{"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":9,"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":132,"n_cols":47,"rows_kept":132,"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,null,null,null,null,{"$f":"-SUM(AL6:AL11)","v":-2265.7219623354422},{"$f":"-SUM(AM6:AM11)","v":-19147.59402731929},{"$f":"-SUM(AN6:AN11)","v":-86639.005280995014},{"$f":"-SUM(AO6:AO11)","v":-2604.248569086008},{"$f":"-SUM(AP6:AP11)","v":-150858.82143023828}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"U","0","1",2,3,"L","N","t","Z",null,"Z"]
[null,null,null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"0",null,{"$f":"SIGN(AL6)","v":1},1,1,0,0,"0",null,null,null,null,null,null,null,"0",null,709.02212843395512,5415.7969561522514,22353.652590158701,876,8766,"0",{"$f":"AC21+AR21","v":-1710466.9485360915},null,{"$f":"Utility!F37","v":-1747827.2771790111},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W6-V7","v":6},"1",{"$f":"-SUM(W7:AA7)","v":-5},1,1,1,{"$f":"SIGN(AO7)","v":1},1,"1",{"$f":"1/(1-V7)","v":0.16666666666666666},null,null,null,null,null,null,"1",null,579.02212843395512,5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1",{"$f":"AL6","v":709.02212843395512},null,{"$f":"Utility!G37","v":709.02212843395512},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X6-V8","v":6},"2",{"$f":"-SUM(W8:AA8)","v":-5},1,1,1,1,1,"2",{"$f":"1/(1-V8)","v":0.16666666666666666},null,null,null,null,null,"Spatial Parameters,","2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2",{"$f":"AM6","v":5415.7969561522514},null,{"$f":"Utility!H37","v":5283.7043474656111},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y6-V9","v":6},"3",{"$f":"-SUM(W9:AA9)","v":-5},1,1,1,1,1,"3",{"$f":"1/(1-V9)","v":0.16666666666666666},null,null,null,null,null,"i.e.: production and","3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3",{"$f":"AN6","v":22353.652590158701},null,{"$f":"Utility!I37","v":22353.652590158701},"3"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,null,null,{"$f":"Z10-V10","v":3},"L",{"$f":"-SUM(W10:Y10)-AA10","v":-4},1,1,1,-1,1,"L",{"$f":"1/(1-V10)","v":0.2},null,null,null,null,null,"utility tradeoffs >","L",null,17.851231892016948,130.87095678822328,641.86273321452472,{"$f":"Zl","v":-865.61785917532063},3337.273201326117,"L",{"$f":"M59","v":-865.61785917532063},"ZL",{"$f":"Utility!J41","v":-863.24504473090894},"L"]
[null,null,null,null,{"$f":"-E78","v":-0.10431852168918909},null,{"$f":"(1-1/NPV)/Term","v":-0.13801056002496651},null,1,0.1,0.33333333333333331,1,1,1,null,"< V",null,null,null,{"$f":"AA11-V11","v":2},"N",{"$f":"-SUM(W11:Y11)","v":-3},1,1,1,0,-1,"N",{"$f":"1/(1-V11)","v":0.25},null,null,null,null,null,null,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,0,{"$f":"Zn","v":-8769.1460296025816},"N",{"$f":"N59","v":-8769.1460296025816},"ZN",{"$f":"Utility!K42","v":-8725.9401023568425},"N"]
[null,null,null,null,{"$f":"-GPE!D26","v":-0.1},null,{"$f":"IState!F14","v":-0.13553101428571446},null,"0","1",2,3,"L","N",null,null,null,null,null,"h",null,"-N",null,null,null,null,null,null,"1/(N + 1)"]
[]
[]
[null,null,null,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,null,null,"───"]
[null,null,null,null,{"$f":"-E19-SUM(E22:E26)","v":-482434.71545343328},null,{"$f":"-G19-SUM(G22:G26)","v":364659.60516747757},null,{"$f":"-I19-SUM(I21:I26)","v":0},9.5212726591853425E-13,0,-4.5474735088646412E-13,0,0,null,"< Markets",null,null,null,{"$f":"Iota*Kappa+Nu*Gamma","v":0},null,{"$f":"V0*I16","v":0},{"$f":"J11*J16","v":9.5212726591853427E-14},{"$f":"K11*K16","v":0},-4.5474735088646412E-13,0,0,null," < Market",null,null,null,null,null,{"$f":"-AI69","v":18868180.151562303},"U",{"$f":"SUM(V72:V76)","v":-7157438.7492916714},{"$f":"SUM(AL7:AL11)","v":1556.6998339014867},{"$f":"SUM(AM7:AM11)","v":13731.797071167037},{"$f":"SUM(AN7:AN11)","v":64285.352690836313},{"$f":"SUM(AO7:AO9)","v":2593.8664282613286},{"$f":"SUM(AP7:AP10)","v":150861.96745984087}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,"    Pressure",null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,0,null,0,null,{"$f":"I29+I39+I49","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"Iota*E19+Nu*G19","v":0},null,{"$f":"V0*I19","v":0},{"$f":"J$11*J19","v":0},{"$f":"K$11*K19","v":0},{"$f":"L$11*L19","v":0},{"$f":"M$11*M19","v":0},{"$f":"N$11*N19","v":0},null,null,null,null,null,null,null,{"$f":"AI69+T19","v":-18868180.151562303},null,{"$f":"V69+V19","v":8867938.1465507932},{"$f":"AL4+W19","v":-2265.7219623354422},{"$f":"AM4+X19","v":-19147.59402731929},{"$f":"AN4+Y19","v":-86639.005280995014},{"$f":"AO4+Z19","v":-2604.248569086008},{"$f":"AP4+AA19","v":-150858.82143023828}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,"e","E","0","1",2,3,"L","N",null,"Y",null,null,null,null,null," u + e","m","0","1",2,3,"L","N",null,"l",null,"(u + e)/h"]
[null,null,null,"0",null,"0",null,"0",{"$f":"I31+I41+I51","v":309552.4676306927},-1004.0482350705638,-2529.5258819266674,-3214.2712536350459,-876,-8766,0,null,null,null,null,{"$f":"Iota*E21+Nu*G21","v":0},"0",{"$f":"V0*I21","v":309552.4676306927},{"$f":"J$11*J21","v":-100.40482350705639},-843.17529397555575,-3214.2712536350459,-876,-8766,"0",{"$f":"V53","v":-309552.46763069264},null,{"$f":"-GPE!F14","v":-309552.4676306927},null,null,null,{"$f":"AI71+T19","v":0},"0",{"$f":"AR21","v":-1400914.480905399},{"$f":"AR22","v":608.59161639329113},{"$f":"AR23","v":4572.5929892572676},{"$f":"AR24","v":19139.351605521708},{"$f":"AO6+Z21","v":0},0,"0",{"$f":"-W63*AR22-X63*AR23-Y63*AR24-Z63*AR25-AA63*AR26","v":-1400914.480905399},null,null,"0"]
[null,null,null,"1",{"$f":"E32","v":171139.89636572869},"1",null,"1",-82996.402423236315,295.45684524520829,686.91837312835878,780.84672504393347,18.046899671090916,527.16202797262576,1,null,null,null,null,{"$f":"Iota*E22+G$11*G22","v":-17853.060990913844},"1",-82996.402423236315,29.54568452452083,228.97279104278624,780.84672504393347,18.046899671090916,527.16202797262576,"1",{"$f":"AR7-AR22","v":100.43051204066398},null,null,null,null,null,{"$f":"AI72+T22","v":7069674.6241356917},"1",{"$f":"V72+V22","v":-2768913.4898256399},{"$f":"AL7+W22","v":608.567812958476},5352.6498358219314,24789.247313278211,1015.6526638587155,56841.496020319442,"1",{"$f":"AR7*AC32","v":608.59161639329113},null,{"$f":"AI22/T7","v":1178279.1040226154},"1"]
[null,null,"Monetary","2",{"$f":"E33","v":177023.98622699545},"2",null,"2",-78556.657862266846,262.18799554658648,416.46664079721586,748.99080042247874,31.00621225580479,687.37904387733488,2,"< Physical",null,null,"Dividends > ",-18466.880546727534,"2",-78556.657862266846,26.218799554658649,138.82221359907194,748.99080042247874,31.00621225580479,687.37904387733488,"2",{"$f":"AR8-AR23","v":843.20396689498375},"  < Production",null,null,"U + E",">",{"$f":"AI73+T23","v":6039246.2507030014},"2",{"$f":"V73+V23","v":-2365332.7323332601},519.8690197237388,4572.5265610646829,21176.108890887372,867.61093645257324,48556.277755015653,"2",{"$f":"AR8*AC33","v":4572.5929892572676},null,{"$f":"AI23/T8","v":1006541.0417838335},"2"]
[null,null,"Stocks >","3",{"$f":"E34","v":134270.83286070911},"3",null,"3",-65221.555870353448,196.57625818092336,517.20725736815007,485.43092299622583,24.49256858061856,543.84228800194364,3,"    Stocks",null,null,null,-14006.934790005367,"3",-65221.555870353448,19.657625818092338,172.40241912271668,485.43092299622583,24.49256858061856,543.84228800194364,"3",{"$f":"AR9-AR24","v":3214.3009846369932},null,null,null,null,null,{"$f":"AI74+T24","v":5458278.7627482349},"3",{"$f":"V74+V24","v":-2137791.6111408016},469.86118554597232,4132.6174350097999,19139.083513154928,784.14850845755393,43885.303843031572,"3",{"$f":"AR9*AC34","v":19139.351605521708},null,{"$f":"AI24/T9","v":909713.12712470582},"3"]
[null,null,null,"L",null,"L",{"$f":"G35+G45+G55","v":-323746.66541330388},"L",-61079.672441567178,199.83984552083888,605.71145320929929,899.23110617451891,802.45431949248564,197.33824989856083,"L",null,null,null,null,44680.45859990552,"L",-61079.672441567178,19.983984552083889,201.9038177364331,899.23110617451891,802.45431949248564,197.33824989856083,"L",{"$f":"AR10-AR25","v":-802.45610045458568}," <","YL = - Leisure",null,null,null,{"$f":"AI75+T25","v":219783.44469374462},"L",{"$f":"V75+V25","v":-137716.17432522564},37.835216444100837,332.77477452465638,1541.0938393890438,{"$f":"AR25","v":-63.161758720734902},{"$f":"AP10+AA25","v":3534.6114512246777},"L",{"$f":"AR10*AC35","v":-63.161758720734902},null,{"$f":"AI25/T10","v":73261.148231248211},"L"]
