904199,749.95369731407436,750.14388677512056,0.10012215857638029,0.50769629401373051,106.10225316524365,106.17026053990475,106.04221461689549,106.0944799904065,107.72128060263655,10219.742864345546,10219.890200843136,6766,6765.8682029570246,18.515882359602411,-18.515882359602411,null,null,750,107.72128060263584,107.72128060263663,105.9829830579221,105.98649021219497]
[14,null,14.140228271484375,749.96861924488439,749.96864334283964,750.10854399253617,0.10005690649243038,0.50802021410375775,106.02995431240873,106.08856208869894,105.97844962766173,106.02777406058676,107.72128060263655,10219.742864345546,10219.825872658963,6766,6765.8945005845562,15.880924066252208,-15.880924066252208,null,null,760,107.93962700849266,107.62587970694368,106.19780600936885,105.8926256940512]
[15,null,15.150251388549805,749.98050631783099,749.98049677098936,750.07876103405681,0.10001343257893369,0.50823055977429055,105.98241492401498,106.02744455660327,105.94295546181513,105.98309021988112,107.72128060263655,10219.742864345546,10219.788412145781,6766,6765.9212100822406,12.158924307619571,-12.158924307619571,null,null,770,108.15886036972996,107.53064764098603,106.41350160340336,105.79892728673521]
[16,null,16.160274505615234,749.98862612104949,749.98861572928149,750.0559623975247,9.9986405993732985E-2,0.508355785666745,105.95378973921247,105.98464210247687,105.92681355720251,105.95574201929715,107.72128060263655,10219.742864345546,10219.762139902889,6766,6765.9436170754288,8.3049189855823933,-8.3049189855823933,null,null,780,108.37898610176264,107.43558395699618,106.63007516805203,105.7053945496905]
[17,null,17.170297622680664,749.99348566627577,749.9934807716794,750.04003495457346,9.9971403437471462E-2,0.50841921539797985,105.93904001349345,105.95710768003165,105.92326448598224,105.94169305773957,107.72128060263655,10219.742864345546,10219.742043509645,6766,6765.9584287066227,4.8480475985262723,-4.8480475985262723,null,null,790,108.60000966418153,107.34068820878863,106.84753207480429,105.61202704391715]
[18,null,18.180320739746094,749.99612278127461,749.99612153383748,750.02949781394739,9.9964884249562402E-2,0.50843951780918317,105.93396034716197,105.94158261416099,105.92729541627865,105.93706767992828,107.72128060263655,10219.742864345546,10219.72867084346,6766,6765.9667330893044,2.0353313645842381,-2.0353313645842381,null,null,800,108.82193656120467,107.24595995175294,107.06587773905669,105.51882433196492]
[19,null,19.190343856811523,749.99747334506264,749.99747343035813,750.02257075326509,9.9964029088042139E-2,0.50843160369245644,105.93516774903632,105.93495486921343,105.93531031731335,105.93845986370501,107.72128060263655,10219.742864345546,10219.722388238502,6766,6765.9714359329328,-6.7474872647405315E-2,6.7474872647405315E-2,null,null,810,109.04477234213432,107.15139874284674,107.2851176205624,105.42578597792641]
[20,null,20.200366973876953,749.99810897842872,749.99810925663223,750.01793539979747,9.9966643248885934E-2,0.50840704658796931,105.94008039948642,105.934501680728,105.94486975623751,105.94325749546638,107.72128060263655,10219.742864345546,10219.721705980519,6766,6765.974751988052,-1.5032116813745271,1.5032116813745271,null,null,820,109.26852260181943,107.05700414058884,107.50525722388636,105.33291154743023]
[21,null,21.210390090942383,749.99832282402076,749.99832298566241,750.01480899903561,9.9971095630879914E-2,0.50837435890454452,105.94683366019362,105.93799923122566,105.95443344493441,105.94966690932138,107.72128060263655,10219.742864345546,10219.724298826755,6766,6765.9775871245456,-2.3711630850506151,2.3711630850506151,null,null,830,109.49319298112391,106.96277570505244,107.72630209886589,105.24020060763431]
