{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Read Me","Control","Econ 0","Econ 1","Econ 2","Series","GPE","Utility","IState","Module1","Module2"],"not_rendered":{"charts":6,"images":8,"macros":1,"external_links":0,"defined_names":72,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"Control","index":1,"n_rows":48,"n_cols":55,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Time Series of Global Supply and Demand",null,null,null,null,null,null,"Time Series of Price, Marginal Cost, and",null,null,null,null,null,null,null,"Supply and Demand Schedules"]
[null,null,null,null,null,null,"for Good #2",null,null,null,null,null,null,"Marginal Values for Good #2 in Economy 1",null,null,null,null,null,null,null,"for Good #2 in Economy 1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",30," "]
["DT:",0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
["PER:",{"$f":"B26/30","v":1}]
["TIME:",30.000591278076172]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Time Series of Interest Rates",null,null,null,null,null,null,"Time Series of Household Utility",null,null,null,null,null,null,null,"Time Series of International "]
[null,null,null,null,null,null,"and Currency Values",null,null,null,null,null,null,"and Leisure",null,null,null,null,null,null,null,"Trade and Financial Balances"]

{"sheet":"Econ 0","index":2,"n_rows":62,"n_cols":26,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,"        < Absolute Commodity Values >",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< Export / Import Resolution >"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S"]
[null,null,null,null,null,null,"2",{"$f":"'Econ 2'!AH14","v":-1657716.74762593},{"$f":"'Econ 2'!AI14","v":1274.9246266514783},{"$f":"'Econ 2'!AJ14","v":10531.432834063413},{"$f":"'Econ 2'!AK14","v":55308.776731551567},"2","__",null,null,null,null,null,null,"2",{"$f":"'Econ 2'!U45+'Econ 2'!U14","v":-102650.14752959608},{"$f":"'Econ 2'!V45+'Econ 2'!V14","v":100.29948071108618},{"$f":"'Econ 2'!W45+'Econ 2'!W14","v":741.9236488280485},{"$f":"'Econ 2'!X45+'Econ 2'!Z22+'Econ 2'!X14","v":2001.614222527639},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!AH14","v":-1657716.74762593},{"$f":"'Econ 1'!AI14","v":1274.9246266514783},{"$f":"'Econ 1'!AJ14","v":10531.432834063413},{"$f":"'Econ 1'!AK14","v":55308.776731551567},"1"," U ",null,null,null,null,null,null,"1",{"$f":"'Econ 1'!U45+'Econ 1'!U14","v":-106527.50469890365},{"$f":"'Econ 1'!V45+'Econ 1'!V14","v":100.34286167325531},{"$f":"'Econ 1'!W45+'Econ 1'!W14","v":825.70735449796121},{"$f":"'Econ 1'!X45+'Econ 1'!Z22+'Econ 1'!X14","v":1943.3364385373395},"1","Global"]
[null,null,null,null,null,null,"0",{"$f":"H9+H8","v":-3315433.49525186},{"$f":"I9+I8","v":2549.8492533029566},{"$f":"J9+J8","v":21062.865668126826},{"$f":"K9+K8","v":110617.55346310313},"0",null,null,null,null,null,null,null,"0",{"$f":"-2*GPE!E10","v":-209177.65222849973},{"$f":"V9+V8","v":200.64234238434148},{"$f":"W9+W8","v":1567.6310033260097},{"$f":"X9+X8","v":3944.9506610649787},"0","Supply"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D"]
[null,null,null,null,null,null,"2",{"$f":"'Econ 2'!U41","v":-1760510.5205785083},{"$f":"'Econ 2'!V41","v":598165.50299171964},{"$f":"'Econ 2'!W41","v":598165.50299171964},{"$f":"'Econ 2'!X41","v":564179.51459506876},"2","__",null,null,null,null,null,null,"2",{"$f":"'Econ 2'!U70","v":-102723.13343913785},{"$f":"'Econ 2'!V70","v":98.857183687973588},{"$f":"'Econ 2'!W70","v":771.77010425378091},{"$f":"'Econ 2'!X70","v":1910.8690914051695},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!U41","v":-1764133.7217581361},{"$f":"'Econ 1'!V41","v":599400.42483595642},{"$f":"'Econ 1'!W41","v":599400.42483595642},{"$f":"'Econ 1'!X41","v":565332.87208622321},"1","Q",null,null,null,null,null,null,"1",{"$f":"'Econ 1'!U70","v":-106550.50229518597},{"$f":"'Econ 1'!V70","v":101.84612348375022},{"$f":"'Econ 1'!W70","v":796.36250519241958},{"$f":"'Econ 1'!X70","v":2035.0755930143096},"1","Global"]
[null,null,null,null,null,null,"  0",{"$f":"H14+H13","v":-3524644.2423366443},{"$f":"I14+I13","v":1197565.9278276761},{"$f":"J14+J13","v":1197565.9278276761},{"$f":"K14+K13","v":1129512.386681292},"0",null,null,null,null,null,null,null,"0",{"$f":"U14+U13","v":-209273.63573432382},{"$f":"V14+V13","v":200.70330717172379},{"$f":"W14+W13","v":1568.1326094462006},{"$f":"X14+X13","v":3945.944684419479},"0","Demand"]
[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,"i",null,"n",null,{"$f":"1","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10}]
[null,null,null,{"$f":"-D27","v":-0.10220126856845235},null,{"$f":"(1-1/H41)/Term","v":-0.13710932641543852},"Y ",{"$f":"H15/(H10+U10)","v":1.00000938964751},{"$f":"I15/(I10+V10)","v":435.400686082964},{"$f":"J15/(J10+W10)","v":52.918234416761237},{"$f":"K15/(K10+X10)","v":9.8593549025174454},null,"Y   ",null,null,null,null,null,null,"S",1,{"$f":"IF(V21>1,1/V21,1)","v":1},{"$f":"IF(W21>1,1/W21,1)","v":1},{"$f":"IF(X21>1,1/X21,1)","v":1},"S","Global"]
[null,null,null,-0.1,null,-0.13553101428571446,null,0,1,2,"L",null,null,null,null,null,null,null,null,"D",{"$f":"U21","v":0.99954134926988158},{"$f":"IF(V21<1,V21,1)","v":0.9996962442311419},{"$f":"IF(W21<1,W21,1)","v":0.999680125190198},{"$f":"IF(X21<1,X21,1)","v":0.99974808989126862},"D","Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U15<>0,U10/U15,1)","v":0.99954134926988158},{"$f":"IF(V15<>0,V10/V15,1)","v":0.9996962442311419},0.999680125190198,0.99974808989126862,"S / D"]
[null,null,null,null,null,null,"        < Global Financial Parameters >",null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[]
[null,null,null,null,null,"Global","2",{"$f":"-I25-J25","v":-82931.752283393449},{"$f":"I$19*V8","v":43670.462715371934},{"$f":"J$19*W8","v":39261.289568021515},null,"2",null,null,null,null,null,null,null,"2",{"$f":"U$19*U8","v":-102650.14752959608},100.29948071108618,741.9236488280485,2001.614222527639,"2","Global"]
[null,null,null,"- i",null,"Interest","1",{"$f":"-I26-J26","v":-87384.326161030185},{"$f":"I$19*V9","v":43689.350816063314},{"$f":"J$19*W9","v":43694.975344966879},null,"1","YS   ",null,null,null,null,null,null,"1",-106527.50469890365,100.34286167325531,825.70735449796121,1943.3364385373395,"1","Supply"]
[null,null,null,{"$f":"-H27/H32-V0","v":0.10220126856845235},null," < Rate","0",{"$f":"H26+H25","v":-170316.07844442362},{"$f":"I26+I25","v":87359.81353143524},{"$f":"J26+J25","v":82956.264912988394},null,"0",null,null,null,null,null,null,null,"0",{"$f":"U26+U25","v":-209177.65222849973},{"$f":"V26+V25","v":200.64234238434148},{"$f":"W26+W25","v":1567.6310033260097},{"$f":"X26+X25","v":3944.9506610649787},"0","Absorbed"]
[null,null,null,0.1,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,"Global",null,null,"2",{"$f":"-I30-J30","v":75425.0531804606},{"$f":"'Econ 2'!I20","v":-39701.013691516644},{"$f":"'Econ 2'!I21","v":-35724.039488943956},null,"2",null,null,null,null,null,null,null,"2",{"$f":"U$20*U13","v":-102676.01939898594},98.827155248135298,771.52323443847183,1910.3877241645821,"2","Global"]
[null,null,null,"Investment",null,"T","1",{"$f":"-I31-J31","v":79098.520055516055},{"$f":"'Econ 1'!I20","v":-39714.318493170984},{"$f":"'Econ 1'!I21","v":-39384.201562345072},null,"1","a   ",null,null,null,null,null,null,"1",-106501.63282951381,101.81518713620619,796.10776888753776,2034.5629369003968,"1","Demand"]
[null,null,null,"Term >",null,6.6860587312953452,"0",{"$f":"H31+H30","v":154523.57323597666},{"$f":"I31+I30","v":-79415.332184687635},{"$f":"J31+J30","v":-75108.24105128902},null,"0",null,null,null,null,null,null,null,"0",{"$f":"U31+U30","v":-209177.65222849976},{"$f":"V31+V30","v":200.64234238434148},{"$f":"W31+W30","v":1567.6310033260097},{"$f":"X31+X30","v":3944.9506610649787},"0","Met"]
[null,null,null,null,null,7,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"F",null,null,null,"r-",null,"r+",null,"X"]
[null,null,"        Investment",null,null,null,null,null,null,null,null,"2",{"$f":"'Econ 2'!S33-'Econ 2'!S53","v":-134.94900250807405},"2",null,"2",{"$f":"IF(U36<0,U36,0)","v":0},"2",{"$f":"IF(U36>0,U36,0)","v":25.871869389840867},"2",{"$f":"-I$19*V36-J$19*W36-K$19*X36","v":25.871869389840867},{"$f":"V25-V30","v":1.4723254629508773},-29.599585610423333,91.226498363056862,"2","Physical"]
[null,null,"        Term",null,null,{"$f":"Term-(1/H41-1/NPV)/H37","v":6.6860696273867388},null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*D43/F43","v":0.32362469753595996},null,null,null,"1",{"$f":"'Econ 1'!S33-'Econ 1'!S53","v":161.93023792235181},"1",null,"1",{"$f":"IF(U37<0,U37,0)","v":-25.871869389842232},"1",{"$f":"IF(U37>0,U37,0)","v":0},"1",{"$f":"-I$19*V37-J$19*W37-K$19*X37","v":-25.871869389842232},-1.4723254629508773,29.599585610423446,-91.226498363057317,"1","Export / Import"]
[null,null,"        Calculation",null,null,{"$f":"ITerm","v":7},null,null,null,null,null,"0",{"$f":"M37+M36","v":26.981235414277762},"0",null,"0",{"$f":"Q37+Q36","v":-25.871869389842232},"0",{"$f":"S37+S36","v":25.871869389840867},"0",{"$f":"U37+U36","v":-1.3642420526593924E-12},{"$f":"V37+V36","v":0},{"$f":"W37+W36","v":1.1368683772161603E-13},{"$f":"X37+X36","v":-4.5474735088646412E-13},"0","Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G/year",null,"G/year",null,null,"1","2","L"]
[null,null,null," K",null,"G",null,"NPV","       1       "]
[null,null,"2",{"$f":"-SUM('Econ 2'!E19:E22)/P0_2","v":-75405.29517440233},"2",{"$f":"-SUM('Econ 2'!G19:G22)/P0_2","v":61556.257935028138},null,{"$f":"(1-Iota/V0)^(-Term)","v":0.52172433822816189},"(1 - i)T"]
[null,null,"1",{"$f":"-SUM('Econ 1'!E19:E22)/P0_1","v":-79042.115083668949},"1",{"$f":"-SUM('Econ 1'!G19:G22)/P0_1","v":53568.372541520621},null,null,null,null,null,null,"k",null,"g",null,"rk",null,"rg"]
[null,null,"  0",{"$f":"D42+D41","v":-154447.41025807126},"0",{"$f":"F42+F41","v":115124.63047654876},null,{"$f":"1/(1+Iota*Term*D43/F43)","v":0.52172337839933391},"       1       ",null,null,"2",{"$f":"M50","v":206.44671703116691},"2",{"$f":"O50+O55+O60","v":0},"2",{"$f":"IF(AND(S36>0,M43>0),-S36,0)+IF(AND(Q36<0,O43>=0),-Q36,0)","v":-25.871869389840867},"2",{"$f":"IF(AND(Q36<0,O43<0),-Q36,0)+IF(AND(S36>0,M43<=0),-S36,0)","v":0},"2","     International"]
[null,null,null,"G",null,"G",null,{"$f":"IState!C9","v":0.51315811823070645},"1+iTK/G",null,null,"1",{"$f":"M51","v":0},"1",{"$f":"O51+O56+O61","v":-206.44671703116506},"1",{"$f":"IF(AND(S37>0,M44>0),-S37,0)+IF(AND(Q37<0,O44>=0),-Q37,0)","v":0},"1",{"$f":"IF(AND(Q37<0,O44<0),-Q37,0)+IF(AND(S37>0,M44<=0),-S37,0)","v":25.871869389842232},"1"," < Settlements"]
[null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"-M43-M44","v":-206.44671703116691},"0",{"$f":"-O43-O44","v":206.44671703116506},"0",{"$f":"-Q43-Q44","v":25.871869389840867},"0",{"$f":"-S43-S44","v":-25.871869389842232},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,"G",null,"G",null,"G/year",null,"G/year"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"k",null,"A",null,"k",null,"A"]
[null,null,null,null,null,null,null,null,null,null,null,"  2",206.44671703116691,"2",0,"  2",{"$f":"M50+DT*Q43","v":206.18799833726851},"2",{"$f":"O50+DT*(S43-3*O50/Term+3*O60/Term)","v":0},"2"]
[null,null,null,null,null,null,null,null,null,null,null,"  1",0,"1",-47.894017216619361,"  1",{"$f":"M51+DT*Q44","v":0},"1",{"$f":"O51+DT*(S44-3*O51/Term+3*O61/Term)","v":-47.833858495660984},"1"]
[null,null,null,null,null,null,null,null,null,null,null,"  0",-206.44671703116691,"0",47.894017216619361,"  0",{"$f":"-Q50-Q51","v":-206.18799833726851},"0",{"$f":"-S50-S51","v":47.833858495660984},"0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B",null,null,null,"B"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2",0,"  2",null,"2",{"$f":"O55+DT*3*(O50-O55)/Term","v":0},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,"          @ time = t  >","1",-66.40589457254093,"  1",null,"1",{"$f":"O56+DT*3*(O51-O56)/Term","v":-66.322832735516045},"1"," < @ time = t + d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",66.40589457254093,"  0",null,"0",{"$f":"-S55-S56","v":66.322832735516045},"0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",null,null,null,"C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2",0,"  2",null,"2",{"$f":"O60+DT*3*(O55-O60)/Term","v":0},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1",-92.14680524200476,"  1",null,"1",{"$f":"O61+DT*3*(O56-O61)/Term","v":-92.031307106089599},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",92.14680524200476,"  0",null,"0",{"$f":"-S60-S61","v":92.031307106089599},"0"]