[null,null,null,"N",null,"N",{"$f":"G36+G46+G56","v":-40912.939754173683},"N",-21698.179033268898,49.987290577005794,303.22215742364301,299.77169899788953,0,6810.2783902495339,"N",null,null,null,null,5646.4177277412255,"N",-21698.179033268898,4.9987290577005794,101.07405247454767,299.77169899788953,0,6810.2783902495339,"N",{"$f":"AR11-AR26","v":-6810.3313992991134}," <","YN = - Leisure",null,null,null,{"$f":"AI76+T26","v":81197.069281626304},"N",{"$f":"V76+V26","v":-57237.209297436544},20.971422736255025,184.40375872152353,854.0903877618083,{"$f":"AO11+Z26","v":0},{"$f":"AR26","v":-1958.814630303468},"N",{"$f":"AR11*AC36","v":-1958.814630303468},null,{"$f":"AI26/T11","v":40598.534640813152},"N"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l"]
[]
[null,null,null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,3,"L","N",null,null,null,null,null,"w","W","0","1",2,3,"L","N",null," l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,null,null,"z = pl",null,"q = P0*Q"]
[null,null,null,"0",0,"0",0,"0",103184.15587689757,-334.74321195940439,-843.19102023204005,-1071.4288596774331,-292,-2922,0,null,null,null,null,null,"0",{"$f":"-AC21/AR21","v":-0.22096457124965369},{"$f":"-AC22/AR22","v":-0.16502118881598693},{"$f":"-AC23/AR23","v":-0.1844038970614672},{"$f":"-AC24/AR24","v":-0.16794199985905828},null,null,"0",{"$f":"AR21/Z0","v":0.8190245839619269},null,null,null,null,null,null,"0",null,null,null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",171139.89636572869,"1",null,"1",-27665.3966729639,98.511745396592431,228.97759182092528,260.28282533716293,6.0154409274037288,175.71598687332448,1,null,null,null,null,{"$f":"W31-V32","v":-1.5151758803047422E-2},"1",{"$f":"-SUM(W32:AA32)","v":-0.14986943001293951},{"$f":"W22/AL22","v":4.8549535311255117E-2},4.2777465006288068E-2,3.1499412433780419E-2,1.7768771070344348E-2,9.2742461912715714E-3,"1",{"$f":"(1-W32)*(1-X32)*(1-Y32)*(1-Z32)*(1-AA32)","v":0.85835348712953596},null,null,null,null,null,{"$f":"T22/T32","v":1178283.0774288143},"1",{"$f":"V22/V32","v":553791.4064000278},null,null,null,null,null,"1",{"$f":"AR55*AR22","v":1178298.4470701681},null,{"$f":"P0*AK32","v":1178293.7419795778},"1"]
[null,null,null,"2",177023.98622699545,"2",null,"2",-26185.510783050813,87.414283297573917,138.81990739321407,249.66442515317107,10.335346511872803,229.12815879590238,2,null,null,"    E    ",">",{"$f":"X31-V33","v":-1.8346945374177692E-2},"2",{"$f":"-SUM(W33:AA33)","v":-0.16605695168728951},5.0433471816788505E-2,3.036006718498932E-2,3.5369614138355175E-2,3.5737461289481687E-2,1.4156337257674814E-2,"2",{"$f":"(1-W33)*(1-X33)*(1-Y33)*(1-Z33)*(1-AA33)","v":0.84430657690423228},null,null,null,null,null,{"$f":"T23/T33","v":1006537.0648957534},"2",{"$f":"V23/V33","v":473070.5764742748},null,null,null,null,null,"2",{"$f":"AR56*AR23","v":1006558.7121855016},null,{"$f":"P0*AK33","v":1006545.2322524182},"2"]
[null,null,null,"3",134270.83286070911,"3",null,"3",-21740.494826252841,65.537415268128953,172.40621834216574,161.80981054325039,8.1641334612112946,181.28151963956324,3,null,null,"    U + E ",null,{"$f":"Y31-V34","v":-1.5397127516088099E-2},"3",{"$f":"-SUM(W34:AA34)","v":-0.15254487234297018},4.183709236431276E-2,4.171748821030366E-2,2.5363331669594993E-2,3.1234604563357842E-2,1.2392355535400922E-2,"3",{"$f":"(1-W34)*(1-X34)*(1-Y34)*(1-Z34)*(1-AA34)","v":0.85620690078845973},null,null,null,null,null,{"$f":"T24/T34","v":909710.90389229078},"3",{"$f":"V24/V34","v":427556.52726047917},null,null,null,null,null,"3",909727.82199954207,null,{"$f":"P0*AK34","v":909705.66641410789},"3"]
[null,null,null,"L",null,"L",-107934.32204974248,"L",-20359.955775884064,66.620410765889488,201.90865934069581,299.74689246396815,267.48507909951218,65.772416913993212,"L",null,null,null,null,{"$f":"Z35-V35","v":0.60987115127590075},"L",{"$f":"-SUM(W35:Y35)-AA35","v":-1.7742449913170448},{"$f":"W25/AL25","v":0.52818475563920653},0.60672813323917785,0.58350184991396303,{"$f":"(AO6+AC25)/AR25","v":-1.1643738400411441},{"$f":"AA25/AP25","v":5.583025252469738E-2},"L",{"$f":"(1-W35)*(1-X35)*(1-Y35)*(1-AA35)","v":7.2967254604600573E-2},null,null,null,null,null,{"$f":"T25/T35","v":73262.128412584061},"L",{"$f":"V25/V35","v":34425.726289483253},null,null,null,null,null,"L",73275.900266226527,null,{"$f":"P0*AK35","v":73247.106006370683},"L"]
[null,null,null,"N",null,"N",-13645.416791560598,"N",-7232.797818745933,16.659357231219762,101.07864333503927,99.924906179880722,0,2270.1019177772164,"N",null,null,null,null,{"$f":"AA36-V36","v":0.13906150271717976},"N",{"$f":"-SUM(W36:Y36)","v":-1.137455414242083},0.23835908133494751,0.54811275635213152,0.35098357655500378,null,{"$f":"(AP6+AC26)/AR26","v":-0.9983939115249032},"N",{"$f":"(1-W36)*(1-X36)*(1-Y36)*(1-Z36)","v":0.22337575673742563},null,null,null,null,null,{"$f":"T26/T36","v":40603.744511698438},"N",{"$f":"V26/V36","v":19076.069937850687},null,null,null,null,null,"N",40604.747865391866,null,{"$f":"P0*AK36","v":40587.870395912105},"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y)/l"]
[]
[null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"T41-V39","v":-8867940.3795528412},null,{"$f":"-SUM(W39:AA39)","v":8867940.3795528412},{"$f":"-SUM(W41:W46)","v":-2061711.7127621432},{"$f":"-SUM(X41:X46)","v":-1980990.8828363905},{"$f":"-SUM(Y41:Y46)","v":-1935476.8336225946},{"$f":"-SUM(Z41:Z46)","v":-1419992.7838452985},{"$f":"-SUM(AA41:AA46)","v":-1469768.1664864144},null,null,null,null,null,null,null,{"$f":"AI41-AK39","v":-18868180.1515623},null,{"$f":"-SUM(AL39:AP39)","v":18868180.1515623},{"$f":"-SUM(AL41:AL46)","v":-4386679.9965699548},{"$f":"-SUM(AM41:AM46)","v":-4214933.9840368945},{"$f":"-SUM(AN41:AN46)","v":-4118107.8230334315},{"$f":"-SUM(AO41:AO46)","v":-3021268.9178042747},{"$f":"-SUM(AP41:AP46)","v":-3127189.430117744},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,3,"L","N",null,null,null,null,null,"hQ","HQ","0","1",2,3,"L","N",null,null,null,null,null,null,null,"hb","Hb","0","1",2,3,"L","N",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",null,"0",103184.15587689757,-334.69590693805736,-843.17606141059889,-1071.4238304598582,-292,-2922,0,null,null,null,null,{"$f":"V41-V41","v":0},"0",{"$f":"-V39-SUM(V42:V46)","v":-1400916.7139074476},{"$f":"W6*AK32","v":553791.4064000278},{"$f":"X6*AK33","v":473070.5764742748},{"$f":"Y6*AK34","v":427556.52726047917},{"$f":"Z6*AK35","v":0},{"$f":"AA6*AK36","v":0},"0",null,null,null,null,null,null,{"$f":"AK41-AK41","v":0},"0",{"$f":"-AK39-SUM(AK42:AK46)","v":-2980665.1732925773},{"$f":"W6*AI32","v":1178283.0774288143},{"$f":"X6*AI33","v":1006537.0648957534},{"$f":"Y6*AI34","v":909710.90389229078},{"$f":"Z6*AI35","v":0},{"$f":"AA6*AI36","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-27665.466412366623,98.490774602803896,228.9730338994236,260.28225079448458,6.015630273264339,175.7206025544281,1,null,null,null,null,{"$f":"T7*$AK32","v":3322748.438400167},"1",{"$f":"V7*$AK32","v":-2768957.0320001389},553791.4064000278,553791.4064000278,553791.4064000278,553791.4064000278,553791.4064000278,"1",null,null,null,null,null,null,{"$f":"T7*$AI32","v":7069698.464572886},"1",{"$f":"V7*$AI32","v":-5891415.387144071},1178283.0774288143,1178283.0774288143,1178283.0774288143,1178283.0774288143,1178283.0774288143,"1",null,null,{"$f":"(AK72+AK104)/V7","v":1178278.8271920518},"1"]
[null,null,null,null,null,"2",null,"2",-26185.551751048177,87.401299749856037,138.82205779860385,249.66361077482668,10.33540313313325,229.12637018656048,2,null,null,null,null,{"$f":"T8*$AK33","v":2838423.4588456489},"2",-2365352.8823713739,473070.5764742748,473070.5764742748,473070.5764742748,473070.5764742748,473070.5764742748,"2",null,null,null,null,null,null,{"$f":"T8*$AI33","v":6039222.3893745206},"2",-5032685.3244787669,1006537.0648957534,1006537.0648957534,1006537.0648957534,1006537.0648957534,1006537.0648957534,"2",null,null,{"$f":"(AK73+AK105)/V8","v":1006539.1178599463},"2"]
[null,null,null,null,null,"3",null,"3",-21740.51838819011,65.527327551437224,172.40262175422541,161.81030074988269,8.1641887270213118,181.28077603257964,3,null,null,null,null,{"$f":"T9*$AK34","v":2565339.1635628752},"3",-2137782.6363023957,427556.52726047917,427556.52726047917,427556.52726047917,427556.52726047917,427556.52726047917,"3",null,null,null,null,null,null,{"$f":"T9*$AI34","v":5458265.4233537447},"3",-4548554.5194614539,909710.90389229078,909710.90389229078,909710.90389229078,909710.90389229078,909710.90389229078,"3",null,null,{"$f":"(AK74+AK106)/V9","v":909711.8066716243},"3"]