[22,null,22.220413208007813,749.99828367237569,749.99828372524439,750.01272286280755,9.9976249223494129E-2,0.50833937762832815,105.95415582091839,105.9437335507843,105.96311934976872,105.95653557597053,107.72128060263655,10219.742864345546,10219.728243155265,6766,6765.9800784222862,-2.7914861604169134,2.7914861604169134,null,null,840,109.71878916740069,106.8687129978581,107.94825784107712,105.14765272721911]
[23,null,23.230436325073242,749.99811982851679,749.998119833126,750.01133580610212,9.9981369751496851E-2,0.50830578946816463,105.96123545711112,105.95045293880804,105.97050031061306,105.96314912961769,107.72128060263655,10219.742864345546,10219.732427636864,6766,6765.9822058533109,-2.8830906244836543,2.8830906244836543,null,null,850,109.9453168949716,106.77481558216716,108.17113009230721,105.05526747638099]
[24,null,24.240459442138672,749.9979324416372,749.99793243507816,750.01037170510835,9.998602675409618E-2,0.50827568459046546,105.96760274377918,105.95729564337836,105.97644742297321,105.96908907955498,107.72128060263655,10219.742864345546,10219.736343675846,6766,6765.984031243237,-2.7515573140136533,2.7515573140136533,null,null,860,110.17278194561325,106.68108302267484,108.39492454103227,104.9630444268255]
[25,null,25.250482559204102,749.99778668060753,749.99778667560815,750.00962457134131,9.9990004983461445E-2,0.50825003663742319,105.97303204435494,105.96371263029289,105.9810159748404,105.97414767615828,107.72128060263655,10219.742864345546,10219.739764462296,6766,6765.9856672004089,-2.4838334957363832,2.4838334957363832,null,null,870,110.401190149049,106.58751488560354,108.61964692290144,104.87098315176081]
[26,null,26.260505676269531,749.9977114211315,749.99771141912925,750.00896509351651,9.9993234162761846E-2,0.50822907463520817,105.97746439655907,105.96939438895235,105.98436428214789,105.97826929109932,107.72128060263655,10219.742864345546,10219.742569617018,6766,6765.9871956455572,-2.1471171806516032,2.1471171806516032,null,null,880,110.63054738344687,106.49411073869621,108.8453030212268,104.7790832258911]
[27,null,27.270528793334961,749.9977098723366,749.99770987196052,750.00832762451375,9.999573647650517E-2,0.50821255857735614,105.98094688347082,105.97420571986696,105.98669705705048,105.98150010549966,107.72128060263655,10219.742864345546,10219.744705758623,6766,6765.9886417183161,-1.7901488643117127,1.7901488643117127,null,null,890,110.86085957592394,106.4008701512096,109.07189866747956,104.68734422541002]
[28,null,28.280551910400391,749.99777230754626,749.99777230766642,750.00768721843622,9.9997588015025674E-2,0.5081999819108548,105.98358662859235,105.97813051435524,105.98822755603661,105.98394428510029,107.72128060263655,10219.742864345546,10219.746189371666,6766,6765.9899952935339,-1.4457595077283789,1.4457595077283789,null,null,900,111.09213270305683,106.3077926939077,109.2994397417924,104.59576572799413]
[29,null,29.29057502746582,749.99788468770203,749.99788468784573,750.00704001952636,9.9998890900615089E-2,0.50819071790518699,105.9855176564929,105.98122744924692,105.98915433803928,105.98573039165252,107.72128060263655,10219.742864345546,10219.747096378704,6766,6765.9912397569951,-1.1339267331156242,1.1339267331156242]
[30,null,30.000591278076172,749.99798426292182,749.99798426301447,750.00659028937719,9.9999529457591496E-2,0.50818589913095513,105.98651348844636,105.98293984287595,105.98953409758714,105.98665150064542,107.72128060263655,10219.742864345546,10219.747443388349,6766,6765.9920331897083,-0.94258632606489179,0.94258632606489179]