{"sheet":"Econ 1","index":3,"n_rows":106,"n_cols":42,"rows_kept":106,"cut":false,"hidden":false,"merged":[[24,21,24,22]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AI6:AI9)","v":-2069.2089930830075},{"$f":"-SUM(AJ6:AJ9)","v":-16331.432834063413},{"$f":"-SUM(AK6:AK9)","v":-53796.153020638325}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5800,8766,"0",{"$f":"Z19+AM19","v":-637827.35860195803},null,{"$f":"Utility!E28","v":-643139.16478631005},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-U7","v":4},"1",{"$f":"-SUM(V7:X7)","v":-3},{"$f":"SIGN(AI7)","v":1},1,1,"1",{"$f":"1/(1-U7)","v":0.25},null,null,null,null,null,"Spatial Parameters,","1",null,644.28436643152895,5546.6922373869038,29682.749150520809,"1",{"$f":"AI6","v":794.28436643152884},null,{"$f":"Utility!M14","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,null,{"$f":"1-U8","v":4},"2",{"$f":"-SUM(V8:X8)","v":-3},1,1,1,"2",{"$f":"1/(1-U8)","v":0.25},null,null,null,null,null,"i.e.: production and","2",null,572.48951614463044,4693.5037222123538,25626.027581030758,"2",{"$f":"AJ6","v":5800},null,{"$f":"Utility!M30","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-0.10475298526064281},null,{"$f":"(1-1/NPV_1)/Term1","v":-0.15397276638275506},null,{"$f":"V0","v":1},{"$f":"IState!H13","v":0.1},{"$f":"IState!I13","v":0.33333333333333331},{"$f":"IState!J13","v":1},null,"< V",null,null,null,null,{"$f":"X9-U9","v":1},"L",{"$f":"-SUM(V9:W9)","v":-2},1,1,{"$f":"SIGN(AK9)","v":-1},"L",{"$f":"1/(1-U9)","v":0.33333333333333331},null,null,null,null,null,"utility tradeoffs >","L",null,58.150744075318954,291.23687446415556,{"$f":"Zl_1","v":-10278.623710913243},"L",{"$f":"L9*L49","v":-10278.623710913243},"ZL",{"$f":"Utility!M45","v":-10219.742864345546},"L"]
[null,null,null,null,{"$f":"IState!C$13","v":-0.1},null,{"$f":"IState!E13","v":-0.13553101428571446},null,"0","1","2","L",null,null,null,null,null,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,null,"Accounts >",null,{"$f":"E17+SUM(E19:E22)","v":170215.93746383436},null,{"$f":"G17+SUM(G19:G22)","v":-115803.77496076844},null,{"$f":"-I17-SUM(I19:I22)","v":-7.5992545589542715E-12},{"$f":"-J17-SUM(J19:J22)","v":-4.9027448767446913E-13},{"$f":"-K17-SUM(K19:K22)","v":0},{"$f":"-L17-SUM(L19:L22)","v":-1.1795009413617663E-12},null," < Markets",null,null,{"$f":"E9*Kappa1","v":-17830.627588275536},null,{"$f":"G9*Gamma1","v":17830.62758827554},null,{"$f":"I$9*I14","v":-7.5992545589542715E-12},{"$f":"J9*J14","v":-4.9027448767446915E-14},{"$f":"K9*K14","v":0},{"$f":"L9*L14","v":-1.1795009413617663E-12},null,"  < Market Pressure",null,null,null,null,null,{"$f":"SUM(AF55:AF58)","v":4943454.0349425925},"U",{"$f":"SUM(U56:U58)","v":-1657716.74762593},{"$f":"SUM(AI7:AI9)","v":1274.9246266514783},{"$f":"SUM(AJ7:AJ9)","v":10531.432834063413},{"$f":"SUM(AK7:AK8)","v":55308.776731551567}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance of Payments"]
[null,null,null,null,{"$f":"E25","v":0},null,{"$f":"G25+G33+G41","v":-445.13683582808324},null,{"$f":"I25+I33+I41","v":-28.205921819425971},{"$f":"J25+J33+J41","v":-14.500149852778911},{"$f":"K25+K33+K41","v":88.854064850504841},{"$f":"L25+L33+L41","v":-91.067004274129161},null,null,null,null,{"$f":"Iota1*E17","v":0},null,{"$f":"Nu_1*G17","v":68.538950031316247},null,{"$f":"I$9*I17","v":-28.205921819425971},{"$f":"J$9*J17","v":-1.4500149852778912},{"$f":"K$9*K17","v":29.618021616834945},{"$f":"L$9*L17","v":-91.067004274129161},null,null,null,null,null,null,null,{"$f":"AF53+Q17+S17","v":-4943385.4959925599},null,{"$f":"U17+U53","v":2295532.7654107292},{"$f":"AI4+V17","v":-2070.6590080682854},{"$f":"AJ4+W17","v":-16301.814812446579},{"$f":"AK4+X17","v":-53887.220024912451}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,"e",null,"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",{"$f":"I27+I35+I43","v":106530.38123091077},-1003.3648656988198,-2477.0972697963175,-8766,"0",null,null,"0",{"$f":"Iota1*E19","v":0},"0",{"$f":"Nu_1*G19","v":0},"0",{"$f":"I$9*I19","v":106530.38123091077},-100.33648656988198,-825.69908993210584,-8766,"0",{"$f":"U45","v":-106527.50469890363},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AF55+Q19+S19","v":0},"0",{"$f":"AM19","v":-531299.85390305438},{"$f":"AM20","v":693.94150475827348},{"$f":"AM21","v":4974.2926455020388},{"$f":"AK6+X19","v":0},"0",{"$f":"-V49*AM20-W49*AM21-X49*AM22","v":-531299.85390305438},"0",null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":81675.330976143669},"1",null,"1",-39714.318493170984,496.29133157215836,488.61093461962605,962.33118105937319,"1","< Physical",null,"1",{"$f":"Iota1*E20","v":-8555.7347419021007},"1",{"$f":"Nu_1*G20","v":0},"1",-39714.318493170984,49.62913315721584,162.87031153987533,962.33118105937319,"1",{"$f":"AM7-AM20","v":100.34286167325536},"  < Production",null,null,null,null,2602603.4470460163,"1",{"$f":"U20+U56","v":-906410.09208303934},{"$f":"AI7+V20","v":693.9134995887448},5709.5625489267795,{"$f":"AK7+X20","v":30645.080331580182},"1",{"$f":"AM7*Z28","v":693.94150475827348},"1",{"$f":"AF20/S7","v":650650.86176150409},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":88540.606487690675},"2",null,"2",-39384.201562345072,320.65090844462139,842.07055651827068,1072.3216231871729,"2","Stocks",null,"2",{"$f":"Iota1*E21","v":-9274.8928463734355},"2",{"$f":"Nu_1*G21","v":0},"2",-39384.201562345072,32.065090844462141,280.69018550609019,1072.3216231871729,"2",{"$f":"AM8-AM21","v":825.70735449796121},null,null,null,"U + E",">",2267423.2007925198,"2",{"$f":"U21+U57","v":-789674.56053807889},604.55460698909258,4974.1939077184443,{"$f":"AK8+X21","v":26698.349204217931},"2",{"$f":"AM8*Z29","v":4974.2926455020388},"2",{"$f":"AF21/S8","v":566855.80019812996},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-115358.63812494035},"L",-27403.655253575285,200.92277553481946,1057.561713807916,6822.4142000275842,"L",null,null,"L",{"$f":"Iota1*E22","v":0},"L",{"$f":"Nu_1*G22","v":17762.088638244222},"L",-27403.655253575285,20.092277553481949,352.52057126930532,6822.4142000275842,"L",{"$f":"AM9-AM22","v":-6822.6635614626593}," <","YL = - Leisure",null,null,null,{"$f":"AF58+Q22+S22","v":73358.848154024861},"L",{"$f":"U22+U58","v":-68134.270313903064},78.243021628800903,643.75744573346083,{"$f":"AM22","v":-3455.9601494505837},"L",{"$f":"AM9*Z30","v":-3455.9601494505837},"L",{"$f":"AF22/S9","v":73358.848154024861},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,"- Dividends",null,"+ Dividends",null,null,null,null,null,null,{"$f":"Utility!M41","v":-6766}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Created",null,"Absorbed"]
[null,null,null,null,0,null,-103.26800828922943,null,-9.0016686634347423,-4.8805496359490146,29.608227850475423,-30.383074632640618,null,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,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",35509.635088215065,-334.47041730302993,-825.70346222228352,-2922,"0",null,null,null,null,null,null,"0",{"$f":"-Z19/AM19","v":-0.20050354600387596},{"$f":"-Z20/AI19","v":-0.14459844379564621},{"$f":"-Z21/AJ19","v":-0.16599492899650767},null,"0",{"$f":"AM19/AM6","v":0.83298379528216016},null,null,null,null,"0",null,"0",null,null,null,null,"0",null,"0",null,"0"]
[null,null,null,"1",81675.330976143669,"1",-1.3886624541964831E-8,"1",-13238.021966989363,165.45882125610885,162.86897346276947,320.76829214395542,"1",null,null,null,"    E    ",">",{"$f":"V27-U28","v":-1.3149458623458621E-2},"1",{"$f":"-SUM(V28:X28)","v":-0.13144898517218759},{"$f":"V20/AI20","v":7.1520633604374426E-2},2.8525882700153604E-2,3.1402468867659565E-2,"1",{"$f":"(1-V28)*(1-W28)*(1-X28)","v":0.87366884466823325},null,null,null,null,"1",{"$f":"Q20/S28","v":650653.00305509754},"1",{"$f":"U20/U28","v":302127.23545296624},null,null,null,"1",{"$f":"AM44*AM20","v":650659.29840483563},"1",{"$f":"P0_1*AH28","v":650626.19543449779},"1"]
[null,null,null,"2",88540.606487690675,"2",1.3886624541964831E-8,"2",-13128.020002114092,106.89776128677491,280.6948978380733,357.43397920039604,"2",null,null,null,"    U + E ",null,{"$f":"W27-U29","v":-1.6362109326988727E-2},"2",{"$f":"-SUM(V29:X29)","v":-0.14963281966951894},5.3039196912514242E-2,5.6429280947520748E-2,4.0164341809483951E-2,"2",{"$f":"(1-V29)*(1-W29)*(1-X29)","v":0.85763666301759289},null,null,null,null,"2",{"$f":"Q21/S29","v":566851.90527817979},"2",{"$f":"U21/U29","v":263205.63663325697},null,null,null,"2",{"$f":"AM45*AM21","v":566863.30656526878},"2",{"$f":"P0_1*AH29","v":566809.15152473911},"2"]
[null,null,null,"L",0,"L",-38453.177543445781,"L",-9134.5914504481825,66.994384396095143,352.53136307096548,2274.1808032882896,"L",null,null,null,null,null,{"$f":"X30-U30","v":0.24207717717309862},"L",{"$f":"-SUM(V30:W30)","v":-0.80439165838790239},{"$f":"V22/AI22","v":0.25679322111054659},{"$f":"W22/AJ22","v":0.5475984372773558},{"$f":"(AK6+Z22)/AK22","v":-0.56231448121480376},"L",{"$f":"(1-V30)*(1-W30)","v":0.3362279081956514},null,null,null,null,"L",{"$f":"S22/S30","v":73373.66060553219},"L",{"$f":"U22/U30","v":34067.552749733266},null,null,null,"L",{"$f":"AM46*AM22","v":73376.82128532861},"L",{"$f":"P0_1*AH30","v":73363.932914196354},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,-143.18312479104262,null,-9.3961341319120049,-4.8393836957153047,29.61772660492095,-30.356094988974057,null,null,null,null,null,null,{"$f":"S35-U33","v":-2295399.0410946263},null,{"$f":"-SUM(V33:X33)","v":2295399.0410946263},{"$f":"-SUM(V35:V38)","v":-901527.66028892272},{"$f":"-SUM(W35:W38)","v":-862606.06146921334},{"$f":"-SUM(X35:X38)","v":-531265.31933649001},null,null,null,null,null,null,null,{"$f":"AF35-AH33","v":-4943393.2939386414},null,{"$f":"-SUM(AI33:AK33)","v":4943393.2939386414},{"$f":"-SUM(AI35:AI38)","v":-1941531.571993907},{"$f":"-SUM(AJ35:AJ38)","v":-1857730.4742169892},{"$f":"-SUM(AK35:AK38)","v":-1144131.2477277452},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",35510.120601253097,-334.45942853625058,-825.69922948517012,-2922,"0",null,null,null,null,"0",{"$f":"U35-U35","v":0},"0",{"$f":"-U33-SUM(U36:U38)","v":-531265.31933649024},{"$f":"V6*AH28","v":302127.23545296624},{"$f":"W6*AH29","v":263205.63663325697},{"$f":"X6*AH30","v":0},"0",null,null,null,null,null,"0",{"$f":"AH35-AH35","v":0},"0",{"$f":"-AH33-SUM(AH36:AH38)","v":-1144131.2477277452},{"$f":"V6*AF28","v":650653.00305509754},{"$f":"W6*AF29","v":566851.90527817979},{"$f":"X6*AF30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",-1.2727995528521782E-8,"1",-13238.10515261103,165.43505889151032,162.87019034875121,320.77695287891083,"1",null,null,null,null,"1",{"$f":"S7*$AH28","v":1208508.941811865},"1",{"$f":"U7*$AH28","v":-906381.70635889866},302127.23545296624,302127.23545296624,302127.23545296624,"1",null,null,null,null,null,"1",{"$f":"S7*$AF28","v":2602612.0122203901},"1",{"$f":"U7*$AF28","v":-1951959.0091652926},650653.00305509754,650653.00305509754,650653.00305509754,"1",null,null,{"$f":"(AH56+AH84)/U7","v":650650.88847459119},"1"]
[null,null,"System State   ",null,null,"2",1.2727995528521782E-8,"2",-13128.06688208671,106.88626255289235,280.69030832097883,357.44046780612393,"2",null,null,null,null,"2",{"$f":"S8*$AH29","v":1052822.5465330279},"2",-789616.90989977098,263205.63663325697,263205.63663325697,263205.63663325697,"2",null,null,null,null,null,"2",{"$f":"S8*$AF29","v":2267407.6211127192},"2",-1700555.7158345394,566851.90527817979,566851.90527817979,566851.90527817979,"2",null,null,{"$f":"(AH57+AH85)/U8","v":566854.93680387619},"2"]
[null,null,"     @ time = t >",null,null,"L",-38452.659140442775,"L",-9134.5524324234357,66.977490787563397,352.52100421051938,2274.1386743039398,"L",null,null,null,null,"L",{"$f":"S9*$AH30","v":34067.552749733266},"L",-68135.105499466532,34067.552749733266,34067.552749733266,-34067.552749733266,"L",null,null,null,null,null,"L",{"$f":"S9*$AF30","v":73373.66060553219},"L",-146747.32121106438,73373.66060553219,73373.66060553219,-73373.66060553219,"L",null,null,{"$f":"(AH58+AH86)/U9","v":73367.530381620658},"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,"Intersection of   "]
[null,null,null,null,null,null,-198.68570274781123,null,-9.8081190240792218,-4.7802165211145926,29.628110395108465,-30.327834652514486,null,null,null,null,null,null,{"$f":"SUM(S36:S38)","v":2295399.0410946263},"Q",{"$f":"SUM(U36:U38)","v":-1764133.7217581361},{"$f":"SUM(V36:V38)","v":599400.42483595642},{"$f":"SUM(W36:W38)","v":599400.42483595642},{"$f":"SUM(X36:X37)","v":565332.87208622321},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AF33/AF17","v":1.0000015774505322},null,{"$f":"AH33/AH17","v":2.1534840924190175},{"$f":"AI33/AI17","v":937.63944929066747},{"$f":"AJ33/AJ17","v":113.95850680370849},{"$f":"AK33/AK17","v":21.231959028482173},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,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",35510.625541442612,-334.43501985953935,-825.69457808886386,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AH35/AH19","v":2.1534567331850112},937.61937943421469,113.95628397351143,null,"0",null,"0",null,"0"]
[null,null,null,null,null,"1",-1.1575039095606086E-8,"1",-13238.191373570591,165.39745142453918,162.87177080810537,320.78593603650694,"1",null,null,null,null,null,null,null,{"$f":"-GPE!E10","v":-104588.82611424987},{"$f":"-GPE!F10","v":100},{"$f":"-GPE!G10","v":750},{"$f":"-GPE!H10","v":8766},null,null,null,null,null,null,null,{"$f":"AF36/AF20","v":1.0000032910024705},"1",2.153505379313966,937.65722015887275,113.95846835540844,{"$f":"AK36/AK20","v":21.231890927190378},"1",{"$f":"AI49","v":937.62845130798928},"1",{"$f":"(AM44*AM7*AM56)^Z7","v":650650.29911444604},"1"]
[null,null,null,null,null,"2",1.1575039095606086E-8,"2",-13128.114678144271,106.86688460495411,280.6853503592186,357.44717618065289,"2",null,null,null,{"$f":"-Q83","v":0},null,{"$f":"-S83","v":0},"Yt",{"$f":"-U83","v":-106527.50469890363},{"$f":"Z20","v":100.34286167325536},{"$f":"Z21","v":825.70735449796121},{"$f":"AK6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AF37/AF21","v":0.99999312890518399},"2",2.1534892990294536,937.63557290765459,113.95854600653929,{"$f":"AK37/AK21","v":21.231721142842265},"2",{"$f":"AJ49","v":113.95857601539589},"2",{"$f":"(AM45*AM8*AM57)^Z8","v":566855.337134904},"2"]