[null,null,null,"     System State",null,"L",-107917.78068088029,"L",-20359.891798192792,66.614993983131455,201.90405351885261,299.7437517416995,267.484777866581,65.779305868392271,"L",null,null,null,null,{"$f":"T10*$AK35","v":103277.17886844976},"L",-137702.90515793301,34425.726289483253,34425.726289483253,34425.726289483253,-34425.726289483253,34425.726289483253,"L",null,null,null,null,null,null,{"$f":"T10*$AI35","v":219786.38523775217},"L",-293048.51365033624,73262.128412584061,73262.128412584061,73262.128412584061,-73262.128412584061,73262.128412584061,"L",null,null,{"$f":"(AK75+AK107)/V10","v":73258.712285736256},"L"]
[null,null,null,"     at time = t >",null,"N",-13638.608722399002,"N",-7232.7275270998625,16.661511050828114,101.07429443949327,99.92391639896492,0,2270.0929453580384,"N",null,null,null,null,{"$f":"T11*$AK36","v":38152.139875701374},"N",-57228.209813552065,19076.069937850687,19076.069937850687,19076.069937850687,0,-19076.069937850687,"N",null,null,null,null,null,null,{"$f":"T11*$AI36","v":81207.489023396876},"N",-121811.23353509532,40603.744511698438,40603.744511698438,40603.744511698438,0,-40603.744511698438,"N",null,null,{"$f":"(AK76+AK108)/V11","v":40597.210227559954},"N"]
[]
[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,0,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(T42:T46)","v":8867940.379552843},"Q ",{"$f":"SUM(V42:V46)","v":-7467023.6656453935},{"$f":"SUM(W42:W46)","v":1507920.3063621155},{"$f":"SUM(X42:X46)","v":1507920.3063621155},{"$f":"SUM(Y42:Y46)","v":1507920.3063621155},{"$f":"SUM(Z42:Z44)","v":1454418.5101347817},{"$f":"SUM(AA42:AA45)","v":1488844.236424265}]
[null,null,null,null,null,null,null,"C",0,1,2,3,"L","N",null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"0",null,"0",103184.15587689757,-334.609116173102,-843.15880028402842,-1071.4185634977543,-292,-2922,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,"1",null,"1",-27665.53933790579,98.454325245811944,228.96774740800998,260.28164891228596,6.0158284704228473,175.72543854487321,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S/D Schedules >",{"$f":"AI39/AI19","v":0.99999999999999978},null,{"$f":"AK39/AK19","v":2.1276851326371875},{"$f":"AL39/AL19","v":1936.1069316944295},220.12864791383899,47.531799443879038,1160.130777710142,20.729244736701403,null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,"2",null,"2",-26185.595328167856,87.372412499156525,138.82467560539797,249.66276449448105,10.335462610798734,229.12451489487199,2,null,null,null,null,{"$f":"-T103","v":-4.4408920985006262E-16},"Yt",{"$f":"-V103","v":-309552.46763069264},{"$f":"AC22","v":100.43051204066398},{"$f":"AC23","v":843.20396689498375},{"$f":"AC24","v":3214.3009846369932},{"$f":"AO6","v":876},{"$f":"AP6","v":8766},null," < Output",null,null,null,null,null,null,"c    Hb/m","0","1",2,3,"L","N",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"3",null,"3",-21740.542655910493,65.511515361357198,172.39841727175897,161.81081170309278,8.164246392385957,181.27999232980079,3,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AK41/AK21","v":2.1276567655765817},1936.0816772529618,220.12391377506935,47.530915500284706,null,null,"0",null,null,null,"0"]
[null,null,null,null,null,"L",-107894.56268268112,"L",-20359.824867490319,66.604440771817934,201.89874034975091,299.74046196885126,267.48446252639241,65.786527116175378,"L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI42/AI22","v":1.0000033722113764},"1",2.1276993336166155,1936.1574048761124,220.13079756185505,47.532023160609398,{"$f":"AO42/AO22","v":1160.1240457069503},20.729276319673342,"1",{"$f":"AL52","v":1936.1069316944295},null,{"$f":"(AR55*AR7*AR72)^AC7","v":1178278.4800923872},"1"]
[null,null,null,null,null,"N",-13628.914240214088,"N",-7232.6536874231024,16.666422294957922,101.06921964911049,99.922876419043874,0,2270.0835271142782,"N",null,null,null,null,{"$f":"T53+T16","v":-4.4408920985006262E-16},"S",{"$f":"-GPE!F14","v":-309552.4676306927},{"$f":"W53+W16","v":100.43051204066408},{"$f":"X53+X16","v":843.20396689498375},3214.3009846369928,{"$f":"Z53+Z16+AC25","v":73.54389954541432},{"$f":"AA53+AA16+AC26","v":1955.6686007008866},null," < Supply",null,null,null,null,"Values of > ",0.99999604895586469,"2",2.1276859934688015,1936.1358855940919,220.12711166436347,47.531728802589051,1160.1249161418039,20.729287981548019,"2",{"$f":"AM52","v":220.12864791383899},null,{"$f":"(AR56*AR8*AR73)^AC8","v":1006540.0494157766},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,"Marginal Product   ",0.99999755611703434,"3",2.1276884499673865,1936.1269495696247,220.12947440660776,47.531581293692369,1160.1257849507642,20.729283478271764,"3",{"$f":"AN52","v":47.531799443879038},null,{"$f":"(AR57*AR9*AR74)^AC9","v":909712.62249607698},"3"]
[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,1.0000133792789154,"L",2.1279164563363722,1936.3475433218221,220.15529427443374,47.539044372293603,1159.9127367004965,20.727067012471792,"L",{"$f":"-AO52","v":-1160.130777710142},null,{"$f":"(AR58*AR10*AR75)^AC10","v":73260.592381264083},"L"]
[null,null,null,null,null,null,0,null,null,null,null,null,-865.61785917532063,-8769.1460296025816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0001283265746259,"N",2.1281826111069817,1936.1463941835191,220.18935401970842,47.540336589084937,null,{"$f":"AP46/AP26","v":20.728732511768065},"N",{"$f":"-AP52","v":-20.729244736701403},null,{"$f":"(AR59*AR11*AR76)^AC11","v":40599.173093416313},"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!J41","v":-863.24504473090894},{"$f":"Utility!K42","v":-8725.9401023568425}]
[null,null,null,null,null,null,0,"0"]
[null,null,null,null,null,null,null,"1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/GPE!F26","v":0.5},null,{"$f":"1","v":1},{"$f":"AL62/$AK62","v":934.51996791474289},{"$f":"AM62/$AK62","v":106.90793884306318},{"$f":"AN62/$AK62","v":22.941557151144686},{"$f":"AO62/$AK62","v":559.29649767444755},{"$f":"AP62/$AK62","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!F26","v":2},{"$f":"GPE!G26","v":1869.0399358294858},{"$f":"GPE!H26","v":213.81587768612636},{"$f":"GPE!I26","v":45.883114302289371},{"$f":"GPE!J26","v":1118.5929953488951},{"$f":"GPE!K26","v":20}]
[null,null,null,null,null,null,null,"2",null,null,null,null,null,null,null,null,null,null,"Currency > ",{"$f":"T39/AI39","v":0.46999447261576888},"Y",{"$f":"V49/(AK16+V56)","v":1.0000043456222307},909.95877907527972,103.45936185007763,22.339674713176105,545.25488447466046,9.7426205168782332,null," <Values",null,null,null,null,"Prices > ",{"$f":"P0*T63","v":1.0000002518062272},"P ",{"$f":"AK39/(V69+V19)","v":2.1276851326371875},{"$f":"P0*W63","v":1936.1057655511597},{"$f":"P0*X63","v":220.12894604054119},{"$f":"P0*Y63","v":47.531793755175727},{"$f":"P0*Z63","v":1160.1307111945423},{"$f":"P0*AA63","v":20.729228826687848}]
[null,null,null,null,null,null,null,"3",null,null,null,null,null,null,null,null,null,"Value",null,"G/$",null,"0","1",2,3,"L","N",null,"    G/unit",null,null,null,"$/unit ",null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,"Maturing",null,{"$f":"3*G55/Term","v":-51214.031870806786},"L"]
[null,null,null,null,"   Principal >",null,{"$f":"3*G56/Term","v":-6469.2013286676602},"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71-V69","v":-8867938.1465507932},null,{"$f":"-SUM(W69:AA69)","v":8867938.1465507932},{"$f":"W$63*AL4","v":-2061713.5905708058},{"$f":"X$63*AM4","v":-1980997.8590308116},{"$f":"Y$63*AN4","v":-1935487.1954505753},{"$f":"Z$63*AO4","v":-1419979.2526802912},{"$f":"AA$63*AP4","v":-1469760.2488183093},null,null,null,null,null,null,null,{"$f":"AI71-AK69","v":-18868180.151562303},null,{"$f":"-SUM(AL69:AP69)","v":18868180.151562303},{"$f":"AL$63*AL4","v":-4386677.3544135373},{"$f":"AM$63*AM4","v":-4214939.6924459571},{"$f":"AN$63*AN4","v":-4118107.3301698356},{"$f":"AO$63*AO4","v":-3021268.7445811196},{"$f":"AP$63*AP4","v":-3127187.02995185},null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"¡","YU","0","1",2,3,"L","N",null,null,null,null,null,null,null,"u","PU","0","1",2,3,"L","N",null,"PU",null,"u/(h - w)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V71-V71","v":0},"0",{"$f":"-V69-SUM(V72:V76)","v":-1710499.3972591218},{"$f":"W$63*AL6","v":645180.91032711801},560314.89699310472,499373.32751549187,477643.27879980259,85403.811450954585,"0",null,null,null,null,null,null,{"$f":"AK71-AK71","v":0},"0",{"$f":"-AK69-SUM(AK72:AK76)","v":-3639404.1369331088},{"$f":"AL$63*AL6","v":1372741.8307643353},1192173.6759273661,1062509.2045902731,1016274.5030064191,181712.41989474566,"0",null,null,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W71-V72","v":3331097.9977295212},"1",{"$f":"-SUM(W72:AA72)","v":-2685917.0874024034},526886.26904733165,530092.35737874196,536339.8595247796,543949.41570337862,548649.18574817141,"1",null,null,null,null,null,null,{"$f":"AL71-AK72","v":7087527.6851266054},"1",{"$f":"-SUM(AL72:AP72)","v":-5714785.8543622699},1121048.0812426845,1127869.6277193481,1141162.3451515913,1157353.0846987637,1167352.715549883,"1",{"$f":"AL72*AM72*AN72*AO72*AP72","v":1.9493891553203917E+30},null,{"$f":"AR55*AR22","v":1178298.4470701681},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X71-V73","v":2847090.971464098},"2",{"$f":"-SUM(W73:AA73)","v":-2286776.0744709931},449201.35163529922,458708.222420707,456335.17346862075,456162.81224286417,466368.51470350218,"2","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AM71-AK73","v":6057713.1312497286},"2",{"$f":"-SUM(AL73:AP73)","v":-4865539.4553223625},955759.03743495548,975986.66506297037,970937.56408859638,970570.8336711108,992285.35506472923,"2",{"$f":"AL73*AM73*AN73*AO73*AP73","v":8.7226293593283109E+29},null,{"$f":"AR56*AR23","v":1006558.7121855016},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y71-V74","v":2571943.3827859401},"3",{"$f":"-SUM(W74:AA74)","v":-2072570.0552704483},409666.68154532643,409721.3183327727,416716.5310767403,414206.11173808802,422259.41257752082,"3","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AN71-AK74","v":5472285.6975382399},"3",{"$f":"-SUM(AL74:AP74)","v":-4409776.4929479668},871641.70766080427,871757.95754114876,886641.56769612292,881300.18579258746,898435.07425730326,"3",{"$f":"AL74*AM74*AN74*AO74*AP74","v":5.3344858952401129E+29},null,{"$f":"AR57*AR24","v":909727.82199954207},"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z71+Z75-V75","v":82297.414879618664},"L",{"$f":"-SUM(W75:Y75)-AA75","v":-76636.50188365845},16243.885177449438,13539.825674018666,14339.004670522618,-471982.36580384237,32513.786361667731,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AO71+AO75-AK75","v":175102.98609383911},"L",{"$f":"-SUM(AL75:AN75)-AP75","v":-163058.34567518189},34561.872988324751,28808.485785108802,30508.88705428617,-1004229.8625877618,69179.099847462188,"L",{"$f":"AL75*AM75*AN75*AP75","v":2.101449575200288E+18},null,{"$f":"AR58*AR25","v":73275.900266226527},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71+AA76-V76","v":35508.37969161482},"N",{"$f":"-SUM(W76:Z76)","v":-35539.030264167646},{"$f":"W$63*AL11","v":14534.492838280843},{"$f":"X$63*AM11","v":8621.2382314665501},{"$f":"Y$63*AN11","v":12383.299194420251},null,{"$f":"AA$63*AP11","v":-85434.462023507411},"N",null,null,null,null,null,null,{"$f":"AP71+AP76-AK76","v":75550.65155388508},"N",{"$f":"-SUM(AL76:AN76)","v":-75615.866321412555},30924.824322431825,18343.280410014697,26347.76158896603,0,-181777.63466227314,"N",{"$f":"AL76*AM76*AN76","v":14946103014917.979},null,{"$f":"AR59*AR26","v":40604.747865391866},"N"]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,{"$f":"-V0-I81/I78","v":0.10431852168918909}," <","Interest",null,{"$f":"-SUM(I22:I24)","v":226774.61615585661},"   < Asset Valuations, a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,{"$f":"GPE!D26","v":0.1},null,"Rate",null,"0"]
[]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J81:N81)","v":-250431.40886986887},{"$f":"W63*W53","v":91387.626118427783},{"$f":"X63*X53","v":87237.344324409001},{"$f":"Y63*Y53","v":71806.438427032088},null,null,null,null,null,null,null,{"$f":"AI81/AI$63-AI69","v":-362.18128197267652},null,{"$f":"AK81/AK$63-V69","v":172.45620266161859},{"$f":"AL81/AL$63-AL4","v":-4.4791996906496934E-2},{"$f":"AM81/AM$63-AM4","v":-0.38454336831637193},{"$f":"AN81/AN$63-AN4","v":-1.8118654848221922},{"$f":"AO81/AO$63-AO4","v":-3.4768847575833206E-2},{"$f":"AP81/AP$63-AP4","v":-3.3336360350658651},null,null,null,null,null,null,null,{"$f":"AI83-AK81","v":-18868547.084060732},null,{"$f":"-SUM(AL81:AP81)","v":18868547.084060732},{"$f":"-SUM(AL83:AL88)","v":-4386764.0764569985},{"$f":"-SUM(AM83:AM88)","v":-4215024.3415723313},{"$f":"-SUM(AN83:AN88)","v":-4118193.4513863721},{"$f":"-SUM(AO83:AO88)","v":-3021309.080988985},{"$f":"-SUM(AP83:AP88)","v":-3127256.1336560459}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,"-f","Q","0","1",2,3,"L","N",null,null,null,null,null,null,null,"hz","Hz","0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"0",{"$f":"AK83/AK$63-V71","v":309585.18894808413},{"$f":"AL83/AL$63-AL6","v":-100.43014547751955},-843.21015968376923,-3214.2986939998373,-876,-8766,"0",null,null,null,null,null,null,{"$f":"AK83-AK83","v":0},"0",{"$f":"-AK81-SUM(AK84:AK88)","v":-2980704.3331235908},{"$f":"W6*$AR32","v":1178298.4470701681},{"$f":"X6*$AR33","v":1006558.7121855016},{"$f":"Y6*$AR34","v":909727.82199954207},{"$f":"Z6*$AR35","v":0},{"$f":"AA6*$AR36","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17738.782922468148,"1",-83051.001427804586,29.569854522480455,229.08763367055144,781.28972177770993,18.054312474701874,528.03370601963979,"1",null,null,null,null,null,null,{"$f":"T7*$AR32","v":7069790.6824210081},"1",{"$f":"V7*$AR32","v":-5891492.2353508407},1178298.4470701681,1178298.4470701681,1178298.4470701681,1178298.4470701681,1178298.4470701681,"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-18362.378882846795,"2",-78608.485362606589,26.238068009721928,138.882449002871,749.41729067454798,31.020537743833529,688.56189683217235,"2","    Optimal",null,null,null,null,null,{"$f":"T8*$AR33","v":6039352.2731130095},"2",-5032793.5609275084,1006558.7121855016,1006558.7121855016,1006558.7121855016,1006558.7121855016,1006558.7121855016,"2"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,null,null,-13920.139991424978,"3",-65264.64603229519,19.671505047088999,172.48919390819356,485.70130600016273,24.503821795807539,544.77413687960507,"3"," < Rates of",null,null,null,null,null,{"$f":"T9*$AR34","v":5458366.9319972526},"3",-4548639.1099977102,909727.82199954207,909727.82199954207,909727.82199954207,909727.82199954207,909727.82199954207,"3"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*Kappa/Gamma","v":0.32379172382458343},null,{"$f":"1/(1+Iota*Term*Kappa/Gamma)","v":0.53411487876935815},"1+iTk/g ",null,null,null,null,null,null,null,null,null,44724.659350870439,"L",-61120.535832544861,19.995822525160904,202.00621172704905,899.75592825767217,802.45609683323323,197.63400042600324,"L","    Change",null,null,null,null,null,{"$f":"T10*$AR35","v":219827.70079867958},"L",-293103.60106490611,73275.900266226527,73275.900266226527,73275.900266226527,-73275.900266226527,73275.900266226527,"L"]
[null,null,null,null,"  Term",null,null,null,{"$f":"IState!D11","v":0.51315811823070645},null,null,null,null,null,null,null,null,null,null,5658.8237278470624,"N",-21712.976495493887,4.9996873699740334,101.12921474342255,299.9463127745604,0,6810.3298958776613,"N",null,null,null,null,null,null,{"$f":"T11*$AR36","v":81209.495730783732},"N",-121814.2435961756,40604.747865391866,40604.747865391866,40604.747865391866,0,-40604.747865391866,"N"]
[null,null,null,null,"  Calculation",null,{"$f":"Term-(1/I89-1/NPV)/G87","v":6.3202113295763303},null,{"$f":"(1-Iota/V0)^(-Term*V0)","v":0.53411454765136113},"       1      "]
[null,null,null,null,null,null,null,null,null,"(1 - i)T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T84:T88)","v":362.18128197758051},"D",{"$f":"SUM(V84:V88)","v":-309757.64515074511},{"$f":"SUM(W84:W88)","v":100.47493747442633},{"$f":"SUM(X84:X88)","v":843.59470305208765},{"$f":"SUM(Y84:Y88)","v":3216.1105594846531},{"$f":"SUM(Z84:Z86)","v":73.578672014342942},{"$f":"SUM(AA84:AA87)","v":1959.0037401574205},null," < Demand",null,null,null,null,null,null,null,{"$f":"-SUM(AL91:AP91)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"FI","0","1",2,3,"L","N"]
[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,{"$f":"-SUM(AI94:AI98)","v":4.4408920985006262E-16},"0",{"$f":"-AK91-SUM(AK94:AK98)","v":-4.4408920985006262E-16},null,null,null,null,null,"0"]
[null,null,null,null,null,null,"T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Financial   ",{"$f":"AL93-AK94","v":-4.7772716396573047},"1",{"$f":"-SUM(AL94:AP94)","v":4.7772716396573047},0,{"$f":"(AI56-AI55)*(V0-Iota)*(E22+E23)","v":-2.8156732842110044},{"$f":"(AI57-AI55)*(V0-Iota)*(E22+E24)","v":-1.9615983554463001},null,null,"1"]