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

{"sheet":"Utility","index":5,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Sectors' Production and Utility Tradeoffs, physical units/year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector 1:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-F12","v":100},{"$f":"F19","v":883.86691776522309},{"$f":"M8*N8","v":88386.691776522304},{"$f":"O8-O9-O10-O11","v":8035.1537978656706}]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F13","v":50},{"$f":"F19","v":883.86691776522309},{"$f":"M9*N9","v":44193.345888261152},{"$f":"(O8)*(-O9)+(O8-O9)*(-O10-O11)+(-O10)*(-O11)","v":-5180891289.5361032},{"$f":"P9/P8/3","v":-214926.03708934903},"a"]
[null,null,null,null,null,{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0},null,null,null,"Q2 >",{"$f":"G13","v":150},{"$f":"G19","v":107.72128060263655},{"$f":"M10*N10","v":16158.192090395483},{"$f":"(O8-O9)*(-O10)*(-O11)+(-O10-O11)*(O8)*(-O9)","v":155519337237525.41},{"$f":"P10/P8/3","v":6451622505.7129622},"b"]
[null,null,null,"Q","0","1","2","L",null,null,null,"QL >",{"$f":"H13","v":1000},{"$f":"H19","v":20},{"$f":"M11*N11","v":20000},{"$f":"(O8)*(-O9)*(-O10)*(-O11)","v":-1.2623114593189919E+18},{"$f":"P11/P8/2","v":-78549302917779.375},"c"]
[null,null,null,"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766},null,null,null,null,null,"^ P"]
[null,null,null,"1",null,{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},null,null,null,null,null,null,"pu","z"]
[null,null,null,"2",null,{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000},null,null,null,"Z  <",{"$f":"O14/N8","v":794.28436643152884},null,{"$f":"P$14+O8","v":702041.67478693847},{"$f":"-Q9+Q16+Q17","v":613654.98301041615},{"$f":"-Q9*Q9+Q10","v":-39741578913.219276},"B   ",{"$f":"Q14^3+Q15^2","v":6.5608540169893281E+28}]
[null,null,null,"L",null,{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},null,null,null,"U1 <",{"$f":"O15/N9","v":644.28436643152895},null,{"$f":"P$14-O9","v":569461.63712215505},null,{"$f":"Q9^3-3*Q9*Q10/2+Q11","v":-7926738537434964},"C",{"$f":"SQRT(ABS(S14))","v":256141640835482.44}]
[null,null,null,null,null,null,null,null,null,null,null,"U2 <",{"$f":"O16/N10","v":5546.6922373869038},null,{"$f":"P$14-O10","v":597496.79092002066},null,{"$f":"IF(S16>0,S16^(1/3),-((-S16)^(1/3)))","v":201512.53385631775},"S1",{"$f":"(-Q15+S15)","v":8182880178270446}]
[null,null,null,null,null,null,null,null,null,null,null,"UL <",{"$f":"O17/N11","v":29682.749150520809},null,{"$f":"P$14-O11","v":593654.98301041615},null,{"$f":"IF(S17>0,S17^(1/3),-((-S17)^(1/3)))","v":197216.41206474937},"S2",{"$f":"(-Q15-S15)","v":7670596896599482}]
[null,null,null,null,"0","1","2","L"]
[null,null,null,"P",{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector 2:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-G12","v":750},{"$f":"G19","v":107.72128060263655},{"$f":"M24*N24","v":80790.960451977415},{"$f":"O24-O25-O26-O27","v":7344.6327683615855}]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F14","v":30},{"$f":"F19","v":883.86691776522309},{"$f":"M25*N25","v":26516.007532956693},{"$f":"(O24)*(-O25)+(O24-O25)*(-O26-O27)+(-O26)*(-O27)","v":-4150788229.5778513},{"$f":"P25/P24/3","v":-188381.92734237932},"a"]
[null,null,null,null,null,null,null,null,null,null,null,"Q2 >",{"$f":"G14","v":250},{"$f":"G19","v":107.72128060263655},{"$f":"M26*N26","v":26930.320150659139},{"$f":"(O24-O25)*(-O26)*(-O27)+(-O26-O27)*(O24)*(-O25)","v":129769489898400.7},{"$f":"P26/P24/3","v":5889538387.6966438},"b"]