[null,null,null,null,null,"L",-38452.801441051794,"L",-9134.5113707036635,66.950900351160925,352.50934652643116,2274.0947224353549,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AF38/AF22","v":1.0002019177219934},"L",2.1537960344329101,937.76619407197938,113.9771836299841,{"$f":"AK38/AK22","v":21.231049384986939},"L",{"$f":"-AK49","v":-21.231963944084772},"L",{"$f":"(AM46*AM9*AM58)^Z9","v":73367.128443552661},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GPE!C18/GPE!$E18","v":0.05},null,{"$f":"GPE!E18/GPE!$E18","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[null,null,null,null,null,null,{"$f":"3*G41/Term1","v":-72.804828991246396},null,null,null,null,-10278.623710913243,null,null,null,null,null,"Currency > ",{"$f":"S33/AF33","v":0.46433672269393123},"Y ",{"$f":"'Econ 0'!H19","v":1.00000938964751},{"$f":"'Econ 0'!I19","v":435.400686082964},{"$f":"'Econ 0'!J19","v":52.918234416761237},{"$f":"'Econ 0'!K19","v":9.8593549025174454},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_1*S49","v":0.99994174584736151},"P",{"$f":"AH33/(U53+U17)","v":2.1534840924190175},{"$f":"P0_1*V49","v":937.62845130798928},{"$f":"P0_1*W49","v":113.95857601539589},{"$f":"P0_1*X49","v":21.231963944084772}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",null,0,1,2,"L",null,"    G/unit",null,null,null,"   $/unit",null,"$/$",null,0,1,2,"L"]
[null,null,null,null,null,"0",{"$f":"3*G43/Term1","v":0},"0"]
[null,null,null,null,null,"1",{"$f":"3*G44/Term1","v":-4.2414664481029253E-9},"1"]
[null,null,null,null,"Maturing   ","2",{"$f":"3*G45/Term1","v":4.2414664481029253E-9},"2",null,null,null,null,null,null,null,null,null,null,{"$f":"S55-U53","v":-2295560.9713325487},null,{"$f":"-SUM(V53:X53)","v":2295560.9713325487},{"$f":"V$49*AI4","v":-900935.01523738052},{"$f":"W$49*AJ4","v":-864230.59107455902},{"$f":"X$49*AK4","v":-530395.36502060911},null,null,null,null,null,null,null,{"$f":"AF55-AH53","v":-4943454.0349425916},null,{"$f":"-SUM(AI53:AK53)","v":4943454.0349425916},{"$f":"AI$49*AI4","v":-1940149.2236169842},{"$f":"AJ$49*AJ4","v":-1861106.8300609477},{"$f":"AK$49*AK4","v":-1142197.9812646599},null,"   "]
[null,null,null,null,"Principal > ","L",{"$f":"3*G46/Term1","v":-14090.342658945898},"L",null,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,"0",{"$f":"U55-U55","v":0},"0",{"$f":"-U53-SUM(U56:U58)","v":-637844.22370661865},{"$f":"V$49*AI6","v":345831.95808926004},306925.7596172152,86427.105075467931,"0",null,null,null,null,null,null,{"$f":"AH55-AH55","v":0},"0",{"$f":"-AH53-SUM(AH56:AH58)","v":-1373587.3891935605},{"$f":"AI$49*AI6","v":744743.62039534189},660959.74088929617,186119.39593384712,"0",null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"V55-U56","v":1212527.7316791285},"1",{"$f":"-SUM(V56:X56)","v":-866695.77358986833},280521.85517681547,293521.16005567001,292652.7583573829,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AI55-AH56","v":2611159.1817879183},"1",{"$f":"-SUM(AI56:AK56)","v":-1866415.5613925762},604099.35269914358,632093.14896826178,630223.05972517072,"1",{"$f":"AI56*AJ56*AK56","v":2.4064882384723046E+17},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"W55-U57","v":1057216.1185929491},"2",{"$f":"-SUM(V57:X57)","v":-750290.35897573386},249262.32810467618,248371.93020797474,252656.10066308288,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AJ55-AH57","v":2276698.0936388932},"2",{"$f":"-SUM(AI57:AK57)","v":-1615738.3527495968},536782.45841274993,534865.00070628012,544090.89363056689,"2",{"$f":"AI57*AJ57*AK57","v":1.5621184171927293E+17},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",{"$f":"X55+X58-U58","v":25817.121060471167},"L",{"$f":"-SUM(V58:W58)","v":-40730.615060327778},25318.873866628728,15411.741193699048,-101340.59907532454,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AK55+AK58-AH58","v":55596.759515780635},"L",{"$f":"-SUM(AI58:AJ58)","v":-87712.731606858317},54523.792109748545,33188.939497109779,-218235.3680249248,"L",{"$f":"AI58*AJ58","v":1809586837.4834361},"L"]
[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,{"$f":"-I63/I60-V0_1","v":0.10475298526064281}," <","Interest",null,{"$f":"-I20-I21","v":79098.520055516055},"   < 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,"- PU        "]
[null,null,null,null,-0.1,null,"Rate",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF62/AF$49<AF53,AF62/AF$49-AF53,0)","v":-301.20049524772912},null,{"$f":"IF(AF62/AF$49>AF53,AF62/AF$49-AF53,0)","v":0},null,{"$f":"AH62/AH$49-U53","v":6.132491622120142},{"$f":"AI62/AI$49-AI4","v":-1.5032618104946778},{"$f":"AJ62/AJ$49-AJ4","v":29.344849305540265},{"$f":"AK62/AK$49-AK4","v":-91.739154476970725},null,null,null,null,null,null,null,{"$f":"AF64-AH62","v":-4943467.2411657469},null,{"$f":"-SUM(AI62:AK62)","v":4943467.2411657469},{"$f":"-SUM(AI64:AI67)","v":-1941558.7246602688},{"$f":"-SUM(AJ64:AJ67)","v":-1857762.732820702},{"$f":"-SUM(AK64:AK67)","v":-1144145.7836847759}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-87384.326161030185},{"$f":"V49*V73","v":43689.350816063314},{"$f":"W49*W73","v":43694.975344966879},null,null,null,null,null,null,"-f",null,"Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,"0",{"$f":"IF(AF64/AF$49<AF55,AF64/AF$49-AF55,0)","v":0},"0",{"$f":"IF(AF64/AF$49>AF55,AF64/AF$49-AF55,0)","v":0},"0",{"$f":"AH64/AH$49-U55","v":106544.36980356381},{"$f":"AI64/AI$49-AI6","v":-100.34286167325536},-825.70735449796121,-8766,"0",null,null,null,null,null,"0",{"$f":"AH64-AH64","v":0},"0",{"$f":"-AH62-SUM(AH65:AH67)","v":-1144145.7836847766},{"$f":"V6*$AM28","v":650659.29840483563},{"$f":"W6*$AM29","v":566863.30656526878},{"$f":"X6*$AM30","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"AF65/AF$49-AF56","v":-8370.3649115515873},"1",null,"1",{"$f":"AH65/AH$49-U56","v":-39732.048229721724},49.65713832674453,162.92015998923671,962.52229579348204,"1","    Optimal",null,null,null,null,"1",{"$f":"S7*$AM28","v":2602637.1936193425},"1",{"$f":"U7*$AM28","v":-1951977.8952145069},650659.29840483563,650659.29840483563,650659.29840483563,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,"2",{"$f":"AF66/AF$49-AF57","v":-9112.7711163191125},"2",null,"2",{"$f":"AH66/AH$49-U57","v":-39401.993841010961},32.081842344434108,280.78892328968504,1072.5532972208275,"2"," < Rates of",null,null,null,null,"2",{"$f":"S8*$AM29","v":2267453.2262610751},"2",-1700589.9196958062,566863.30656526878,566863.30656526878,566863.30656526878,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term1-E60*Kappa1/Gamma1","v":0.3791729096225549},null,{"$f":"1/(1-E60*Term1*Kappa1/Gamma1)","v":0.44236367554417894},"1+iTk/g ",null,null,null,null,null,"L",0,"L",{"$f":"AF67/AF$49-AF58","v":17784.33652311741},"L",{"$f":"AH67/AH$49-U58","v":-27416.460224453287},20.107142812571581,352.65342191349782,6822.6635614626593,"L","    Change",null,null,null,null,"L",{"$f":"S9*$AM30","v":73376.82128532861},"L",-146753.64257065722,73376.82128532861,73376.82128532861,-73376.82128532861,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term1-(1/I69-1/NPV_1)/G67","v":8.1871386051334447},null,{"$f":"1/(1+E60)^Term1","v":0.44236991058962843},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,{"$f":"SUM(Q65:Q67)","v":-17483.1360278707},null,{"$f":"SUM(S65:S67)","v":17784.33652311741},"D",{"$f":"SUM(U65:U67)","v":-106550.50229518597},{"$f":"SUM(V65:V67)","v":101.84612348375022},{"$f":"SUM(W65:W67)","v":796.36250519241958},{"$f":"SUM(X65:X66)","v":2035.0755930143096},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q45+Q14","v":-17830.627588275536},null,{"$f":"S45+S14","v":17830.62758827554},"S",{"$f":"U45+U14","v":-106527.50469890365},{"$f":"V45+V14","v":100.34286167325531},{"$f":"W45+W14","v":825.70735449796121},{"$f":"X45+Z22+X14","v":1943.3364385373395},null," < Supply",null,null,null,{"$f":"-AH73","v":0},null,0,null,{"$f":"-SUM(AI73:AK73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Transfers",null,"FI","0",1,"2","L"]
[null,null,null,null,"Domestic",null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"AH75-AH75","v":0},"0",0,"0",{"$f":"-SUM(AI75:AK75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",8.1870545745681227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,"1",{"$f":"AI75-AH76","v":-1.9065336541744335},"1",-1.2729886388697579E-9,"1",{"$f":"-SUM(AI76:AK76)","v":1.9065336541744335},0,{"$f":"(AF45-AF44)*(V0-Iota)*(E20+E21)","v":-1.9065336541744335},null,"1","    Equity"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!U20","v":0.99954134926988158},{"$f":"'Econ 0'!V20","v":0.9996962442311419},{"$f":"'Econ 0'!W20","v":0.999680125190198},{"$f":"'Econ 0'!X20","v":0.99974808989126862},null," < Factors",null,null,"2",{"$f":"AJ75-AH77","v":1.9065336541744335},"2",1.2729886388697579E-9,"2",{"$f":"-SUM(AI77:AK77)","v":-1.9065336541744335},{"$f":"-AJ76","v":1.9065336541744335},0,null,"2"," < Markets"]
[null,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,"L",{"$f":"AK75-AH78","v":0},"L",0,"L",{"$f":"-SUM(AI78:AK78)","v":0},null,null,null,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Settlements",null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade Balance"]
[null,null,null,null,{"$f":"P0_1*'Econ 0'!M51","v":0},null,{"$f":"P0_1*'Econ 0'!O51","v":-103.13900419803234},null,{"$f":"I25+DT*(U81-I$9*I25*3)","v":-8.9903372974301217},{"$f":"J25+DT*(V81-J$9*J25*3)","v":-4.8806312416706765},{"$f":"K25+DT*(W81-K$9*K25*3)","v":29.608141428074902},{"$f":"L25+DT*(X81-L$9*L25*3)","v":-30.383847377291971},null,null,null,null,{"$f":"AD81-Q17","v":0},null,{"$f":"AF81-S17","v":-12.824290859148491},null,{"$f":"'Econ 0'!U37","v":-25.871869389842232},{"$f":"'Econ 0'!V37","v":-1.4723254629508773},{"$f":"'Econ 0'!W37","v":29.599585610423446},{"$f":"'Econ 0'!X37","v":-91.226498363057317},null," < eXports  ( + )",null,null,null,{"$f":"IF(AH81>0,-AH81,0)","v":0},null,{"$f":"IF(AH81<0,-AH81,0)","v":55.714659172167757},null,{"$f":"AH$49*U81","v":-55.714659172167757},{"$f":"AI$49*V81","v":-1380.4942436479494},{"$f":"AJ$49*W81","v":3373.1266268096588},{"$f":"AK$49*X81","v":-1936.9177239895414}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r",null,"R ","0","1","2","L",null,null,null,null,null,null,"- NCF",null,"PR","0",1,"2","L"]
[null,null,null,"0",{"$f":"E27+DT*(Q83-Iota1*E19)","v":0},"0",{"$f":"G27+DT*(S83-Nu_1*G19+G51-3*G27/Term1)","v":0},"0",{"$f":"I27+DT*(U83-I$9*I27*3)","v":35509.621082557649},-334.4704346678534,-825.70350114504026,-2922,"0",null,null,"0",0,"0",{"$f":"AF75+AF83","v":0},"0",{"$f":"-U81-SUM(U84:U86)","v":106527.50469890363},{"$f":"-V45","v":-100.34286167325536},{"$f":"-W45","v":-825.70735449796121},{"$f":"-X45","v":-8766},"0"," < Output  ( - )",null,null,"0",0,"0",{"$f":"AH83-AH83","v":0},"0",{"$f":"-AH81-SUM(AH84:AH86)","v":229441.60550878441},{"$f":"-AI81-SUM(AI84:AI86)","v":-94084.321990506171},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-94096.43432402733},{"$f":"-AK81-SUM(AK84:AK86)","v":-41260.849194250906},"0"]
[null,null,null,"1",{"$f":"E28+DT*(Q84-Iota1*E20)","v":81675.397078633061},"1",{"$f":"G28+DT*(S84-Nu_1*G20+G52-3*G28/Term1)","v":-1.3890884036131376E-8},"1",-13238.019558947602,165.45886533918565,162.86896418748225,320.76804164660967,"1",null,null,"1",{"$f":"AD76+AD84","v":-8549.1244929629393},"1",{"$f":"AF76+AF84","v":-1.2729886388697579E-9},"1",{"$f":"U$77*U65","v":-39713.825096792061},49.642054684512793,162.86804593404725,962.27982669729238,"1",null,null,null,"1",{"$f":"AI83-AH84","v":-8547.217959308764},"1",0,"1",{"$f":"-SUM(AI84:AK84)","v":-85537.104031197407},{"$f":"AI$49*V84","v":46545.802853586247},18560.210593054111,20431.090584557056,"1","    Monetary"]
[null,null,null,"2",{"$f":"E29+DT*(Q85-Iota1*E21)","v":88540.674714870998},"2",{"$f":"G29+DT*(S85-Nu_1*G21+G53-3*G29/Term1)","v":1.3890884036131376E-8},"2",-13128.018622928346,106.89778897591205,280.69493991955511,357.43379092641521,"2",null,null,"2",{"$f":"AD77+AD85","v":-9268.0701283413146},"2",1.2729886388697579E-9,"2",-39383.922087767656,32.072097299746389,280.69910598625324,1072.2831102031043,"2"," < Rates of",null,null,"2",{"$f":"AJ83-AH85","v":-9269.9766619954898},"2",0,"2",{"$f":"-SUM(AI85:AK85)","v":-84826.45766203184},30071.710921360351,31988.070406988107,22766.67633368339,"2"," < Transactions"]
[null,null,null,"L",{"$f":"E30+DT*(Q86-Iota1*E22)","v":0},"L",{"$f":"G30+DT*(S86-Nu_1*G22+G54-3*G30/Term1)","v":-38453.182252046819},"L",-9134.592563384278,66.994411594426325,352.53145560992817,2274.1820148042675,"L",null,null,"L",0,"L",{"$f":"AF78+AF86","v":17761.479962132093},"L",{"$f":"U$77*U67","v":-27403.88564495408},{"$f":"V$77*V67","v":20.101035151947009},{"$f":"W$77*W67","v":352.54061696723721},{"$f":"-X81-SUM(X83:X85)","v":6822.6635614626612},"L","    Change",null,null,"L",0,"L",{"$f":"AK83-AH86","v":17761.479962132093},"L",{"$f":"-SUM(AI86:AK86)","v":-59022.329156382999},{"$f":"AI$49*V86","v":18847.302459207527},{"$f":"AJ$49*W86","v":40175.026697175468},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service",null,"Passive Income",null,null,null,null,null,null,null,null,null,null,"Cost of Sales",null,"Consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus Sales",null,"Minus Wages"]