[null,null,null,null,null,null,6.3202149142362432,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"S0/V91","v":0.99933761918950359},{"$f":"IF(W91>W56,W56/W91,1)","v":0.99955784561922667},{"$f":"IF(X91>X56,X56/X91,1)","v":0.99953682004440014},{"$f":"IF(Y91>Y56,Y56/Y91,1)","v":0.99943734059691336},{"$f":"IF(Z91>Z56,Z56/Z91,1)","v":0.99952741102854037},{"$f":"IF(AA91>AA56,AA56/AA91,1)","v":0.99829753287951051},null," < Factors",null,null,null,null,"Intermediation >",{"$f":"AM93-AK95","v":3.3337880213573654},"2",{"$f":"-SUM(AL95:AP95)","v":-3.3337880213573654},{"$f":"-AM94","v":2.8156732842110044},0,{"$f":"(AI57-AI56)*(V0-Iota)*(E23+E24)","v":0.51811473714636114},null,null,"2"]
[null,null,null,null,null,null,{"$f":"IState!F11","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,{"$f":"AN93-AK96","v":1.4434836182999389},"3",{"$f":"-SUM(AL96:AP96)","v":-1.4434836182999389},{"$f":"-AN94","v":1.9615983554463001},{"$f":"-AN95","v":-0.51811473714636114},0,null,null,"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"L",{"$f":"-SUM(AL97:AP97)","v":0},null,null,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,0,"N",{"$f":"-SUM(AL98:AP98)","v":0},null,null,null,null,null,"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade   ",null,null,null,null,null,null,null,null,null,null,"      Monetary"]
[null,null,null,null,0,null,0,null,{"$f":"I29+DT*(V101-I$11*I29*3)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"AI91+AI101","v":0},null,{"$f":"-W63*W101-X63*X101-Y63*Y101-Z63*Z101-AA63*AA101","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null," < eXports  ( + )",null,null,null,null,"Balance >",{"$f":"AI103-AK101","v":0},null,{"$f":"-SUM(AL101:AP101)","v":0},{"$f":"AL$63*W101","v":0},{"$f":"AM$63*X101","v":0},{"$f":"AN$63*Y101","v":0},{"$f":"AO$63*Z101","v":0},{"$f":"AP$63*AA101","v":0},null,null," <   Transactions"]
[null,null,null,null,null,null,null,"A","0","1",2,3,"L","N",null,null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,null,null,"- NCF","PR","0","1",2,3,"L","N"]
[null,null,null,"0",0,"0",0,"0",{"$f":"I31+DT*(V103-I$11*I31*3)","v":103184.15587689757},-334.74328744393284,-843.19114969866951,-1071.4290037334802,-292,-2922,0,null,null,null,null,4.4408920985006262E-16,"0",{"$f":"-V101-SUM(V104:V108)","v":309552.46763069264},{"$f":"-W53","v":-100.43051204066398},{"$f":"-X53","v":-843.20396689498375},{"$f":"-Y53","v":-3214.3009846369932},{"$f":"-Z53","v":-876},{"$f":"-AA53","v":-8766},"0"," < Output  ( - )",null,null,null,null,null,{"$f":"AK103-AK103","v":0},"0",{"$f":"-SUM(AL103:AP103)","v":658699.22381454357},{"$f":"-AL101-SUM(AL104:AL108)","v":-194444.09339918493},{"$f":"-AM101-SUM(AM104:AM108)","v":-185613.60052979615},{"$f":"-AN101-SUM(AN104:AN108)","v":-152781.49146882384},{"$f":"-AO101-SUM(AO104:AO108)","v":-85320.536483641481},{"$f":"-AP101-SUM(AP104:AP108)","v":-40539.501933097104},"0"]
[null,null,null,"1",{"$f":"K_1+DT*(T104-T22)","v":171140.02108490947},"1",null,"1",-27665.394673156647,98.511777961220304,228.97763115142163,260.28284179474019,6.0154355016390078,175.71585472709106,1,null,null,null,"Cost of Sales   ",-17840.589072835588,"1",{"$f":"V$95*V84","v":-82995.990038166303},{"$f":"W$95*W84","v":29.556780081764511},228.98152487055944,780.8501217692168,18.045780205739042,527.13474599663118,"1",null,null,null,null,null,"Cost of Sales   ",{"$f":"AL103-AK104","v":-17835.81180119593},"1",-176608.281597989,{"$f":"AL$63*W104","v":57225.052327431949},50405.461732512224,37115.206941638266,20935.46382414443,10927.096772262144,"1"]
[null,null,null,"2",{"$f":"K_2+DT*(T105-T23)","v":177024.11370481868},"2",null,"2",-26185.509625662889,87.414305115011274,138.81988953364501,249.66444863846706,10.335344894314689,229.12821046044925,2,null,null,null,"Minus Sales >",-18454.132764405622,"2",{"$f":"V$95*V85","v":-78556.416610360204},26.226466733008401,138.81812143630825,748.99562398911428,31.005877779807047,687.38964284239376,"2",null,null,null,null,null,"Minus Sales >",{"$f":"AM103-AK105","v":-18457.46655242698},"2",-167156.13397736917,50777.213451813252,30557.886763102393,35601.105522979728,35970.871039898608,14249.057199575213,"2"]
[null,null,null,"3",{"$f":"K_3+DT*(T106-T24)","v":134270.92713285866},"3",null,"3",-21740.494141296851,65.537431094374128,172.40624916245426,161.80979644288539,8.1641318729736376,181.28154081861109,3,null,null,null,null,-13997.507575050688,"3",{"$f":"V$95*V86","v":-65221.415983159553},19.662807204956025,172.40930037101771,485.42802159325026,24.49224155986823,543.84667682347447,"3"," < Rates of",null,null,null,null,null,{"$f":"AN103-AK106","v":-13998.951058668987},"3",-138782.54041015485,38069.274396436245,37952.277578259214,23073.264605353361,28414.201619598454,11273.522210507557,"3"]
[null,null,null,"L",null,"L",{"$f":"G35+DT*(G65-3*G35/Term+T107-T25)","v":-107934.37824114523},"L",-20359.957610232363,66.620419346438169,201.90869921227755,299.74698241129067,267.48508773107267,65.772219756957284,"L",null,null,null,"Consumption >",44655.966984121638,"L",{"$f":"V$95*V87","v":-61080.050762482126},{"$f":"W$95*W87","v":19.986981284634236},201.91264649887043,899.24967212415504,{"$f":"-Z101-SUM(Z103:Z106)-Z108","v":802.45610045458568},{"$f":"AA$95*AA87","v":197.29753503838717},"L","    Change",null,null,null,null,null,{"$f":"AO103-AK107","v":44655.966984121638},"L",-129976.50346776312,{"$f":"AL$63*W107","v":38696.909701143471},44446.818066052721,42742.949949814734,0,{"$f":"AP$63*AA107","v":4089.8257507521912},"L"]
[null,null,null,"N",null,"N",{"$f":"G36+DT*(G66-3*G36/Term+T108-T26)","v":-13645.440012324396},"N",-7232.7998265488004,16.659353926889111,101.07868063887116,99.92493444609687,0,2270.1021742368912,"N",null,null,null,"Minus Wages   ",5636.2624281701865,"N",{"$f":"V$95*V88","v":-21698.594236524514},4.9974767363009027,101.08237371822784,299.77754516125663,{"$f":"Z$95*Z88","v":0},{"$f":"-AA101-SUM(AA103:AA107)","v":6810.3313992991134},"N",null,null,null,null,null,null,{"$f":"AP103-AK108","v":5636.2624281701865},"N",-46175.764361267291,9675.643522359971,22251.156389869597,14248.964449037727,{"$f":"AO$63*Z108","v":0},0,"N"]
[]
[]
[null,null,null,null,null,null,0,null,{"$f":"I39+DT*I$11*3*(I29-I39)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"GPE!D12","v":0},null,{"$f":"GPE!F12","v":0},{"$f":"GPE!G12","v":0},{"$f":"GPE!H12","v":0},{"$f":"GPE!I12","v":0},{"$f":"GPE!J12","v":0},{"$f":"GPE!K12","v":0}]
[null,null,null,null,null,null,null,"B","0","1",2,3,"L","N",null,null,null,null,null,"r","R","0","1",2,3,"L","N"]
[null,null,null,null,null,"0",null,"0",{"$f":"I41+DT*I$11*3*(I31-I41)","v":103184.15587689757},-334.6960488531214,-843.1762109988133,-1071.4239813363854,-292,-2922,0,null,null,null,null,{"$f":"GPE!D14","v":0},"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766}]
[null,null,null,null,null,"1",null,"1",-27665.464320184539,98.490837515185262,228.97307947863862,260.28226803076495,6.0156245928885204,175.72046408399498,1,null,null,null,null,{"$f":"GPE!D15","v":-16991.26862202934},"1",{"$f":"GPE!F15","v":-84956.362480459618},{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600}]
[null,null,null,null,null,"2",null,"2",-26185.550522008256,87.401338700499196,138.82203629454995,249.66363520617702,10.335401434495436,229.12642384484073,2,null,null,null,null,{"$f":"GPE!D16","v":-14578.352228175587},"2",{"$f":"GPE!F16","v":-72891.778018209588},{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600}]
[null,null,null,null,null,"3",null,"3",-21740.517681331992,65.527357814587305,172.4026577201048,161.8102860436837,8.1641870690470117,181.28079834078915,3,null,null,null,null,{"$f":"GPE!D17","v":-13347.810367601371},"3",{"$f":"GPE!F17","v":-66739.077699862319},{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600}]
[null,null,null,"     System State",null,"L",{"$f":"G45+DT*3*(G35-G45)/Term","v":-107917.85919736628},"L",-20359.89371752353,66.615010233479723,201.90409957707104,299.74384596336756,267.48478690356893,65.779099199760296,"L",null,null,null,null,{"$f":"GPE!D18","v":40425.709479359401},"L",{"$f":"GPE!F18","v":-62719.388562937711},{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200}]
[null,null,null,"     at time = t >",null,"N",{"$f":"G46+DT*3*(G36-G46)/Term","v":-13638.641038084088},"N",-7232.7296358492449,16.66150458936929,101.07433792844873,99.923946092392399,0,2270.0932145306137,"N",null,null,null,null,{"$f":"GPE!D19","v":4491.721738446875},"N",{"$f":"GPE!F19","v":-22245.860869223437},{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766}]
[]
[]
[null,null,null,null,null,null,0,null,{"$f":"I49+DT*I$11*3*(I39-I49)","v":0},0,0,0,0,0,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1",2,3,"L","N",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",null,"0",{"$f":"I51+DT*I$11*3*(I41-I51)","v":103184.15587689757},-334.60937654539686,-843.15897289529414,-1071.4187215066174,-292,-2922,0,null,null,null,null,{"$f":"-SUM(T124:T128)","v":1.5757803785927536},0]