[null,null,"z","U","0","1","2","L",null,null,null,"QL >",{"$f":"H14","v":1000},{"$f":"H19","v":20},{"$f":"M27*N27","v":20000},{"$f":"(O24)*(-O25)*(-O26)*(-O27)","v":-1.1538315682837663E+18},{"$f":"P27/P24/2","v":-78549302917779.438},"c"]
[null,null,0,"0",{"$f":"-E12+((O8-O14)+(O24-O30)-(O41-O45))/E19","v":-643139.16478631005},{"$f":"M14","v":794.28436643152884},{"$f":"M30","v":5693.5037222123538},{"$f":"-H12","v":8766},null,null,null,null,null,"^ P"]
[null,null,{"$f":"P14","v":613654.98301041615},"1",null,{"$f":"M15","v":644.28436643152895},{"$f":"M16","v":5546.6922373869038},{"$f":"M17","v":29682.749150520809},null,null,null,null,null,null,"pu","z"]
[null,null,{"$f":"P30","v":532520.55162061518},"2",null,{"$f":"M31","v":572.48951614463044},{"$f":"M32","v":4693.5037222123538},{"$f":"M33","v":25626.027581030758},null,null,null,"Z  <",{"$f":"O30/N24","v":5693.5037222123538},null,{"$f":"$P$30+O24","v":613311.51207259262},{"$f":"-Q25+Q32+Q33","v":532520.55162061518},{"$f":"-Q25*Q25+Q26","v":-29598212161.532841},"B   ",{"$f":"Q30^3+Q31^2","v":7.6041040078391895E+28}]
[null,null,{"$f":"P45","v":69074.857286910934},"L",null,{"$f":"M46","v":58.150744075318954},{"$f":"M47","v":291.23687446415556},{"$f":"M45","v":-10219.742864345546},null,null,null,"U1 <",{"$f":"O31/N25","v":572.48951614463044},null,{"$f":"$P$30-O25","v":506004.54408765846},null,{"$f":"Q25^3-3*Q25*Q26/2+Q27","v":-5099576259480375},"C",{"$f":"SQRT(ABS(S30))","v":275755399001346.66}]
[null,null,null,null,null,null,null,null,null,null,null,"U2 <",{"$f":"O32/N26","v":4693.5037222123538},null,{"$f":"$P$30-O26","v":505590.23146995605},null,{"$f":"IF(S32>0,S32^(1/3),-((-S32)^(1/3)))","v":175173.50583416963},"S1",{"$f":"(-Q31+S31)","v":5375331658481722}]
[null,null,null,null,null,null,null,null,null,null,null,"UL <",{"$f":"O33/N27","v":25626.027581030758},null,{"$f":"$P$30-O27","v":512520.55162061518},null,{"$f":"IF(S33>0,S33^(1/3),-((-S33)^(1/3)))","v":168965.11844406629},"S2",{"$f":"(-Q31-S31)","v":4823820860479028}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector L:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Leisure","p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-H15","v":-6766},{"$f":"-H19","v":-20},{"$f":"M41*N41","v":135320},null,{"$f":"O41-O42-O43","v":79940.213433772733},"a"]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F15","v":20},{"$f":"F19","v":883.86691776522309},{"$f":"M42*N42","v":17677.338355304462},null,{"$f":"-O41*O42-O41*O43+O42*O43","v":-6827513784.2940464},"b"]
[null,null,null,null,null,null,null,null,null,null,null,"Q2 >",{"$f":"G15","v":350},{"$f":"G19","v":107.72128060263655},{"$f":"M43*N43","v":37702.448210922797},null,{"$f":"O41*O42*O43","v":90187929328287.781},"c"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"^ P","pu","z"]
[null,null,null,null,null,null,null,null,null,null,null,"Z  <",{"$f":"O45/N41","v":-10219.742864345546},null,{"$f":"P$45+O41","v":204394.85728691093},{"$f":"(-Q42+SQRT(Q42^2-4*Q41*Q43))/(2*Q41)","v":69074.857286910934}]
[null,null,null,null,null,null,null,null,null,null,null,"U1 <",{"$f":"O46/N42","v":58.150744075318954},null,{"$f":"P$45-O42","v":51397.518931606472}]
[null,null,null,null,null,null,null,null,null,null,null,"U2 <",{"$f":"O47/N43","v":291.23687446415556},null,{"$f":"P$45-O43","v":31372.409075988136}]

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

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

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