[null,null,null,null,null,null,{"$f":"P0_1*'Econ 0'!O56","v":-143.00403760482126},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":-9.3843001678576865},{"$f":"J33+DT*J$9*3*(J25-J33)","v":-4.8395071935360061},{"$f":"K33+DT*K$9*3*(K25-K33)","v":29.617631617376496},{"$f":"L33+DT*L$9*3*(L25-L33)","v":-30.356904378284053},null,null,null,null,{"$f":"GPE!A8","v":0},null,{"$f":"GPE!C8","v":-0.28861114475876093},null,{"$f":"GPE!E8","v":0},{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0}]
[null,null,null,null,null,null,null,"B","0","1","2","L",null,null,null,null,null,"r",null,"R","0","1","2","L"]
[null,null,null,null,null,"0",{"$f":"G35+DT*3*(G27-G35)/Term1","v":0},"0",{"$f":"I35+DT*I$9*3*(I27-I35)","v":35510.106035861958},-334.45946150255094,-825.69927181254127,-2922,"0",null,null,"0",{"$f":"GPE!C10","v":0},"0",{"$f":"GPE!A10","v":0},"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766},"0"]
[null,null,null,null,null,"1",{"$f":"G36+DT*3*(G28-G36)/Term1","v":-1.2732241117712217E-8},"1",-13238.10265704238,165.43513017860411,162.87017817989138,320.77669305686214,"1",null,null,"1",{"$f":"GPE!C11","v":-8035.1537978656852},"1",{"$f":"GPE!A11","v":0},"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},"1"]
[null,null,"System State   ",null,null,"2",{"$f":"G37+DT*3*(G29-G37)/Term1","v":1.2732241117712217E-8},"2",-13128.065475687532,106.886297049094,280.69035421614979,357.4402731479521,"2",null,null,"2",{"$f":"GPE!C12","v":-7344.6327683615818},"2",{"$f":"GPE!A12","v":0},"2",{"$f":"GPE!E12","v":-36723.163841807916},{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000},"2"]
[null,null,"     @ time = t  + d >",null,null,"L",{"$f":"G38+DT*3*(G30-G38)/Term1","v":-38452.661040038038},"L",-9134.5536029641789,66.977541468388992,352.52110779912385,2274.1399381734705,"L",null,null,"L",{"$f":"GPE!A13","v":0},"L",{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},"L"]
[]
[]
[null,null,null,null,null,null,{"$f":"P0_1*'Econ 0'!O61","v":-198.4366792558906},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":-9.7957594773142045},{"$f":"J41+DT*J$9*3*(J33-J41)","v":-4.7803940226383945},{"$f":"K41+DT*K$9*3*(K33-K41)","v":29.628006557206589},{"$f":"L41+DT*L$9*3*(L33-L41)","v":-30.328682462608274},null,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term1","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":35510.61039323693},-334.43509308556946,-825.69462460282693,-2922,"0",null,null,null,null,null,null,"0"]
[null,null,null,null,null,"1",{"$f":"G44+DT*3*(G36-G44)/Term1","v":-1.1579263898637804E-8},"1",-13238.188786941804,165.39756424694011,162.87175500351182,320.78566654177905,"1",null,null,null,null,null,{"$f":"AF56/(S7/S28-1)","v":-8555.7066773091428},"1"]
[null,null,null,null,null,"2",{"$f":"G45+DT*3*(G37-G45)/Term1","v":1.1579263898637804E-8},"2",-13128.113244262544,106.86694273879792,280.68539993883621,357.44697492941702,"2",null,null,null,null,null,{"$f":"AF57/(S8/S29-1)","v":-9274.9563158558285},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term1","v":-38452.800919616617},"L",-9134.5126025552563,66.950980122470128,352.50946310327203,2274.0960409914123,"L",null,null,null,null,null,{"$f":"AF58/(S9/S30-1)","v":17757.357607141959},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*S105","v":-10278.627067876954},null,null,null,null,null,null,{"$f":"(S102-S22)/AK49/(1-Z30)","v":-0.33569637111025563}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M45","v":-10219.742864345546}]

{"sheet":"Econ 2","index":4,"n_rows":106,"n_cols":42,"rows_kept":106,"cut":false,"hidden":false,"merged":[[24,21,24,22]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AI6:AI9)","v":-2069.2089930830075},{"$f":"-SUM(AJ6:AJ9)","v":-16224.936556275767},{"$f":"-SUM(AK6:AK9)","v":-53861.443441838623}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5693.5037222123538,8766,"0",{"$f":"Z19+AM19","v":-632836.12039686413},null,{"$f":"Utility!E28","v":-643139.16478631005},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-U7","v":4},"1",{"$f":"-SUM(V7:X7)","v":-3},{"$f":"SIGN(AI7)","v":1},1,1,"1",{"$f":"1/(1-U7)","v":0.25},null,null,null,null,null,"Spatial Parameters,","1",null,644.28436643152895,5546.6922373869038,29682.749150520809,"1",{"$f":"AI6","v":794.28436643152884},null,{"$f":"Utility!M14","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,null,{"$f":"1-U8","v":4},"2",{"$f":"-SUM(V8:X8)","v":-3},1,1,1,"2",{"$f":"1/(1-U8)","v":0.25},null,null,null,null,null,"i.e.: production and","2",null,572.48951614463044,4693.5037222123538,25626.027581030758,"2",{"$f":"AJ6","v":5693.5037222123538},null,{"$f":"Utility!M30","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-9.9525274247701967E-2},null,{"$f":"(1-1/NPV_2)/Term2","v":-0.12225085345963385},null,{"$f":"V0","v":1},{"$f":"IState!H13","v":0.1},{"$f":"IState!I13","v":0.33333333333333331},{"$f":"IState!J13","v":1},null,"< V",null,null,null,null,{"$f":"X9-U9","v":1},"L",{"$f":"-SUM(V9:W9)","v":-2},1,1,-1,"L",{"$f":"1/(1-U9)","v":0.33333333333333331},null,null,null,null,null,"utility tradeoffs >","L",null,58.150744075318954,291.23687446415556,{"$f":"Zl_2","v":-10213.33328971294},"L",{"$f":"L9*L49","v":-10213.33328971294},"ZL",{"$f":"Utility!M45","v":-10219.742864345546},"L"]
[null,null,null,null,{"$f":"IState!C13","v":-0.1},null,{"$f":"IState!E13","v":-0.13553101428571446},null,0,"1","2","L",null,null,null,null,null,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,null,"Accounts >",null,{"$f":"E17+SUM(E19:E22)","v":146755.31337833722},null,{"$f":"G17+SUM(G19:G22)","v":-119474.52633620417},null,0,0,0,0,null," < Markets",null,null,{"$f":"E9*Kappa2","v":-14605.862811286457},null,{"$f":"G9*Gamma2","v":14605.862811286461},null,{"$f":"I$9*I14","v":0},{"$f":"J9*J14","v":0},{"$f":"K9*K14","v":0},{"$f":"L9*L14","v":0},null,"  < Market Pressure",null,null,null,null,null,{"$f":"SUM(AF56:AF58)","v":4445765.0152449943},"U",{"$f":"SUM(U56:U58)","v":-1657716.74762593},{"$f":"SUM(AI7:AI9)","v":1274.9246266514783},{"$f":"SUM(AJ7:AJ9)","v":10531.432834063413},{"$f":"SUM(AK7:AK8)","v":55308.776731551567}]
[null,null,null,null,null,null,null,null,"0","1","2","L",null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance of Payments"]
[null,null,null,null,{"$f":"E25","v":401.19396918989503},null,{"$f":"G25+G33+G41","v":0},null,{"$f":"I25+I33+I41","v":28.202134047200804},{"$f":"J25+J33+J41","v":14.499546742286537},{"$f":"K25+K33+K41","v":-88.854413785966798},{"$f":"L25+L33+L41","v":91.068472736503992},null,null,null,null,{"$f":"Iota2*E17","v":-39.928939810148393},null,{"$f":"Nu_2*G17","v":0},null,{"$f":"I$9*I17","v":28.202134047200804},{"$f":"J$9*J17","v":1.4499546742286538},{"$f":"K$9*K17","v":-29.618137928655599},{"$f":"L$9*L17","v":91.068472736503992},null,null,null,null,null,null,null,{"$f":"AF53+Q17+S17","v":-4445804.9441848053},null,{"$f":"U53+U17","v":2290597.2999084652},{"$f":"AI4+V17","v":-2067.7590384087789},{"$f":"AJ4+W17","v":-16254.554694204422},{"$f":"AK4+X17","v":-53770.374969102122}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,"e",null,"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",{"$f":"I27+I35+I43","v":102647.28757637306},-1002.3944044165823,-2225.5820089972385,-8766,"0",null,null,"0",{"$f":"Iota2*E19","v":0},"0",{"$f":"Nu_2*G19","v":0},"0",{"$f":"I$9*I19","v":102647.28757637306},-100.23944044165825,-741.86066966574617,-8766,"0",{"$f":"U45","v":-102650.14752959608},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AF55+Q19+S19","v":0},"0",{"$f":"AM19","v":-530185.97286726802},{"$f":"AM20","v":693.98488572044266},{"$f":"AM21","v":4951.5800733843053},{"$f":"AK6+X19","v":0},"0",{"$f":"-V49*AM20-W49*AM21-X49*AM22","v":-530185.97286726802},"0",null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":77408.026386547281},"1",null,"1",-39701.013691516644,496.0755778499514,488.3247588132017,961.8803469150364,"1","< Physical",null,"1",{"$f":"Iota2*E20","v":-7704.0550550944681},"1",{"$f":"Nu_2*G20","v":0},"1",-39701.013691516644,49.607557784995144,162.77491960440057,961.8803469150364,"1",{"$f":"AM7-AM20","v":100.29948071108618},"  < Production",null,null,null,null,2345690.7300012098,"1",{"$f":"U56+U20","v":-906396.78728138492},{"$f":"AI7+V20","v":693.8919242165241},5709.4671569913044,{"$f":"AK7+X20","v":30644.629497435846},"1",{"$f":"AM7*Z28","v":693.98488572044266},"1",{"$f":"AF20/S7","v":586422.68250030244},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":68946.093022600049},"2",null,"2",-35724.039488943956,292.53896627791823,772.87063427468263,948.54948974644935,"2","Stocks",null,"2",{"$f":"Iota2*E21","v":-6861.8788163818408},"2",{"$f":"Nu_2*G21","v":0},"2",-35724.039488943956,29.253896627791825,257.62354475822752,948.54948974644935,"2",{"$f":"AM8-AM21","v":741.9236488280485},null,null,null,"U + E",">",2034150.5084887741,"2",{"$f":"U57+U21","v":-786014.39846467786},601.74341277242229,4951.1272669705813,{"$f":"AK8+X21","v":26574.577070777206},"2",{"$f":"AM8*Z29","v":4951.5800733843053},"2",{"$f":"AF21/S8","v":508537.62712219352},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-119474.52633620417},"L",-27250.436529959621,199.28031354642724,1053.2410296953219,6764.501690602011,"L",null,null,"L",{"$f":"Iota2*E22","v":0},"L",{"$f":"Nu_2*G22","v":14605.862811286461},"L",-27250.436529959621,19.928031354642727,351.08034323177395,6764.501690602011,"L",{"$f":"AM9-AM22","v":-6764.385777472361}," <","YL = - Leisure",null,null,null,{"$f":"AF58+Q22+S22","v":65963.705694820965},"L",{"$f":"U58+U22","v":-67981.051590287403},78.078775429961681,642.31721769592946,{"$f":"AM22","v":-3448.9475122405793},"L",{"$f":"AM9*Z30","v":-3448.9475122405793},"L",{"$f":"AF22/S9","v":65963.705694820965},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,"- Dividends",null,"+ Dividends",null,null,null,null,null,null,{"$f":"Utility!M41","v":-6766}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Created",null,"Absorbed"]
[null,null,null,null,401.19396918989503,null,0,null,9.0005189129022707,4.8804876736981155,-29.608333996484447,30.383542432019389,null,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,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",34216.254270914564,-334.25834188940399,-741.8937200173616,-2922,"0",null,null,null,null,null,null,"0",{"$f":"-Z19/AM19","v":-0.1936115868446307},{"$f":"-Z20/AI19","v":-0.14452689500141322},{"$f":"-Z21/AJ19","v":-0.14983573684207002},null,"0",{"$f":"AM19/AM6","v":0.83779347571813356},null,null,null,null,"0",null,"0",null,null,null,null,"0",null,"0",null,"0"]
[null,null,null,"1",77408.026386547281,"1",-1.3456741688157248E-8,"1",-13233.719408108023,165.41277580618041,162.78238532359956,320.62250324012405,"1",null,null,null,"    E    ",">",{"$f":"V27-U28","v":-1.3137260071429652E-2},"1",{"$f":"-SUM(V28:X28)","v":-0.13138963492998357},{"$f":"V20/AI20","v":7.1491764140369868E-2},2.8509651623984021E-2,3.1388219165629679E-2,"1",{"$f":"(1-V28)*(1-W28)*(1-X28)","v":0.87372346108019183},null,null,null,null,"1",{"$f":"Q20/S28","v":586427.8406004092},"1",{"$f":"U20/U28","v":302162.44768982712},null,null,null,"1",{"$f":"(AM44*AM7*AM56)^Z7","v":586420.40344043286},"1",{"$f":"P0_2*AH28","v":586467.02261261595},"1"]
[null,null,null,"2",68946.093022600049,"2",1.3456741688157248E-8,"2",-11908.066627653747,97.546343214194195,257.63445970148928,316.18000077659769,"2",null,null,null,"    U + E ",null,{"$f":"W27-U29","v":-1.3493322544822967E-2},"2",{"$f":"-SUM(V29:X29)","v":-0.13634241429724706},4.8615233680764147E-2,5.2033310974827399E-2,3.5693869641655517E-2,"2",{"$f":"(1-V29)*(1-W29)*(1-X29)","v":0.86968944168183393},null,null,null,null,"2",{"$f":"Q21/S29","v":508538.85642973555},"2",{"$f":"U21/U29","v":262017.06690524163},null,null,null,"2",{"$f":"(AM45*AM8*AM57)^Z8","v":508535.85924199852},"2",{"$f":"P0_2*AH29","v":508548.86262817716},"2"]
[null,null,null,"L",0,"L",-39831.378097063818,"L",-9083.4687540656942,66.418735195331408,351.0852089887573,2254.8139535512601,"L",null,null,null,null,null,{"$f":"X30-U30","v":0.22145877582740292},"L",{"$f":"-SUM(V30:W30)","v":-0.801813859638843},{"$f":"V22/AI22","v":0.25522981431129887},{"$f":"W22/AJ22","v":0.54658404532754412},{"$f":"(AK6+Z22)/AK22","v":-0.58035508381144008},"L",{"$f":"(1-V30)*(1-W30)","v":0.33769068475562464},null,null,null,null,"L",{"$f":"S22/S30","v":65952.964639657133},"L",{"$f":"U22/U30","v":33985.988396650937},null,null,null,"L",{"$f":"(AM46*AM9*AM58)^Z9","v":65984.278498737927},"L",{"$f":"P0_2*AH30","v":65963.396768584716},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,0,null,9.3948739418980729,4.8392376332299385,-29.617842576516789,30.356584147218879,null,null,null,null,null,null,{"$f":"S35-U33","v":-2290704.0467769261},null,{"$f":"-SUM(V33:X33)","v":2290704.0467769261},{"$f":"-SUM(V35:V38)","v":-900327.9506815467},{"$f":"-SUM(W35:W38)","v":-860182.56989696133},{"$f":"-SUM(X35:X38)","v":-530193.52619841788},null,null,null,null,null,null,null,{"$f":"AF35-AH33","v":-4445819.7527602362},null,{"$f":"-SUM(AI33:AK33)","v":4445819.7527602362},{"$f":"-SUM(AI35:AI38)","v":-1747347.502270211},{"$f":"-SUM(AJ35:AJ38)","v":-1669458.5180995376},{"$f":"-SUM(AK35:AK38)","v":-1029013.7323904876},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",34215.768997533152,-334.14831180826354,-741.86145745814417,-2922,"0",null,null,null,null,"0",{"$f":"U35-U35","v":0},"0",{"$f":"-U33-SUM(U36:U38)","v":-530193.52619841788},{"$f":"V6*AH28","v":302162.44768982712},{"$f":"W6*AH29","v":262017.06690524163},{"$f":"X6*AH30","v":0},"0",null,null,null,null,null,"0",{"$f":"AH35-AH35","v":0},"0",{"$f":"-AH33-SUM(AH36:AH38)","v":-1029013.7323904876},{"$f":"V6*AF28","v":586427.8406004092},{"$f":"W6*AF29","v":508538.85642973555},{"$f":"X6*AF30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",-1.273047420416649E-8,"1",-13233.671646603083,165.36714424297077,162.7750996655889,320.62672330079664,"1",null,null,null,null,"1",{"$f":"S7*$AH28","v":1208649.7907593085},"1",{"$f":"U7*$AH28","v":-906487.34306948143},302162.44768982712,302162.44768982712,302162.44768982712,"1",null,null,null,null,null,"1",{"$f":"S7*$AF28","v":2345711.3624016368},"1",{"$f":"U7*$AF28","v":-1759283.5218012277},586427.8406004092,586427.8406004092,586427.8406004092,"1",null,null,{"$f":"(AH56+AH84)/U7","v":586412.82607589418},"1"]