[null,null,null,null,null,"1",null,"1",-27665.537150139615,98.454434593882922,228.96780027292411,260.28166696875189,6.0158225245080921,175.72529346515987,1,null,null,null,null,{"$f":"AI72/(T7/T32-1)","v":-17853.000938471509},1]
[null,null,null,null,null,"2",null,"2",-26185.594020854267,87.372499160908617,138.82464942733003,249.66278988289142,10.33546082646877,229.12457055362265,2,null,null,null,null,{"$f":"AI73/(T8/T33-1)","v":-18466.953288045734},2]
[null,null,null,null,null,"3",null,"3",-21740.54192787888,65.511562797927439,172.39845931658363,161.81079637449648,8.164244662425018,181.28001584088415,3,null,null,null,null,{"$f":"AI74/(T9/T34-1)","v":-14006.968933779019},3]
[null,null,null,null,null,"L",{"$f":"G55+DT*3*(G45-G55)/Term","v":-107894.67289095021},"L",-20359.826875411392,66.604472431451882,201.89879348144191,299.74056066203673,267.48447198659807,65.786310478741882,"L",null,null,null,null,{"$f":"AI75/(T10/T35-1)","v":44679.708283469554},"L"]
[null,null,null,null,null,"N",{"$f":"G56+DT*3*(G46-G56)/Term","v":-13628.960256760913},"N",-7232.6559026134055,16.666407561225533,101.06927039701432,99.922907618441499,0,2270.0838096615912,"N",null,null,null,null,{"$f":"AI76/(T11/T36-1)","v":5645.6390964481143},"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M59+DT*T131","v":-865.61786564283705},{"$f":"N59+DT*T132","v":-8769.146405222582},null,null,null,null,null,{"$f":"(T127-T25)/AO63*M11","v":-6.4675163645428369E-4},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T128-T26)/AP63*N11","v":-3.7561999996291527E-2},"N"]

{"sheet":"Series","index":3,"n_rows":38,"n_cols":28,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":30.000591278076172},{"$f":"'1 DT'!AC23","v":843.20396689498375},{"$f":"'1 DT'!X56","v":843.20396689498375},{"$f":"'1 DT'!X91","v":843.59470305208765},{"$f":"-Iota","v":0.10431852168918909},{"$f":"'1 DT'!T63","v":0.46999447261576888},{"$f":"'1 DT'!AM63","v":220.12894604054119},{"$f":"'1 DT'!AM54","v":220.12391377506935},{"$f":"'1 DT'!AM55","v":220.13079756185505},{"$f":"'1 DT'!AM58","v":220.15529427443374},{"$f":"'1 DT'!AM62","v":213.81587768612636},{"$f":"-Ull","v":865.61785917532063},{"$f":"-Unn","v":8769.1460296025816},{"$f":"-'1 DT'!AC25","v":802.45610045458568},{"$f":"-'1 DT'!AC26","v":6810.3313992991134},{"$f":"'1 DT'!AI94","v":-4.7772716396573047},{"$f":"'1 DT'!AI95","v":3.3337880213573654},{"$f":"'1 DT'!AI96","v":1.4434836182999389}]
[]
["BOX:",null,"year","Y2","S2","D2","-i","G/$","P2","MC2","VMP1","VMPL","P*","-ZL1","-ZL2","-YL1","-YL2","Sector 1","Sector 2","Sector 3"]
[0,null,0,768.74999999995907,768.74999999995907,868.51717857271183,0.10845216100042276,0.46103276816953637,231.2965917825594,226.23213650027435,231.88793991265527,231.8879399126254,213.81587768612636,863.24504473090894,8725.9401023568425,799.99999999999989,6766.0000000000018,-1603.2366684097992,3021.7138169409127,-1418.4771485311132]
[{"$f":"1+A8","v":1},null,1.0099993944168091,824.94823166625065,824.94823166625065,907.02819241946975,0.10318079476312225,0.48983534667734968,217.39787935383961,216.03527474475331,218.19437976531151,225.05468602880049,213.81587768612636,864.1333298631979,8754.9350740039026,798.23404309089267,6728.6732346233357,-468.71874665537007,1160.9000502196618,-692.18130356429162]
[2,null,2.0199985504150391,833.15253750129887,833.15253750129887,881.73989706237103,0.10391363131133713,0.48095371928343189,218.728658468986,218.46792280899237,219.21142425706898,223.49514976710361,213.81587768612636,864.54973107766091,8772.3345599077948,799.73450226869636,6767.8292179902146,908.10976815350693,-1382.3417795715795,474.23201141807272]
[3,null,3.0299975872039795,836.42318198534031,836.42318198534008,868.70302144288894,0.1042767422057016,0.47686674533824019,219.24905373381068,219.1317612507996,219.57108003104503,223.6573703916491,213.81587768612636,864.7589327379136,8771.8568851568962,800.45708388378057,6783.8878065685931,728.06841327053462,-1188.4623029512272,460.39388968069255]
[4,null,4.0399975776672363,838.70472996658009,838.70472996657986,860.13077718501177,0.10431080303598672,0.47580972328434368,218.9058704487274,218.83667963887095,219.12286508230457,222.50022582238716,213.81587768612636,864.9993671030121,8768.4140241656914,801.05424605818996,6791.0272682160594,456.05031754811523,-847.75359722335588,391.70327967524065,null,null,null,null,"b2","Z2","b1-2-3","U1-2-3"]
[5,null,5.050020694732666,840.11353926059837,840.11353926059837,854.94270120761553,0.10429045967161121,0.47533000771932288,218.65063231259546,218.6117514382056,218.79104715064113,221.26012418768534,213.81587768612636,865.20779271269157,8765.3678698487456,801.50313892569636,6794.9343976854316,297.19351543211934,-636.46529316392571,339.27177773180637,null,null,null,null,{"$f":"'1 DT'!AI33","v":1006537.0648957534},{"$f":"'1 DT'!AR8","v":5415.7969561522514},{"$f":"SUM('1 DT'!AM42:AM46)","v":3208396.9191411408},{"$f":"SUM('1 DT'!AM7:AM11)","v":13731.797071167037}]
[6,null,6.0600438117980957,840.95444216812575,840.95444216812575,852.00894633082328,0.1042632773636547,0.47495175222317915,218.56569841129135,218.54387206872426,218.65323440515385,220.34249207564963,213.81587768612636,865.36084682497642,8763.5484771262418,801.80239325622404,6797.0950329378011,208.50894942757577,-503.81810384124191,295.30915441366614,null,null,null,null,"INITIAL","INITIAL"]
[7,null,7.0700669288635254,841.46685645380876,841.46685645380853,850.25416340008155,0.10424844717045456,0.47452303065504603,218.61199042637011,218.59714403095373,218.66620622037848,219.78688846089881,213.81587768612636,865.46115344550208,8762.8650317409065,801.99304300052836,6798.6163514323507,151.51829755267715,-404.49739564659615,252.97909809391902,null,null,null,"Q1","s","d","S","D"]
[8,null,8.0800895690917969,841.79415873660128,841.79415873660093,849.10603545462266,0.10424699792042924,0.47404417191883558,218.73484881930864,218.72059190516578,218.76954121804977,219.51660817185797,213.81587768612636,865.52146953466774,8762.9182790769119,802.11202796180294,6799.9250836163019,109.1049218980001,-321.17437919137404,212.06945729337394,null,null,null,600,206.96816755028343,216.05366581381699,{"$f":"$Y$13/($Z$13-X16)","v":209.00737179334098},{"$f":"$AA$13/($AB$13+X16)","v":223.86563968281763}]
[9,null,9.0901126861572266,842.01906244621568,842.01906244621568,848.28141491194174,0.10425374207641203,0.47355576604678234,218.88997297264237,218.87320291576998,218.91386614014741,219.4299101018251,213.81587768612636,865.55558857123935,8763.3638695337559,802.18687426040162,6801.1339081888682,75.276947696465797,-249.45776348837512,174.18081579190931,null,null,null,{"$f":"20+X16","v":620},207.8557373966128,215.75258342707133,209.87899906907549,223.55367089093363]
[10,null,10.100135803222656,842.18674151706909,842.18674151706909,847.63932735291678,0.10426397593459225,0.47308977625125503,219.05036304681934,219.03023155257631,219.0685183821704,219.4452760237842,213.81587768612636,865.5741308740744,8763.9791651122468,802.23584511452145,6802.2601789610344,48.240963420038398,-188.84561801946853,140.60465459943015,null,null,null,640,208.75095260345537,215.45233902150576,210.75792671610915,223.2425703795864]
[11,null,11.110158920288086,842.32102183063398,842.32102183063387,847.10896708766711,0.10427476863064689,0.47266320533567946,219.20211162991583,219.17901393300301,219.21724096246174,219.50946645249573,213.81587768612636,865.58405898398064,8764.6377955507905,802.27003485168393,6803.298248130488,27.234833923809859,-139.14267568056943,111.90784175675957,null,null,null,660,209.65391238165952,215.15292910354196,211.64424683725505,222.9323345288783]
[12,null,12.120182037353516,842.43427371432972,842.43427371432995,846.65385789641812,0.10428465099186401,0.47228222624660948,219.3392258901236,219.31408549160111,219.35266491725088,219.59160354866245,213.81587768612636,865.58952220361607,8765.2742625022493,802.29579951591438,6804.2419824602421,11.525868036087914,-99.584062293927076,88.058194257839162,null,null,null,680,210.5647176660913,214.85435019899438,212.53805309118371,222.62295973900578]
[13,null,13.130205154418945,842.5328949305258,842.5328949305258,846.25463891259915,0.10429305510971454,0.47194690730744632,219.45997881394106,219.43382572647806,219.47231914941756,219.67539244069948,213.81587768612636,865.5928285504225,8765.8578261921048,802.31662704202586,6805.0896046802418,0.26970597029232124,-68.92881667815945,68.659110707867129,null,null,null,700,211.48347115324634,214.55659885293611,213.43944072541552,222.31444243012015]
[14,null,14.140228271484375,842.62024637611921,842.62024637611921,845.90061334177267,0.10429988425527914,0.47165439551049931,219.56474294547854,219.53850280591888,219.57620663638778,219.75310335212677,213.81587768612636,865.59518518560026,8766.3766632162151,802.33436746696111,6805.843348094566,-7.405429448812848,-45.738673130082326,53.144102578895172,null,null,null,720,212.41027733985084,214.25967162956539,214.34850661015645,222.00677904218944]
[15,null,15.150251388549805,842.6981872074366,842.69818720743683,845.5854241246127,0.10430525733576035,0.47140066395667024,219.65482307303921,219.62923473046504,219.66546865842054,219.82169935676757,213.81587768612636,865.59717981587187,8766.8289869249656,802.34997732200873,6806.508219785147,-12.308221097934046,-28.59498123466394,40.903202332597985,null,null,null,740,213.3452425624817,213.96356511207358,215.26534927300187,221.69996603486155]
[16,null,16.160274505615234,842.76785831698635,842.76785831698658,845.30481443226722,0.10430937513649163,0.47118138024506617,219.73186093105062,219.70746312934361,219.74168885703816,219.88056625394506,213.81587768612636,865.59906864417712,8767.2181651469273,802.36394575794077,6807.0909037301963,-15.13503440932627,-16.218847276943762,31.353881686270032,null,null,null,760,214.28847503823803,213.6682759025141,216.19006893453499,221.39399988732839]
[17,null,17.170297622680664,842.83007030553654,842.83007030553654,845.05549627686662,0.10431245538134637,0.47099231848342632,219.79754177590897,219.77469235033536,219.80654366649199,219.93024987762678,213.81587768612636,865.60093998602383,8767.5500099010151,802.37652854029898,6807.5989384020704,-16.455973323738906,-7.519282434914567,23.975255758653475,null,null,null,780,215.24008490649604,213.37380062167236,217.12276754484674,221.08887709819126]
[18,null,18.180320739746094,842.88548724347311,842.88548724347288,844.83461427347083,0.10431470315622904,0.47082954854139342,219.85345545329423,219.83236269722735,219.861633904287,219.97177843202491,213.81587768612636,865.60280368834617,8767.8312522037031,802.38787174479739,6808.0401274376436,-16.721284953406908,-1.5991630452500178,18.320447998656924,null,null,null,800,216.20018427178161,213.08013590893697,218.06354882100516,220.78459418532722]
[19,null,19.190343856811523,842.93470760840137,842.93470760840137,844.63951996064566,0.10431629881105575,0.47068951574509027,219.90103649321568,219.88179232461823,219.90841038114732,220.00631164738076,213.81587768612636,865.60463811676641,8768.068686527613,802.39807433788133,6808.422131273197,-16.276765729777157,2.2598418756802321,14.016923854096927,null,null,null,820,217.1688872477954,212.7872784221718,219.01251828550286,220.48114768575667]
[20,null,20.200366973876953,842.97829538340375,842.97829538340375,844.46769793868407,0.10431739443641908,0.47056906380614572,219.94154506764141,219.92415524121071,219.94814838302528,220.03496888434174,213.81587768612636,865.60641358260364,8768.2687086034657,802.4072179361674,6808.7521993831433,-15.381631149445292,4.6208926319810253,10.760738517464267,null,null,null,840,218.14631000262676,212.49522483758926,219.96978330571335,220.17853415551198]
[21,null,21.210390090942383,843.01678847815765,843.01678847815765,844.31675821950807,0.10431811452571527,0.47046542679373998,219.97606905318347,219.96047863693838,219.98194733511943,220.05875368614034,213.81587768612636,865.60810303947812,8768.4370895957036,802.41537954534135,6809.0370108002817,-14.225653026043702,5.9175091119923433,8.3081439140513584,null,null,null,860,219.13257080519421,212.20397184962457,220.93545313438585,219.87675016950715]
[22,null,22.220413208007813,843.05069800960337,843.05069800960371,844.18445133513467,0.10431855859195505,0.47037620416365544,220.00553656464521,219.99165038535398,220.01074289226008,220.07852910842038,213.81587768612636,865.60968613026535,8768.5788922402007,802.42263588726723,6809.2825954632535,-12.944248028963216,6.4777641097846441,6.4664839191785708,null,null,null,880,220.1277900729514,211.91351617081096,221.9096389512122,219.57579232140867]
[23,null,23.230436325073242,843.0805048870543,843.0805048870543,844.06868607738204,0.10431880455838183,0.47029932724446771,220.03073305347999,220.01843150074851,220.03532444581847,220.09501862652775,213.81587768612636,865.61114993565775,8768.6984700836856,802.42906388361166,6809.4943131459222,-11.631149275480414,6.5457351972968176,5.0854140781835957,null,null,null,900,221.13209042089898,211.62385453165606,222.89245390549789,219.27565722350727]
[24,null,24.240459442138672,843.10665652646549,843.10665652646549,843.9675419445407,0.1043189122854804,0.47023302245630294,220.05231966578793,220.04147051304017,220.05635418794748,220.10881882526644,213.81587768612636,865.6124882313336,8768.7995126659989,802.43473963731992,6809.6768710406195,-10.348727422957982,6.2997705150106986,4.0489569079472822,null,null,null,920,222.14559671194425,211.33498368051917,223.88401315997214,218.97634150659087]
[25,null,25.250482559204102,843.1295647266079,843.1295647266079,843.87927431138996,0.10431892689822408,0.47017577455271703,220.07085105468104,220.06131801353121,220.07438566435169,220.12041646411936,213.81587768612636,865.61370019789263,8768.8851133112021,802.43973704955238,6809.8343653086422,-9.1362088548574985,5.8676081122929276,3.2686007425645718,null,null,null,940,223.16843610865206,211.0469003834896,224.88443393577268,218.67784181981844]
[26,null,26.260505676269531,843.14960489937403,843.14960489937403,843.80231293633085,0.10431888175193671,0.47012629183947013,220.08679172839592,220.07844041057797,220.08988078317495,220.13020608986744,213.81587768612636,865.61478905252477,8768.9578451558864,802.44412657510406,6809.9703357361923,-8.0160981086404224,5.3386215784319315,2.6774765302084909,null,null,null,960,224.2007381264321,210.75960142426607,225.89383555864183,218.38015483059507]
[27,null,27.270528793334961,843.16711649104673,843.1671164910465,843.73525532850772,0.10431880097718826,0.47008347442106435,220.10053053970501,220.09323241642849,220.10322484656507,220.13850635868565,213.81587768612636,865.61576081469877,8769.0198368694673,802.44797429654261,6810.0878258366029,-6.9991112821194017,4.7735582796563838,2.2255530024630179,null,null,null,980,225.24263468820899,210.47308360403684,226.91233950637249,218.08327722444784]
[28,null,28.280551910400391,843.18240431521826,843.18240431521849,843.67685661636585,0.10431870160234502,0.47004638592966691,220.11239322623902,220.10602807814789,220.11473951170885,220.14557431579729,213.81587768612636,865.6166232836282,8769.0728432894539,802.45134134249759,6810.1894432716717,-6.0879032016030274,4.2121592676132291,1.8757439339897983,null,null,null,1000,226.29426018062406,210.18734374136122,227.9400694575435,217.78720570490285]
[29,null,29.29057502746582,843.1957405125122,843.19574051251266,843.62601734875477,0.1043185952838257,0.47001422881151289,220.12265308044974,220.11711033772539,220.12469377281096,220.15161745502368,213.81587768612636,865.61738523801671,8769.1183086036181,802.45428360883795,6810.2774173769531,-5.2798350256544673,3.679031714954824,1.6008033106996429]
[30,null,30.000591278076172,843.20396689498375,843.20396689498375,843.59470305208765,0.10431852168918909,0.46999447261576888,220.12894604054119,220.12391377506935,220.13079756185505,220.15529427443374,213.81587768612636,865.61785917532063,8769.1460296025816,802.45610045458568,6810.3313992991134,-4.7772716396573047,3.3337880213573654,1.4434836182999389]

{"sheet":"GPE","index":4,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,0,null,{"$f":"F37/F$26","v":0},0,0,0,0,0,null," - MPT"]
[null,null,null,"r","R","0","1",2,3,"L","N"]
[null,null,"VALUE",{"$f":"-F37","v":0},"0",{"$f":"F39/F$26","v":309552.4676306927},{"$f":"-G12-SUM(G15:G19)","v":-100},{"$f":"-H12-SUM(H15:H19)","v":-750},{"$f":"-I12-SUM(I15:I19)","v":-3200},{"$f":"-J12-SUM(J15:J19)","v":-876},{"$f":"-K12-SUM(K15:K19)","v":-8766},"0","VALUE"]
[null,null,"CAPITAL",{"$f":"G39-F40","v":-16991.26862202934},"1",-84956.362480459618,30,200,800,20,600,"1","CAPITAL"]
[null,null,"GENERAL",{"$f":"H39-F41","v":-14578.352228175587},"2",-72891.778018209588,25,100,700,30,600,"2","GENERAL",null,null,"Experimenters are invited to change "]
[null,null,"NON_DUR",{"$f":"I39-F42","v":-13347.810367601371},"3",-66739.077699862319,20,150,500,26,600,"3","NON_DUR",null,null,"any data set in red type that"]
[null,null,"BOURGS",{"$f":"J39-F43","v":40425.709479359401},"L",-62719.388562937711,20,200,900,800,200,"L","BOURGS",null,null,"appears within the marquee."]