[null,null,"System State   ",null,null,"2",1.273047420416649E-8,"2",-11908.013724836193,97.516201222921651,257.62385225245151,316.18311988139317,"2",null,null,null,null,"2",{"$f":"S8*$AH29","v":1048068.2676209665},"2",-786051.20071572484,262017.06690524163,262017.06690524163,262017.06690524163,"2",null,null,null,null,null,"2",{"$f":"S8*$AF29","v":2034155.4257189422},"2",-1525616.5692892065,508538.85642973555,508538.85642973555,508538.85642973555,"2",null,null,{"$f":"(AH57+AH85)/U8","v":508529.00701366452},"2"]
[null,null,"     @ time = t >",null,null,"L",-39825.178481572031,"L",-9083.4785000357642,66.425728709141865,351.08034811662111,2254.8335726705914,"L",null,null,null,null,"L",{"$f":"S9*$AH30","v":33985.988396650937},"L",-67971.976793301874,33985.988396650937,33985.988396650937,-33985.988396650937,"L",null,null,null,null,null,"L",{"$f":"S9*$AF30","v":65952.964639657133},"L",-131905.92927931427,65952.964639657133,65952.964639657133,-65952.964639657133,"L",null,null,{"$f":"(AH58+AH86)/U9","v":65975.951233930115},"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,"Intersection of   "]
[null,null,null,null,null,null,0,null,9.8067411924004624,4.7798214353584809,-29.628237212965555,30.328346157265734,null,null,null,null,null,null,{"$f":"SUM(S36:S38)","v":2290704.0467769261},"Q",{"$f":"SUM(U36:U38)","v":-1760510.5205785083},{"$f":"SUM(V36:V38)","v":598165.50299171964},{"$f":"SUM(W36:W38)","v":598165.50299171964},{"$f":"SUM(X36:X37)","v":564179.51459506876},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AF33/AF17","v":1.0000033309098391},null,{"$f":"AH33/AH17","v":1.9408997613582692},{"$f":"AI33/AI17","v":845.04406452255819},{"$f":"AJ33/AJ17","v":102.70712114277634},{"$f":"AK33/AK17","v":19.137187214740198},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,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",34215.264307925325,-333.98775071891481,-741.82683152173263,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AH35/AH19","v":1.9408543134884124},845.01529163941973,102.70233923171911,null,"0",null,"0",null,"0"]
[null,null,null,null,null,"1",-1.2002443273768994E-8,"1",-13233.622636805538,165.29565780080017,162.76727382401327,320.6311203741156,"1",null,null,null,null,null,null,null,{"$f":"-GPE!E10","v":-104588.82611424987},{"$f":"-GPE!F10","v":100},{"$f":"-GPE!G10","v":750},{"$f":"-GPE!H10","v":8766},null,null,null,null,null,null,null,{"$f":"AF36/AF20","v":1.0000087958741377},"1",1.9409639867303168,845.12849931572123,102.71148330931757,{"$f":"AK36/AK20","v":19.136398456032168},"1",{"$f":"AI49","v":845.06908771365158},"1",{"$f":"(AM44*AM7*AM56)^Z7","v":586420.40344043286},"1"]
[null,null,null,null,null,"2",1.2002443273768994E-8,"2",-11907.959136454017,97.476421840802402,257.61232232074178,316.18636908845849,"2",null,null,null,{"$f":"-Q83","v":0},null,{"$f":"-S83","v":0},"Yt",{"$f":"-U83","v":-102650.14752959608},{"$f":"Z20","v":100.29948071108618},{"$f":"Z21","v":741.9236488280485},{"$f":"AK6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AF37/AF21","v":1.0000024173384161},"2",1.9409524459974192,845.10913727619572,102.7117318963389,{"$f":"AK37/AK21","v":19.136291617184433},"2",{"$f":"AJ49","v":102.70898855099284},"2",{"$f":"(AM45*AM8*AM57)^Z8","v":508535.85924199852},"2"]
[null,null,null,null,null,"L",-39817.969757568317,"L",-9083.4892758581627,66.435849641953936,351.07547258994356,2254.8541643801591,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AF38/AF22","v":0.99983716719594973},"L",1.9403337576225423,844.69773349376294,102.67973957827022,{"$f":"AK38/AK22","v":19.122635066374599},"L",{"$f":"-AK49","v":-19.136019577442593},"L",{"$f":"(AM46*AM9*AM58)^Z9","v":65984.278498737927},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF48/AH48","v":0.5},null,{"$f":"GPE!E18/GPE!$E18","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[null,null,null,null,null,null,{"$f":"3*G41/Term2","v":0},null,null,null,null,-10213.33328971294,null,null,null,null,null,"Currency > ",{"$f":"S33/AF33","v":0.51524896963146505},"Y ",{"$f":"'Econ 0'!H19","v":1.00000938964751},{"$f":"'Econ 0'!I19","v":435.400686082964},{"$f":"'Econ 0'!J19","v":52.918234416761237},{"$f":"'Econ 0'!K19","v":9.8593549025174454},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_2*S49","v":1.0000466021978047},"P",{"$f":"AH33/(U53+U17)","v":1.9408997613582692},{"$f":"P0_2*V49","v":845.06908771365158},{"$f":"P0_2*W49","v":102.70898855099284},{"$f":"P0_2*X49","v":19.136019577442593}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",null,0,1,2,"L",null,"    G/unit",null,null,null,"   $/unit",null,"$/$",null,0,1,2,"L"]
[null,null,null,null,null,"0",{"$f":"3*G43/Term2","v":0},"0"]
[null,null,null,null,null,"1",{"$f":"3*G44/Term2","v":-7.0113577541302069E-9},"1"]
[null,null,null,null,"Maturing > ","2",{"$f":"3*G45/Term2","v":7.0113577541302069E-9},"2",null,null,null,null,null,null,null,null,null,null,{"$f":"S55-U53","v":-2290569.0977744181},null,{"$f":"-SUM(V53:X53)","v":2290569.0977744181},{"$f":"V$49*AI4","v":-900935.01523738052},{"$f":"W$49*AJ4","v":-858594.99608207983},{"$f":"X$49*AK4","v":-531039.08645495772},null,null,null,null,null,null,null,{"$f":"AF55-AH53","v":-4445765.0152449952},null,{"$f":"-SUM(AI53:AK53)","v":4445765.0152449952},{"$f":"AI$49*AI4","v":-1748624.5560735408},{"$f":"AJ$49*AJ4","v":-1666446.822999113},{"$f":"AK$49*AK4","v":-1030693.6361723408},null,"   "]
[null,null,null,null,"Principal","L",{"$f":"3*G46/Term2","v":-23260.100018434121},"L",null,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,"0",{"$f":"U55-U55","v":0},"0",{"$f":"-U53-SUM(U56:U58)","v":-632852.35014848807},{"$f":"V$49*AI6","v":345831.95808926004},301290.164624736,86427.105075467931,"0",null,null,null,null,null,null,{"$f":"AH55-AH55","v":0},"0",{"$f":"-AH53-SUM(AH56:AH58)","v":-1228302.9753782214},{"$f":"AI$49*AI6","v":671225.16492550785},584774.00861974375,167746.34761586177,"0",null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"V55-U56","v":1212527.7316791285},"1",{"$f":"-SUM(V56:X56)","v":-866695.77358986833},280521.85517681547,293521.16005567001,292652.7583573829,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AI55-AH56","v":2353394.7850563042},"1",{"$f":"-SUM(AI56:AK56)","v":-1682169.6201307962},544464.80176846019,569695.14950565237,568009.66885668365,"1",{"$f":"AI56*AJ56*AK56","v":1.7618464644969754E+17},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"W55-U57","v":1051580.5236004698},"2",{"$f":"-SUM(V57:X57)","v":-750290.35897573386},249262.32810467618,248371.93020797474,252656.10066308288,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AJ55-AH57","v":2041012.3873051559},"2",{"$f":"-SUM(AI57:AK57)","v":-1456238.378685412},483793.19313397264,482065.02006875095,490380.1654826884,"2",{"$f":"AI57*AJ57*AK57","v":1.1436635203352546E+17},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",{"$f":"X55+X58-U58","v":26460.842494819808},"L",{"$f":"-SUM(V58:W58)","v":-40730.615060327778},25318.873866628728,15411.741193699048,-100696.8776409759,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AK55+AK58-AH58","v":51357.842883534497},"L",{"$f":"-SUM(AI58:AJ58)","v":-79054.04105056572},49141.396245599819,29912.644804965894,-195442.54578289299,"L",{"$f":"AI58*AJ58","v":1469949131.114712},"L"]
[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,{"$f":"-I63/I60-V0_2","v":9.9525274247701967E-2}," <","Interest",null,{"$f":"-I20-I21","v":75425.0531804606},"   < 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,"- PU        "]
[null,null,null,null,-0.1,null,"Rate",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF62/AF$49<AF53,AF62/AF$49-AF53,0)","v":0},null,{"$f":"IF(AF62/AF$49>AF53,AF62/AF$49-AF53,0)","v":162.86084749177098},null,{"$f":"AH62/AH$49-U53","v":22.83167031686753},{"$f":"AI62/AI$49-AI4","v":1.4952759133070685},{"$f":"AJ62/AJ$49-AJ4","v":-29.496711697736828},{"$f":"AK62/AK$49-AK4","v":89.969179937339504},null,null,null,null,null,null,null,{"$f":"AF64-AH62","v":-4445809.3292284636},null,{"$f":"-SUM(AI62:AK62)","v":4445809.3292284636},{"$f":"-SUM(AI64:AI67)","v":-1747360.9446216021},{"$f":"-SUM(AJ64:AJ67)","v":-1669476.4004231677},{"$f":"-SUM(AK64:AK67)","v":-1028971.9841836934}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-82931.752283393449},{"$f":"V49*V73","v":43670.462715371934},{"$f":"W49*W73","v":39261.289568021515},null,null,null,null,null,null,"-f",null,"Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,"0",{"$f":"IF(AF64/AF$49<AF55,AF64/AF$49-AF55,0)","v":0},"0",{"$f":"IF(AF64/AF$49>AF55,AF64/AF$49-AF55,0)","v":0},"0",{"$f":"AH64/AH$49-U55","v":102700.30176882085},{"$f":"AI64/AI$49-AI6","v":-100.3524596012802},-742.27339255604329,-8766,"0",null,null,null,null,null,"0",{"$f":"AH64-AH64","v":0},"0",{"$f":"-AH62-SUM(AH65:AH67)","v":-1028971.9841836938},{"$f":"V6*$AM28","v":586420.40344043286},{"$f":"W6*$AM29","v":508535.85924199852},{"$f":"X6*$AM30","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"AF65/AF$49-AF56","v":-7822.4801190928556},"1",null,"1",{"$f":"AH65/AH$49-U56","v":-39719.51139638084},49.647540398719684,162.8411901503323,962.09844002519822,"1","    Optimal",null,null,null,null,"1",{"$f":"S7*$AM28","v":2345681.6137617314},"1",{"$f":"U7*$AM28","v":-1759261.2103212986},586420.40344043286,586420.40344043286,586420.40344043286,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,"2",{"$f":"AF66/AF$49-AF57","v":-6963.7414744992275},"2",null,"2",{"$f":"AH66/AH$49-U57","v":-35740.742732658167},29.278867808273048,257.72660744395671,948.77065137997124,"2"," < Rates of",null,null,null,null,"2",{"$f":"S8*$AM29","v":2034143.4369679941},"2",-1525607.5777259956,508535.85924199852,508535.85924199852,508535.85924199852,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term2-E60*Kappa2/Gamma2","v":0.27669812219059925},null,{"$f":"1/(1-E60*Term2*Kappa2/Gamma2)","v":0.61431551276776963},"1+iTk/g ",null,null,null,null,null,"L",0,"L",{"$f":"AF67/AF$49-AF58","v":14623.360746100487},"L",{"$f":"AH67/AH$49-U58","v":-27262.879310098841},19.930775480980856,351.20230665949191,6765.1617286574874,"L","    Change",null,null,null,null,"L",{"$f":"S9*$AM30","v":65984.278498737927},"L",-131968.55699747585,65984.278498737927,65984.278498737927,-65984.278498737927,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term2-(1/I69-1/NPV_2)/G67","v":5.1355198151073145},null,{"$f":"1/(1+E60)^Term2","v":0.61431010444881973},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,{"$f":"SUM(Q65:Q67)","v":-14786.221593592083},null,{"$f":"SUM(S65:S67)","v":14623.360746100487},"D",{"$f":"SUM(U65:U67)","v":-102723.13343913785},{"$f":"SUM(V65:V67)","v":98.857183687973588},{"$f":"SUM(W65:W67)","v":771.77010425378091},{"$f":"SUM(X65:X66)","v":1910.8690914051695},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q45+Q14","v":-14605.862811286457},null,{"$f":"S45+S14","v":14605.862811286461},"S",{"$f":"U45+U14","v":-102650.14752959608},{"$f":"V45+V14","v":100.29948071108618},{"$f":"W45+W14","v":741.9236488280485},{"$f":"X45+Z22+X14","v":2001.614222527639},null," < Supply",null,null,null,{"$f":"-AH73","v":0},null,0,null,{"$f":"-SUM(AI73:AK73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Transfers",null,"FI","0",1,"2","L"]
[null,null,null,null,"Domestic",null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"AH75-AH75","v":0},"0",0,"0",{"$f":"-SUM(AI75:AK75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",5.1355716088080099,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,"1",{"$f":"AI75-AH76","v":-1.0289324157145678},"1",-1.2729886388697579E-9,"1",{"$f":"-SUM(AI76:AK76)","v":1.0289324157145678},0,{"$f":"(AF45-AF44)*(V0-Iota)*(E20+E21)","v":-1.0289324157145678},null,"1","    Equity"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!U20","v":0.99954134926988158},{"$f":"'Econ 0'!V20","v":0.9996962442311419},{"$f":"'Econ 0'!W20","v":0.999680125190198},{"$f":"'Econ 0'!X20","v":0.99974808989126862},null," < Factors",null,null,"2",{"$f":"AJ75-AH77","v":1.0289324157145678},"2",1.2729886388697579E-9,"2",{"$f":"-SUM(AI77:AK77)","v":-1.0289324157145678},{"$f":"-AJ76","v":1.0289324157145678},0,null,"2"," < Markets"]