[null,null,"PRLTRT",{"$f":"K39-F44","v":4491.721738446875},"N",-22245.860869223437,5,100,300,0,6766,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,"Interest rate",null,"0","1",2,3,"L","N"]
[null,null,null,0.1,"P",2,1869.0399358294858,213.81587768612636,45.883114302289371,1118.5929953488951,20,null,"Prices"]
[]
[null,null,null,null,null,null,null,null,null,"Investment Fractions"]
[null,null,null,null,null,null,null,null,null,0.9,{"$f":"1-J29","v":9.9999999999999978E-2}]
[null,null,null,null,null,null,null,null,null,"L","N"]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,null,null,{"$f":"-SUM(G37:K37)","v":0},{"$f":"G$26*G12","v":0},{"$f":"H$26*H12","v":0},{"$f":"I$26*I12","v":0},{"$f":"J$26*J12","v":0},{"$f":"K$26*K12","v":0},null," - MPT"]
[null,null,null,null,"PR","0","1",2,3,"L","N"]
[null,null,null,null,"0",{"$f":"-F37-SUM(F40:F44)","v":619104.9352613854},-186903.99358294858,-160361.90826459476,-146825.96576732601,-85013.067646516021,-40000,"0","VALUE"]
[null,null,"% return  >",{"$f":"D15/F40","v":9.9999977199691281E-2},"1",{"$f":"-SUM(G40:K40)","v":-169912.72496091924},{"$f":"G$26*G15","v":56071.198074884574},42763.175537225274,36706.491441831495,22371.859906977901,12000,"1","CAPITAL"]
[null,null,"on asset",{"$f":"D16/F41","v":9.9999976846042019E-2},"2",{"$f":"-SUM(G41:K41)","v":-145783.55603641918},46725.998395737144,21381.587768612637,32118.180011602559,33557.789860466852,12000,"2","GENERAL"]
[null,null,"turnover",{"$f":"D17/F42","v":9.9999961249306463E-2},"3",{"$f":"-SUM(G42:K42)","v":-133478.15539972464},37380.798716589714,32072.381652918953,22941.557151144687,29083.417879071272,12000,"3","NON_DUR"]
[null,null,null,null,"L",{"$f":"-SUM(G43:K43)","v":-125438.77712587542},{"$f":"G$26*G18","v":37380.798716589714},42763.175537225274,41294.802872060434,null,{"$f":"K$26*K18","v":4000},"L","BOURGS"]
[null,null,null,null,"N",{"$f":"-SUM(G44:K44)","v":-44491.721738446875},9345.1996791474285,21381.587768612637,13764.934290686811,{"$f":"J$26*J19","v":0},null,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Utility","index":5,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"E","0","1",2,3,"L","N"]
[null,null,"VALUE",null,"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766},"0","VALUE"]
[null,null,"CAPITAL",null,"1",null,{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600},"1","CAPITAL"]
[null,null,"GENERAL",null,"2",null,{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600},"2","GENERAL"]
[null,null,"NON_DUR",null,"3",null,{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600},"3","NON_DUR"]
[null,null,"BOURGS",null,"L",null,{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200},"L","BOURGS"]
[null,null,"PRLTRT",null,"N",null,{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,"P",{"$f":"GPE!F26","v":2},{"$f":"GPE!G26","v":1869.0399358294858},{"$f":"GPE!H26","v":213.81587768612636},{"$f":"GPE!I26","v":45.883114302289371},{"$f":"GPE!J26","v":1118.5929953488951},{"$f":"GPE!K26","v":20}]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Sectors' Production and Utility Tradeoffs, physical units/year"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,"z","U","0","1",2,3,"L","N"]
[null,null,"VALUE",0,"0",{"$f":"-F11-(G23*(G37+G11)+H23*(H37+H11)+I23*(I37+I11)+J23*(J41+J15)+K23*(K42+K16))/F23","v":-1747827.2771790111},{"$f":"IF(G11<0,D38/G23-G11,0)","v":709.02212843395512},{"$f":"IF(H11<0,D39/H23-H11,0)","v":5283.7043474656111},{"$f":"IF(I11<0,D40/I23-I11,0)","v":22353.652590158701},{"$f":"-J11","v":876},{"$f":"-K11","v":8766},"0","VALUE"]
[null,null,"CAPITAL",1138286.6798469364,"1",null,{"$f":"IF(G12>0,$D38/G$23-G12,0)","v":579.02212843395512},5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1","CAPITAL"]
[null,null,"GENERAL",969377.97422276635,"2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2","GENERAL"]
[null,null,"NON_DUR",878829.23110059253,"3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3","NON_DUR"]
[null,null,"BOURGS",70745.464026522342,"L",null,{"$f":"IF(G15>0,$D41/G$23-G15,0)","v":17.851231892016948},130.87095678822328,641.86273321452472,{"$f":"IF(J15>0,-$D41/J$23-J15,0)","v":-863.24504473090894},{"$f":"IF(K15>0,$D41/K$23-K15,0)","v":3337.273201326117},"L","BOURGS"]
[null,null,"PRLTRT",39198.802047136865,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,{"$f":"IF(J16>0,$D42/J$23-J16,0)","v":0},{"$f":"IF(K16>0,-$D42/K$23-K16,0)","v":-8725.9401023568425},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"IState","index":6,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless / year"]
[]
[]
[]
[]
[]
[null,null,null,"NPV",null,"Investment Term"]
[null,null,null,{"$f":"(1-D14)^-F11","v":0.51315811823070645},null,7,"yrs."]
[]
[null,null,null,"n",null,"(1-1/NPV)/T  ",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,-0.1,null,{"$f":"(1-1/D11)/F11","v":-0.13553101428571446},"V",1,0.1,0.33333333333333331,1,1,1]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT","+ XPT; "]
[null,null,null,null,null,null,null,0,0,0,0,0,0," - MPT"]
[null,null,null,"e -",null,"e +","E","0","1",2,3,"L","N"]
[null,"VALUE","0",null,null,null,"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766},"0"]
[null,"CAPITAL","1",{"$f":"GPE!D15","v":-16991.26862202934},null,null,"1",{"$f":"GPE!F15","v":-84956.362480459618},{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600},"1"]
[null,"GENERAL","2",{"$f":"GPE!D16","v":-14578.352228175587},null,null,"2",{"$f":"GPE!F16","v":-72891.778018209588},{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600},"2"]
[null,"NON_DUR","3",{"$f":"GPE!D17","v":-13347.810367601371},null,null,"3",{"$f":"GPE!F17","v":-66739.077699862319},{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600},"3"]
[null,"BOURGS","L",null,null,{"$f":"GPE!D18","v":40425.709479359401},"L",{"$f":"GPE!F18","v":-62719.388562937711},{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200},"L"]
[null,"PRLTRT","N",null,null,{"$f":"GPE!D19","v":4491.721738446875},"N",{"$f":"GPE!F19","v":-22245.860869223437},{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766},"N"]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H24/H$14/3","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"A","0","1",2,3,"L","N"]
[null,null,"0",null,null,null,"0",{"$f":"H26/H$14/3","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,"1",{"$f":"D27/D14","v":169912.6862202934},null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,"2",{"$f":"D28/D14","v":145783.52228175587},null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,"3",{"$f":"D29/D14","v":133478.10367601371},null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,"L",null,null,{"$f":"F30/F14/3","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,"N",null,null,{"$f":"F31/F14/3","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H43","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H45","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F49","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F50","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H53","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H55","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F59","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F60","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!J41/L14","v":-863.24504473090894},{"$f":"Utility!K42/M14","v":-8725.9401023568425}]

{"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":[]}