[null,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,"L",{"$f":"AK75-AH78","v":0},"L",0,"L",{"$f":"-SUM(AI78:AK78)","v":0},null,null,null,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Settlements",null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade Balance"]
[null,null,null,null,{"$f":"P0_2*'Econ 0'!M50","v":400.69238381898998},null,{"$f":"P0_2*'Econ 0'!O50","v":0},null,{"$f":"I25+DT*(U81-I$9*I25*3)","v":8.9892220394136118},{"$f":"J25+DT*(V81-J$9*J25*3)","v":4.8805694653065297},{"$f":"K25+DT*(W81-K$9*K25*3)","v":-29.608246512623836},{"$f":"L25+DT*(X81-L$9*L25*3)","v":30.384301142689377},null,null,null,null,{"$f":"AD81-Q17","v":-10.285765314486056},null,{"$f":"AF81-S17","v":0},null,{"$f":"'Econ 0'!U36","v":25.871869389840867},{"$f":"'Econ 0'!V36","v":1.4723254629508773},{"$f":"'Econ 0'!W36","v":-29.599585610423333},{"$f":"'Econ 0'!X36","v":91.226498363056862},null," < eXports  ( + )",null,null,null,{"$f":"IF(AH81>0,-AH81,0)","v":-50.214705124634449},null,{"$f":"IF(AH81<0,-AH81,0)","v":0},null,{"$f":"P0_2*U81","v":50.214705124634449},{"$f":"AI$49*V81","v":1244.2167357934777},{"$f":"AJ$49*W81","v":-3040.1434995751024},{"$f":"AK$49*X81","v":1745.7120586569908}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r",null,"R ","0","1","2","L",null,null,null,null,null,null,"- NCF",null,"PR","0",1,"2","L"]
[null,null,null,"0",{"$f":"E27+DT*(Q83-Iota2*E19)","v":0},"0",{"$f":"G27+DT*(S83-Nu_2*G19+G51-3*G27/Term2)","v":0},"0",{"$f":"I27+DT*(U83-I$9*I27*3)","v":34216.268118083084},-334.25856167084663,-741.89401930546842,-2922,"0",null,null,"0",0,"0",{"$f":"AF75+AF83","v":0},"0",{"$f":"-U81-SUM(U84:U86)","v":102650.14752959608},{"$f":"-Z20","v":-100.29948071108618},{"$f":"-Z21","v":-741.9236488280485},{"$f":"-AK6","v":-8766},"0"," < Output  ( - )",null,null,"0",0,"0",0,"0",{"$f":"-SUM(AI83:AK83)","v":199265.14716463786},{"$f":"-AI81-SUM(AI84:AI86)","v":-84759.990662670592},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-76202.227553190853},{"$f":"-AK81-SUM(AK84:AK86)","v":-38302.928948776433},"0"]
[null,null,null,"1",{"$f":"E28+DT*(Q84-Iota2*E20)","v":77408.145322116223},"1",{"$f":"G28+DT*(S84-Nu_2*G20+G52-3*G28/Term2)","v":-1.3460976132216446E-8},"1",-13233.720765999573,165.412862075481,162.7824524839196,320.62238891994593,"1",null,null,"1",{"$f":"AD76+AD84","v":-7692.1614981997791},"1",{"$f":"AF76+AF84","v":-1.2729886388697579E-9},"1",{"$f":"U$77*U65","v":-39701.294013478946},49.632459671913956,162.78910135560503,961.85607770256115,"1",null,null,null,"1",{"$f":"AI83-AH84","v":-7691.1325657840644},"1",0,"1",{"$f":"-SUM(AI84:AK84)","v":-77068.858096886528},{"$f":"AI$49*V84","v":41942.857415928927},16719.903947359249,18406.096733598355,"1","    Monetary"]
[null,null,null,"2",{"$f":"E29+DT*(Q85-Iota2*E21)","v":68946.186248111931},"2",{"$f":"G29+DT*(S85-Nu_2*G21+G53-3*G29/Term2)","v":1.3460976132216446E-8},"2",-11908.068130973223,97.546403926384315,257.63455677641861,316.17991721791998,"2",null,null,"2",{"$f":"AD77+AD85","v":-6852.5562651936543},"2",1.2729886388697579E-9,"2",-35724.35021490886,29.269974183270651,257.64416719441965,948.53164646202094,"2"," < Rates of",null,null,"2",{"$f":"AJ83-AH85","v":-6853.5851976093691},"2",0,"2",{"$f":"-SUM(AI85:AK85)","v":-69348.642355581484},24735.150380458665,26462.371818601732,18151.12015652109,"2"," < Transactions"]
[null,null,null,"L",{"$f":"E30+DT*(Q86-Iota2*E22)","v":0},"L",{"$f":"G30+DT*(S86-Nu_2*G22+G54-3*G30/Term2)","v":-39831.409074218303},"L",-9083.4684431497044,66.418726203674922,351.08525655775418,2254.8133927194458,"L",null,null,"L",0,"L",{"$f":"AF78+AF86","v":14594.932468518069},"L",{"$f":"U$77*U67","v":-27250.375170598134},{"$f":"V$77*V67","v":19.924721392950691},{"$f":"W$77*W67","v":351.08996588844718},{"$f":"-X81-SUM(X83:X85)","v":6764.385777472361},"L","    Change",null,null,"L",0,"L",{"$f":"AK83-AH86","v":14594.932468518069},"L",{"$f":"-SUM(AI86:AK86)","v":-52897.861417294502},{"$f":"AI$49*V86","v":16837.766130489515},{"$f":"AJ$49*W86","v":36060.095286804986},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service",null,"Passive Income",null,null,null,null,null,null,null,null,null,null,"Cost of Sales",null,"Consumption",null,"- s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus Sales",null,"Minus Wages"]
[null,null,null,null,null,null,{"$f":"P0_2*'Econ 0'!O55","v":0},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":9.3830432910281996},{"$f":"J33+DT*J$9*3*(J25-J33)","v":4.8393613833513429},{"$f":"K33+DT*K$9*3*(K25-K33)","v":-29.617747490716464},{"$f":"L33+DT*L$9*3*(L25-L33)","v":30.357392895762892},null,null,null,null,{"$f":"GPE!A8","v":0},null,{"$f":"GPE!C8","v":-0.28861114475876093},null,{"$f":"GPE!E8","v":0},{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0}]
[null,null,null,null,null,null,null,"B","0","1","2","L",null,null,null,null,null,"r",null,"R","0","1","2","L"]
[null,null,null,null,null,"0",{"$f":"G35+DT*3*(G27-G35)/Term2","v":0},"0",{"$f":"I35+DT*I$9*3*(I27-I35)","v":34215.783555734597},-334.14864189850698,-741.86178008373633,-2922,"0",null,null,"0",{"$f":"GPE!C10","v":0},"0",{"$f":"GPE!A10","v":0},"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766},"0"]
[null,null,null,null,null,"1",{"$f":"G36+DT*3*(G28-G36)/Term2","v":-1.2734716774649269E-8},"1",-13233.673079448232,165.3672811376604,162.77517252216902,320.62659669897647,"1",null,null,"1",{"$f":"GPE!C11","v":-8035.1537978656852},"1",{"$f":"GPE!A11","v":0},"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},"1"]
[null,null,null,null,null,"2",{"$f":"G37+DT*3*(G29-G37)/Term2","v":1.2734716774649269E-8},"2",-11908.015311920721,97.516291648895475,257.62395832694187,316.18302630824928,"2",null,null,"2",{"$f":"GPE!C12","v":-7344.6327683615818},"2",{"$f":"GPE!A12","v":0},"2",{"$f":"GPE!E12","v":-36723.163841807916},{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000},"2"]
[null,null,null,null,null,"L",{"$f":"G38+DT*3*(G30-G38)/Term2","v":-39825.214697300078},"L",-9083.4782076566626,66.425707728600429,351.0803967253425,2254.8329840970114,"L",null,null,"L",{"$f":"GPE!A13","v":0},"L",{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},"L"]
[null,null,"System State   "]
[null,null,"     @ time = t  + d >"]
[null,null,null,null,null,null,{"$f":"P0_2*'Econ 0'!O60","v":0},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":9.7943851748853898},{"$f":"J41+DT*J$9*3*(J33-J41)","v":4.7799996839520951},{"$f":"K41+DT*K$9*3*(K33-K41)","v":-29.628133266601068},{"$f":"L41+DT*L$9*3*(L33-L41)","v":30.329193296964331},null,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term2","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":34215.279448613561},-333.98823240218286,-741.82717778109679,-2922,"0",null,null,null,null,null,null,"0"]
[null,null,null,null,null,"1",{"$f":"G44+DT*3*(G36-G44)/Term2","v":-1.2006696145615716E-8},"1",-13233.624107099464,165.29587226012669,162.76735208242903,320.63098846191605,"1",null,null,null,null,null,{"$f":"AF56/(S7/S28-1)","v":-7703.9875136193723},"1"]
[null,null,null,null,null,"2",{"$f":"G45+DT*3*(G37-G45)/Term2","v":1.2006696145615716E-8},"2",-11907.960774105482,97.476541178948764,257.61243762005887,316.18627161224651,"2",null,null,null,null,null,{"$f":"AF57/(S8/S29-1)","v":-6861.8622847054803},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term2","v":-39818.01186811347},"L",-9083.4889525834915,66.435819279155496,351.07552134521035,2254.8535466288722,"L",null,null,null,null,null,{"$f":"AF58/(S9/S30-1)","v":14608.918142017601},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*S105","v":-10213.33087899856},null,null,null,null,null,null,{"$f":"(S102-S22)/AK49/(1-Z30)","v":0.24107143792063637}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,-10219.742864345546]

{"sheet":"Series","index":5,"n_rows":38,"n_cols":34,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":30.000591278076172},{"$f":"'Econ 1'!W45","v":825.70735449796121},{"$f":"'Econ 1'!W70","v":796.36250519241958},{"$f":"'Econ 2'!W45","v":741.9236488280485},{"$f":"'Econ 2'!W70","v":771.77010425378091},{"$f":"-Iota","v":0.10220126856845235},{"$f":"-Iota1","v":0.10475298526064281},{"$f":"-Iota2","v":9.9525274247701967E-2},{"$f":"'Econ 1'!S49","v":0.46433672269393123},{"$f":"'Econ 2'!S49","v":0.51524896963146505},{"$f":"-IState!J55","v":10219.742864345546},{"$f":"-Zl_1","v":10278.623710913243},{"$f":"-Zl_2","v":10213.33328971294},{"$f":"GPE!H13","v":6766},{"$f":"'Econ 1'!X22","v":6822.4142000275842},{"$f":"'Econ 2'!X22","v":6764.501690602011},{"$f":"'Econ 1'!AJ49","v":113.95857601539589},{"$f":"'Econ 1'!AJ43","v":113.95628397351143},{"$f":"'Econ 1'!AJ44","v":113.95846835540844},{"$f":"'Econ 1'!AJ46","v":113.9771836299841},{"$f":"GPE!G$18","v":107.72128060263655},{"$f":"'Econ 1'!AD81+'Econ 1'!AF81","v":55.714659172167757},{"$f":"'Econ 2'!AD81+'Econ 2'!AF81","v":-50.214705124634449},{"$f":"'Econ 1'!Q17+'Econ 1'!S17","v":68.538950031316247},{"$f":"'Econ 2'!Q17+'Econ 2'!S17","v":-39.928939810148393}]
[]
["BOX:",null,"year","S1","D1","S2","D2","i Gbl","i E1","i E2","1/P01","1/P02","-ZL","-ZL1","-ZL2","-YL","-YL1","-YL2","P2","MC2","VMP1","VMPL","P*","r1","r2","e1","e2"]
[0,null,0,764.02865655977803,846.40828338125812,750,754.45863237744254,0.10458342938260246,0.10949326943421056,9.9673589330993906E-2,0.45664907311989877,0.50163739798674867,10219.742864345546,10219.742864345546,10219.742864345546,6766,6766,6766,117.61196655231069,115.7818666180473,117.9475520082287,117.94755200822696,107.72128060263655,-14258.171471497199,13011.439435120561,0,0]
[{"$f":"1+A8","v":1},null,1.0099993944168091,812.50489288180961,819.42990271462554,736.28089590954278,772.3079056658537,0.10072581341360509,8.0861408898004861E-2,0.12246601046901806,0.638114992396285,0.40192654737653788,10219.742864345546,10242.858463128909,10246.708639979726,6766,6761.1991166066873,6759.3172922328313,85.809721397700955,85.604334597781573,86.095661670011467,87.663958479193639,107.72128060263655,-2179.5283832041432,3332.9486428534647,589.0197827085841,-1014.2263552637643]
[2,null,2.0199985504150391,818.3355250740542,809.878306285961,736.4252480002815,771.72357009990799,0.1018003048567282,9.0154541987387704E-2,0.11439304526623806,0.56382017391636574,0.43623605615890026,10219.742864345546,10255.203337826515,10280.636313557445,6766,6768.8187406815759,6765.1125822214381,95.828847161044521,95.944349882302504,95.820703875941149,95.48382592513417,107.72128060263655,-907.24922973691037,1145.2785950062237,916.75614145516727,-1097.0534950172635]
[3,null,3.0299975872039795,820.76073923129115,804.75779620995763,737.16865238825994,771.96385397982363,0.10225140945661226,9.6485783275959136E-2,0.10841798222014831,0.5206328665580745,0.46581958702281639,10219.742864345546,10246.812932377221,10296.707066253199,6766,6775.539205302779,6779.1194779664365,102.96228214119789,103.06446927163367,102.93152835357715,101.94772904526612,107.72128060263655,-146.14765947195866,161.16581645087035,1129.5784126382716,-1044.9435162196241]
[4,null,4.0399975776672363,822.25479374356291,801.5094700073862,737.99161052886211,772.39159805464215,0.1023082104341615,9.9626213753489123E-2,0.10515939431334154,0.50067069349261972,0.4840133397680183,10219.742864345546,10237.302651115762,10296.903634226624,6766,6776.2337579626983,6790.1340854719247,106.64431625318009,106.71983668643612,106.60273420005875,106.05516243665772,107.72128060263655,406.02938264840094,-416.57372565997116,1194.9105632738774,-961.19855083280117,null,null,null,"b2","Z2","b1-2-L","U1-2-L"]
[5,null,5.050020694732666,823.19709289232651,799.70640523141151,738.85053333713677,772.56693703724079,0.10228802822167316,0.10138613913275507,0.10324310276507531,0.489524191471717,0.49545157264898981,10219.742864345546,10233.275811877871,10288.441354579805,6766,6775.5960382102166,6795.343150302072,108.8084237311414,108.85830648377652,108.76286941681002,108.76122484328273,107.72128060263655,668.24863215406947,-656.78269910984102,1172.5008150739723,-865.74716837625624,null,null,null,{"$f":"'Econ 1'!AF29","v":566851.90527817979},{"$f":"'Econ 1'!AM8","v":5800},{"$f":"'Econ 1'!AF28+'Econ 1'!AF29+'Econ 1'!AF30","v":1290878.5689388094},{"$f":"'Econ 1'!AJ7+'Econ 1'!AJ8+'Econ 1'!AJ9","v":10531.432834063413}]
[6,null,6.0600438117980957,823.83431346489124,798.7217076592292,739.56378279326236,772.55623395622047,0.10226687720305527,0.10243998695093315,0.1020840235945415,0.4826541835044556,0.50260408212424112,10219.742864345546,10233.907324870746,10277.192747114714,6766,6776.450847079308,6795.9713862141671,110.17782901284585,110.20830568441384,110.13567521165807,110.44936902169336,107.72128060263655,746.71129000591475,-714.52642660052254,1107.388683010284,-773.34100152594078,null,null,null,"INITIAL","INITIAL"]
[7,null,7.0700669288635254,824.28972030900786,798.12696886177514,740.08109587096442,772.47202183157549,0.10225471699487887,0.10312217868051032,0.10133999028824725,0.47804357810415349,0.50721264251641274,10219.742864345546,10236.882036215115,10266.350788726164,6766,6779.0428539081204,6794.0185839796886,111.11411863406985,111.13106566989214,111.07948834897115,111.4998367608009,107.72128060263655,740.42086870674791,-696.11934262337695,1025.5721446019872,-688.87890318806217,null,null,"Q1","s","d","S","D"]
[8,null,8.0800895690917969,824.6286521578777,797.71388465061807,740.43510471763511,772.37640977658759,0.10224803554915018,0.10360248287200213,0.10082150804451429,0.47470720923267845,0.51035031242526685,10219.742864345546,10240.625489497712,10257.092042467477,6766,6782.6391289690937,6791.0052615081331,111.80322068530207,111.81069502754954,111.77690912992857,112.20024756711385,107.72128060263655,703.66176322765409,-653.39919721702745,939.26640628326663,-612.76601834013582,null,null,700,106.64266640111373,108.20083331062207,{"$f":"$AE$13/($AF$13-AD16)","v":111.14743240748624},{"$f":"$AG$13/($AH$13+AD16)","v":114.93445119697905}]
[9,null,9.0901126861572266,824.88666064222616,797.40386475812727,740.67678654964129,772.2888280448675,0.10224414903781232,0.10396138775628039,0.10043714078742272,0.47216931266719936,0.51257718006616071,10219.742864345546,10244.456654613965,10249.538502152334,6766,6786.550325405824,6787.7881830311781,112.33507602491149,112.33581397232592,112.31600484894335,112.70887186606225,107.72128060263655,657.53987371538881,-605.01213535814622,853.56238319309614,-544.20744732129981,null,null,{"$f":"10+AD16","v":710},106.85665774604999,108.10458149387613,111.3657967147701,114.83220938057224]
[10,null,10.100135803222656,825.08396098055528,797.16968401967029,740.84666946230845,772.21086602015441,0.10224202465948506,0.10423493679818674,0.10014637118529968,0.47020197323276591,0.51416575554975952,10219.742864345546,10248.165124375355,10243.426011073234,6766,6790.3983525760459,6784.7468511910592,112.75172260747999,112.74774050798057,112.73826525660296,113.09435210935135,107.72128060263655,607.98624128436313,-555.60523734522985,770.73685598588645,-482.43007455858822,null,null,{"$f":"10+AD17","v":720},107.07150961651068,108.00850076968018,111.58502072405113,114.73014930424763]
[11,null,11.110158920288086,825.23383354387988,796.99639685126192,740.97113984409498,772.14078706069029,0.10224100976593387,0.10444087844378158,9.9928962075744865E-2,0.46868287340389836,0.51526680047284235,10219.742864345546,10251.689370174503,10238.437126975765,6766,6794.0349551537784,6782.0024622879801,113.07544826498011,113.06833508871222,113.0661119680655,113.38500462143833,107.72128060263655,556.67677297458408,-506.15351371976175,692.12665823820248,-426.8807271810964,null,null,730,107.28722721361321,107.91259068225065,111.80510952232343,114.62827048385702]
[12,null,12.120182037353516,825.34658008510087,796.87009789317256,741.06680900893753,772.07780084596311,0.10224042577754999,0.10459140730075056,9.9770580601778569E-2,0.46752645902419615,0.51599013954259998,10219.742864345546,10254.99132881767,10234.31623625976,6766,6797.4148710572426,6779.5662853484882,113.32244286092727,113.31345117577047,113.31606241488576,113.59781120691805,107.72128060263655,504.94315120514966,-457.44826156059531,618.65999687047179,-377.12311773660133,null,null,740,107.50381578047451,107.81685077742141,112.02606823679443,114.52657243697035]
[13,null,13.130205154418945,825.43076507522528,796.77781354446631,741.14450558683166,772.02199176052727,0.10223970561073359,0.10469740015368845,9.9658580992585621E-2,0.46665986172174045,0.51642892764430659,10219.742864345546,10258.036980734991,10230.881658153476,6766,6800.5244355737013,6777.4156591573665,113.50725825765993,113.49733583893072,113.5029729805163,113.74826228639695,107.72128060263655,454.28027524313239,-410.50665539987102,550.92318666937103,-332.74068605094089,null,null,750,107.72128060263584,107.72128060263663,112.24790203528313,114.42505468286808]
[14,null,14.140228271484375,825.49341100268612,796.70905683878539,741.2114077948163,771.97353930992813,0.10223852640866871,0.10476882655968334,9.9581816528926836E-2,0.4660190955556317,0.5166614953640225,10219.742864345546,10260.804247914088,10228.005361789474,6766,6803.3587318813534,6775.5234413125272,113.6431638752061,113.63298937337959,113.64034499110093,113.85109352700448,107.72128060263655,406.00243715184291,-366.2526716133662,489.17070986503984,-293.30198885912347,null,null,760,107.93962700849266,107.62587970694368,112.47061612662297,114.32371674253363]
[15,null,15.150251388549805,825.54006035437578,796.65627288853375,741.27210832783021,771.93232398036207,0.10223679823655973,0.10481427485295924,9.9531091844971442E-2,0.46555032867241503,0.51674995145143443,10219.742864345546,10263.287397063828,10225.591872480372,6766,6805.9190653497353,6773.8651155249363,113.74158771457185,113.73161862164997,113.73977647930226,113.91903291742136,107.72128060263655,361.01145409485684,-325.30613115076886,433.37749611407872,-258.36417763960469,null,null,770,108.15886036972996,107.53064764098603,112.69421576106954,114.22255813864587]
[16,null,16.160274505615234,825.57495017285055,796.61436300483365,741.32932082910065,771.89789661629607,0.10223457829372062,0.1048407062557839,9.9499230715096809E-2,0.46521036741360067,0.51674109150388192,10219.742864345546,10265.494751832282,10223.564924788941,6766,6808.2137835485992,6772.4184061717187,113.8118435246206,113.80236712131591,113.81070784223472,113.96215842721098,107.72128060263655,319.7879664761906,-287.9660821137258,383.31690021049195,-227.48774783650018,null,null,780,108.37898610176264,107.43558395699618,112.91870623071311,114.12157839557152]
[17,null,17.170297622680664,825.60125760096253,796.57996669707052,741.38446562399622,771.86958981092459,0.10223198751210516,0.10485354272288006,9.9480805314951848E-2,0.4649656585342678,0.51666908283873003,10219.742864345546,10267.443823506892,10221.860857928696,6766,6810.2575017101099,6771.1619713060791,113.86124866622288,113.85242771870892,113.86055214960429,113.98803366283617,107.72128060263655,282.48788392584379,-254.28441347205467,338.63563238870512,-200.24989444035694,null,null,790,108.60000966418153,107.34068820878863,113.14409286989617,114.02077703935782]
[18,null,18.180320739746094,825.62133944411653,796.55086833129781,741.43814443414885,771.8466374232047,0.10222915810677158,0.10485691168241096,9.9471768625134738E-2,0.46479062049154529,0.51655843819194269,10219.742864345546,10269.156886260464,10220.425732862181,6766,6812.0690662395818,6770.0749404621893,113.89542918261303,113.88733906002953,113.89500746918712,114.00217892679485,107.72128060263655,249.04993741893571,-224.14972750928422,298.91243957671088,-176.25340244512827,null,null,800,108.82193656120467,107.24595995175294,113.37038105563596,113.9201535977251]
[19,null,19.190343856811523,825.63692982094199,796.52559825378933,741.49048633201801,771.82826046637103,0.10222620888708045,0.10485390761572733,9.9469128225008641E-2,0.46466597832461265,0.51642650329475881,10219.742864345546,10270.657905327822,10219.213945249887,6766,6813.6694099478864,6769.1371611125523,113.91864970969684,113.91130687990619,113.91839167398318,114.00856036369061,107.72128060263655,219.2798422801001,-197.35270256447384,263.69948043516638,-155.13161331743854,null,null,810,109.04477234213432,107.15139874284674,113.59757620805206,113.81970760005929]
[20,null,20.200366973876953,825.649293108444,796.50318029721336,741.5413763238048,771.81371939555072,0.10222323686725177,0.10484681633885939,9.947069354418181E-2,0.46457736134846983,0.51628533323714354,10219.742864345546,10271.970656008683,10218.187254554196,6766,6815.0798932089983,6768.3296703583983,113.93410217409878,113.92748533597403,113.93393512999532,114.00998706999897,107.72128060263655,192.90885951217342,-173.6312347255506,232.54980433428943,-136.55061280646808,null,null,820,109.26852260181943,107.05700414058884,113.82568379079916,113.71943857740472]
[21,null,21.210390090942383,825.65934105683118,796.48296831286427,741.59059601115041,771.80234253273056,0.1022203163816231,0.10483729601854663,9.9474884248902828E-2,0.46451418240610692,0.51614308336407444,10219.742864345546,10273.11764668642,10217.31387363465,6766,6816.3212142778311,6767.6350853161266,113.94414279059674,113.93820812572945,113.94402112655192,114.00841241696554,107.72128060263655,169.63326693503245,-152.70072713950313,205.03468118475757,-120.20952891024071,null,null,830,109.49319298112391,106.96277570505244,114.05470931150499,113.61934606245673]
[22,null,22.220413208007813,825.66772300276079,796.46453554690731,741.63790570338824,771.79353901425964,0.10221750112912109,0.10482652262869263,9.9480582073676604E-2,0.46446874771310737,0.51600505607687619,10219.742864345546,10274.119546733198,10216.567570528396,6766,6817.4127689935867,6767.0378150274055,113.95048417791776,113.94517605167145,113.95038085817103,114.00516232957234,107.72128060263655,149.14064711524597,-134.27424491295062,180.7537281770403,-105.83954376228604,null,null,840,109.71878916740069,106.8687129978581,114.28465832221367,113.51942958955448]
[23,null,23.230436325073242,825.67489544356431,796.44759820088848,741.68308962948686,771.78680185893018,0.10221482722045683,0.10481530712769027,9.9487014412324326E-2,0.46443554905155054,0.51587449803286389,10219.742864345546,10274.994935023862,10215.926815349558,6766,6818.3723198370471,6766.5241093756576,113.95435040296096,113.94960861985068,113.95425075824811,114.00110972050143,107.72128060263655,131.12686771247951,-118.07552118805124,159.3400081187479,-93.202056356603777,null,null,850,109.9453168949716,106.77481558216716,114.51553641983431,113.41968869467364]
[24,null,24.240459442138672,825.68117525465823,796.4319631506537,741.72597825898174,771.78170485458315,0.10221231645903028,0.10480418911946177,9.9493663046549274E-2,0.46441070466304801,0.51575320529926905,10219.742864345546,10275.760255513835,10215.374004298994,6766,6819.215868567122,6766.0819943000233,113.95660071992721,113.95236522739624,113.95649800633797,113.99680723779386,107.72128060263655,115.30632941439683,-103.84674859895307,140.46171790104171,-82.086336066358328,null,null,860,110.17278194561325,106.68108302267484,114.74734924659511,113.32012291541932]
[25,null,25.250482559204102,825.68677981952078,796.41749320322049,741.76645651486615,771.77789582840398,0.10220997949865307,0.10479351047341368,9.9500193611335108E-2,0.46439152385956223,0.51564197620055885,10219.742864345546,10276.429903030072,10214.894776127938,6766,6819.9576601435756,6765.7011398110317,113.95782661877443,113.95404036899836,113.95771891141887,113.9925866163755,107.72128060263655,101.41739746616612,-91.352598929114194,123.82167382034281,-72.306931631170755,null,null,870,110.401190149049,106.58751488560354,114.980102490503,113.22073179101884]
[26,null,26.260505676269531,825.69185680067494,796.40408482101782,741.80446350561851,771.77508810682968,0.10220781868063056,0.10478347204634297,9.9506402087735868E-2,0.46437617387797714,0.51554094392809091,10219.742864345546,10277.016384009676,10214.477423706478,6766,6820.6102679937321,6765.3726948295971,113.95842646611213,113.95503698644671,113.95831454297283,113.9886313776563,107.72128060263655,89.224524021885955,-80.381627539475829,109.15547300581137,-63.701030938785884,null,null,880,110.63054738344687,106.49411073869621,115.21380188580891,113.12151486231463]
[27,null,27.270528793334961,825.69650586466469,796.39165437768293,741.83998747992791,771.77305139786301,0.1022058304482778,0.10477417653396914,9.951217493963771E-2,0.46436342945296377,0.51544981617954022,10219.742864345546,10277.530512893378,10214.11239631959,6766,6821.1847252907201,6765.0891113000271,113.95866183213701,113.9556219208,113.95854777976372,113.9850287798873,107.72128060263655,78.51822487628246,-70.745973000786734,96.228947091165921,-56.12590483594235,null,null,890,110.86085957592394,106.4008701512096,115.44845321347857,113.02247167175719]
[28,null,28.280551910400391,825.70079427625842,796.38013002849368,741.87305844679031,771.77160288740492,0.10220400730914525,0.10476566024954015,9.9517459904774563E-2,0.46435248774140098,0.51536804452114415,10219.742864345546,10277.981617767135,10213.791884847744,6766,6821.6906774719009,6764.8439715881059,113.95869924682344,113.95596710081792,113.95858558179728,113.98180607243941,107.72128060263655,69.113765881356073,-62.280031577159697,84.835320458723928,-49.456517271650263,null,null,900,111.09213270305683,106.3077926939077,115.68406230166934,112.92360176339804]
[29,null,29.29057502746582,825.70476790081921,796.36944714138201,741.90374002876615,771.77059901521761,0.1022023393655096,0.10475791626690922,9.9522244932047643E-2,0.46434283379791896,0.51529494164234846,10219.742864345546,10278.377738865131,10213.509480434112,6766,6822.136539370169,6764.6318273937304,113.95864062674113,113.95617962232706,113.95852977690038,113.97895517864349,107.72128060263655,60.849156154032386,-54.838586595252522,74.79233500403582,-43.583345620340388]
[30,null,30.000591278076172,825.70735449796121,796.36250519241958,741.9236488280485,771.77010425378091,0.10220126856845235,0.10475298526064281,9.9525274247701967E-2,0.46433672269393123,0.51524896963146505,10219.742864345546,10278.623710913243,10213.33328971294,6766,6822.4142000275842,6764.501690602011,113.95857601539589,113.95628397351143,113.95846835540844,113.9771836299841,107.72128060263655,55.714659172167757,-50.214705124634449,68.538950031316247,-39.928939810148393]

{"sheet":"GPE","index":6,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"General Equilibrium Prices, $/physical unit"]
[]
[null,null,null,null,null,null,null,null,null,null,"Experimenters are invited to change "]
[null,null,null,null,null,null,null,null,null,null,"any data set in red type that"]
[null,null,null,null,null,null,null,null,null,null,"appears within the marquee."]
[null,null,-0.28861114475876093,null,{"$f":"E24/E$18","v":0},0,0,0]
[null,null,"r","R","0","1","2","L"]
[null,null,{"$f":"-E24","v":0},"0",{"$f":"E26/E$18","v":104588.82611424987},{"$f":"-F8-SUM(F11:F13)","v":-100},{"$f":"-G8-SUM(G11:G13)","v":-750},{"$f":"-H8-SUM(H11:H13)","v":-8766}]
[null,null,{"$f":"F26-E27","v":-8035.1537978656852},"1",{"$f":"E27/E$18","v":-40175.768989328317},50,150,1000,null,null,null,null,null,{"$f":"L18*F11+F10","v":-44.999999999999993},{"$f":"L18*G11","v":165},null,{"$f":"-L18*H11*H18","v":-22000}]
[null,null,{"$f":"G26-E28","v":-7344.6327683615818},"2",{"$f":"E28/E$18","v":-36723.163841807916},30,250,1000,null,null,null,null,null,{"$f":"L18*F12","v":33},{"$f":"L18*G12+G10","v":-475},null,{"$f":"-L18*H12*H18","v":-22000}]
[null,null,{"$f":"H26-E29","v":15379.78656622726},"L",{"$f":"E29/E$18","v":-27689.89328311363},20,350,6766,null,null,null,null,null,{"$f":"F13+L15*(F11+F12)","v":12},{"$f":"G13+L15*(G11+G12)","v":310},null,{"$f":"H18*(-H10-H13-L15*(H11+H12))","v":44000}]
[null,null,null,null,null,null,null,null,null,null,null,"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,"Price of",null,null,"Wage"]
[null,null,null,null,"Value, $/G",null,null,"$/hour"]
[]
[]
[]
[null,null,null,null,{"$f":"-SUM(F24:H24)","v":0},{"$f":"F$18*F8","v":0},{"$f":"G$18*G8","v":0},{"$f":"H$18*H8","v":0}]
[null,null,null,"PR","0","1","2","L"]
[null,null,null,"0",{"$f":"-SUM(F26:H26)","v":209177.65222849973},{"$f":"-F24-SUM(F27:F29)","v":-88386.691776522319},{"$f":"-G24-SUM(G27:G29)","v":-80790.960451977415},{"$f":"-H24-SUM(H27:H29)","v":-40000}]
[null,"% return  >",{"$f":"C11/E27","v":0.10000000000000027},"1",{"$f":"-SUM(F27:H27)","v":-80351.537978656634},{"$f":"F$18*F11","v":44193.345888261152},16158.192090395483,20000]
[null,"on asset",{"$f":"C12/E28","v":9.9999999999999978E-2},"2",{"$f":"-SUM(F28:H28)","v":-73446.327683615833},26516.007532956693,26930.320150659139,20000]
[null,"turnover",null,"L",{"$f":"-SUM(F29:H29)","v":-55379.78656622726},{"$f":"F$18*F13","v":17677.338355304462},{"$f":"G$18*G13","v":37702.448210922797},0]

{"sheet":"Utility","index":7,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Sectors' Production and Utility Tradeoffs, physical units/year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector 1:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-F12","v":100},{"$f":"F19","v":883.86691776522309},{"$f":"M8*N8","v":88386.691776522304},{"$f":"O8-O9-O10-O11","v":8035.1537978656706}]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F13","v":50},{"$f":"F19","v":883.86691776522309},{"$f":"M9*N9","v":44193.345888261152},{"$f":"(O8)*(-O9)+(O8-O9)*(-O10-O11)+(-O10)*(-O11)","v":-5180891289.5361032},{"$f":"P9/P8/3","v":-214926.03708934903},"a"]
[null,null,null,null,null,{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0},null,null,null,"Q2 >",{"$f":"G13","v":150},{"$f":"G19","v":107.72128060263655},{"$f":"M10*N10","v":16158.192090395483},{"$f":"(O8-O9)*(-O10)*(-O11)+(-O10-O11)*(O8)*(-O9)","v":155519337237525.41},{"$f":"P10/P8/3","v":6451622505.7129622},"b"]
[null,null,null,"Q","0","1","2","L",null,null,null,"QL >",{"$f":"H13","v":1000},{"$f":"H19","v":20},{"$f":"M11*N11","v":20000},{"$f":"(O8)*(-O9)*(-O10)*(-O11)","v":-1.2623114593189919E+18},{"$f":"P11/P8/2","v":-78549302917779.375},"c"]
[null,null,null,"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766},null,null,null,null,null,"^ P"]
[null,null,null,"1",null,{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},null,null,null,null,null,null,"pu","z"]
[null,null,null,"2",null,{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000},null,null,null,"Z  <",{"$f":"O14/N8","v":794.28436643152884},null,{"$f":"P$14+O8","v":702041.67478693847},{"$f":"-Q9+Q16+Q17","v":613654.98301041615},{"$f":"-Q9*Q9+Q10","v":-39741578913.219276},"B   ",{"$f":"Q14^3+Q15^2","v":6.5608540169893281E+28}]
[null,null,null,"L",null,{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},null,null,null,"U1 <",{"$f":"O15/N9","v":644.28436643152895},null,{"$f":"P$14-O9","v":569461.63712215505},null,{"$f":"Q9^3-3*Q9*Q10/2+Q11","v":-7926738537434964},"C",{"$f":"SQRT(ABS(S14))","v":256141640835482.44}]
[null,null,null,null,null,null,null,null,null,null,null,"U2 <",{"$f":"O16/N10","v":5546.6922373869038},null,{"$f":"P$14-O10","v":597496.79092002066},null,{"$f":"IF(S16>0,S16^(1/3),-((-S16)^(1/3)))","v":201512.53385631775},"S1",{"$f":"(-Q15+S15)","v":8182880178270446}]
[null,null,null,null,null,null,null,null,null,null,null,"UL <",{"$f":"O17/N11","v":29682.749150520809},null,{"$f":"P$14-O11","v":593654.98301041615},null,{"$f":"IF(S17>0,S17^(1/3),-((-S17)^(1/3)))","v":197216.41206474937},"S2",{"$f":"(-Q15-S15)","v":7670596896599482}]
[null,null,null,null,"0","1","2","L"]
[null,null,null,"P",{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Sector 2:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"p","pq"]
[null,null,null,null,null,null,null,null,null,null,null,"x >",{"$f":"-G12","v":750},{"$f":"G19","v":107.72128060263655},{"$f":"M24*N24","v":80790.960451977415},{"$f":"O24-O25-O26-O27","v":7344.6327683615855}]
[null,null,null,null,null,null,null,null,null,null,null,"Q1 >",{"$f":"F14","v":30},{"$f":"F19","v":883.86691776522309},{"$f":"M25*N25","v":26516.007532956693},{"$f":"(O24)*(-O25)+(O24-O25)*(-O26-O27)+(-O26)*(-O27)","v":-4150788229.5778513},{"$f":"P25/P24/3","v":-188381.92734237932},"a"]
[null,null,null,null,null,null,null,null,null,null,null,"Q2 >",{"$f":"G14","v":250},{"$f":"G19","v":107.72128060263655},{"$f":"M26*N26","v":26930.320150659139},{"$f":"(O24-O25)*(-O26)*(-O27)+(-O26-O27)*(O24)*(-O25)","v":129769489898400.7},{"$f":"P26/P24/3","v":5889538387.6966438},"b"]
[null,null,"z","U","0","1","2","L",null,null,null,"QL >",{"$f":"H14","v":1000},{"$f":"H19","v":20},{"$f":"M27*N27","v":20000},{"$f":"(O24)*(-O25)*(-O26)*(-O27)","v":-1.1538315682837663E+18},{"$f":"P27/P24/2","v":-78549302917779.438},"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":8,"n_rows":71,"n_cols":11,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless/year"]
[]
[]
[]
[]
[null,null,{"$f":"(1-C13)^-E9","v":0.51315811823070645},null,7,null," < Investment Term"]
[null,null,"NPV"]
[null,null,null,null,"n ="]
[null,null,"i",null,"(1-1/NPV)/T  ",null,"V0"]
[null,null,{"$f":"GPE!L15","v":-0.1},null,{"$f":"(1-1/C9)/E9","v":-0.13553101428571446},null,1,0.1,{"$f":"1/3","v":0.33333333333333331},{"$f":"1","v":1},"< V"]
[null,null,null,null,null,null,"0","1","2","L"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"GPE!E8","v":0},{"$f":"GPE!F8","v":0},{"$f":"GPE!G8","v":0},{"$f":"GPE!H8","v":0}]
[null,null,"e -",null,"e +","E","0","1","2","L"]
[null,"0",null,null,null,"0",{"$f":"GPE!E10","v":104588.82611424987},{"$f":"GPE!F10","v":-100},{"$f":"GPE!G10","v":-750},{"$f":"GPE!H10","v":-8766}]
[null,"1",{"$f":"GPE!C11","v":-8035.1537978656852},null,null,"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000}]
[null,"2",{"$f":"GPE!C12","v":-7344.6327683615818},null,null,"2",{"$f":"GPE!E12","v":-36723.163841807916},{"$f":"GPE!F12","v":30},{"$f":"GPE!G12","v":250},{"$f":"GPE!H12","v":1000}]
[null,"L",{"$f":"GPE!A13","v":0},null,{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766}]
[]
[]
[]
[]
[null,null,0,null,0,null,{"$f":"G21/3","v":0},{"$f":"H21/H$13/3","v":0},{"$f":"I21/I$13/3","v":0},{"$f":"J21/J$13/3","v":0}]
[null,null,null,null,null,"A",0,"1","2","L"]
[null,"0",0,null,0,"0",{"$f":"G23/3","v":34862.942038083289},{"$f":"H23/H$13/3","v":-333.33333333333331},-750,-2922]
[null,"1",{"$f":"C24/C13","v":80351.537978656852},null,null,"1",{"$f":"G24/3","v":-13391.922996442772},166.66666666666666,150,333.33333333333331]
[null,"2",{"$f":"C25/C13","v":73446.327683615818},null,null,"2",{"$f":"G25/3","v":-12241.054613935972},100,250,333.33333333333331]
[null,"L",null,null,{"$f":"E26/E13/3","v":-37825.995393706115},"L",{"$f":"G26/3","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335]
[]
[]
[null,null,null,null,0,null,{"$f":"G31","v":0},{"$f":"H31","v":0},{"$f":"I31","v":0},{"$f":"J31","v":0}]
[null,null,null,null,null,"B",0,"1","2","L"]
[null,null,null,null,0,"0",{"$f":"G33","v":34862.942038083289},{"$f":"H33","v":-333.33333333333331},-750,-2922]
[null,null,null,null,null,"1",{"$f":"G34","v":-13391.922996442772},166.66666666666666,150,333.33333333333331]
[null,null,"System State   ",null,null,"2",{"$f":"G35","v":-12241.054613935972},100,250,333.33333333333331]
[null,null,"     @ time = 0 >",null,{"$f":"E36","v":-37825.995393706115},"L",{"$f":"G36","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335]
[]
[]
[null,null,null,null,0,null,{"$f":"G39","v":0},{"$f":"H39","v":0},{"$f":"I39","v":0},{"$f":"J39","v":0}]
[null,null,null,null,null,"C",0,"1","2","L"]
[null,null,null,null,0,"0",{"$f":"G41","v":34862.942038083289},{"$f":"H41","v":-333.33333333333331},-750,-2922]
[null,null,null,null,null,"1",{"$f":"G42","v":-13391.922996442772},166.66666666666666,150,333.33333333333331]
[null,null,null,null,null,"2",{"$f":"G43","v":-12241.054613935972},100,250,333.33333333333331]
[null,null,null,null,{"$f":"E44","v":-37825.995393706115},"L",{"$f":"G44","v":-9229.9644277045427},66.666666666666671,350,2255.3333333333335]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"Utility!H31/J13","v":-10219.742864345546}]
[]
[]
[null,null,"k",null,"A"]
[null,"  2",0,"2",0,"  2"]
[null,"  1",0,"1",0,"  1"]
[null,"  0",0,"0",0,"  0"]
[]
[null,null,null,null,"B"]
[null,null,"International   ","2",0,"  2"]
[null,null,"Financial State   ","1",0,"  1"]
[null,null,"     @ time = 0 >","0",0,"  0"]
[]
[null,null,null,null,"C"]
[null,null,null,"2",0,"  2"]
[null,null,null,"1",0,"  1"]
[null,null,null,"0",0,"  0"]

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

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