{"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":69,"n_cols":26,"rows_kept":69,"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",{"$f":"'Econ 2'!AH14","v":-1658478.5778467697},{"$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",{"$f":"'Econ 2'!U45+'Econ 2'!U14","v":-103279.88236719769},{"$f":"'Econ 2'!V45+'Econ 2'!V14","v":100.22605088738192},{"$f":"'Econ 2'!W45+'Econ 2'!W14","v":741.39049746600176},{"$f":"'Econ 2'!X45+'Econ 2'!Z22+'Econ 2'!X14","v":2067.7741273843048},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!AH14","v":-1658478.5778467697},{"$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",{"$f":"'Econ 1'!U45+'Econ 1'!U14","v":-105897.76986130206},{"$f":"'Econ 1'!V45+'Econ 1'!V14","v":100.32914100672616},{"$f":"'Econ 1'!W45+'Econ 1'!W14","v":825.5883494045496},{"$f":"'Econ 1'!X45+'Econ 1'!Z22+'Econ 1'!X14","v":1876.8106336251872},"1","Global"]
[null,null,null,null,null,null,"0",{"$f":"H9+H8","v":-3316957.1556935394},{"$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":200.55519189410808},{"$f":"W9+W8","v":1566.9788468705515},{"$f":"X9+X8","v":3944.584761009492},"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",{"$f":"'Econ 2'!U41","v":-1761171.1202657726},{"$f":"'Econ 2'!V41","v":598361.52238997549},{"$f":"'Econ 2'!W41","v":598361.52238997549},{"$f":"'Econ 2'!X41","v":564448.07548582146},"2","__",null,null,null,null,null,null,"2",{"$f":"'Econ 2'!U70","v":-102612.45023650845},{"$f":"'Econ 2'!V70","v":98.667454655121517},{"$f":"'Econ 2'!W70","v":770.24146379528895},{"$f":"'Econ 2'!X70","v":1911.4255587341504},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!U41","v":-1765017.22343914},{"$f":"'Econ 1'!V41","v":599723.62037330412},{"$f":"'Econ 1'!W41","v":599723.62037330412},{"$f":"'Econ 1'!X41","v":565569.98269253178},"1","Q",null,null,null,null,null,null,"1",{"$f":"'Econ 1'!U70","v":-106819.159244781},{"$f":"'Econ 1'!V70","v":102.07353744901592},{"$f":"'Econ 1'!W70","v":798.26611455734064},{"$f":"'Econ 1'!X70","v":2037.0675453246258},"1","Global"]
[null,null,null,null,null,null,"  0",{"$f":"H14+H13","v":-3526188.3437049128},{"$f":"I14+I13","v":1198085.1427632796},{"$f":"J14+J13","v":1198085.1427632796},{"$f":"K14+K13","v":1130018.0581783531},"0",null,null,null,null,null,null,null,"0",{"$f":"U14+U13","v":-209431.60948128946},{"$f":"V14+V13","v":200.74099210413743},{"$f":"W14+W13","v":1568.5075783526295},{"$f":"X14+X13","v":3948.4931040587762},"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":-0.10223877624809785},null,{"$f":"(1-1/H41)/Term","v":-0.13557593996273901},"Y ",{"$f":"H15/(H10+U10)","v":1.0000151825683901},{"$f":"I15/(I10+V10)","v":435.60326004251988},{"$f":"J15/(J10+W10)","v":52.942703250536162},{"$f":"K15/(K10+X10)","v":9.86380034185248},null,"Y   ",null,null,null,null,null,null,"S",1,{"$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",{"$f":"U21","v":0.99878739769312419},{"$f":"IF(V21<1,V21,1)","v":0.99907442815699066},{"$f":"IF(W21<1,W21,1)","v":0.99902535919929469},{"$f":"IF(X21<1,X21,1)","v":0.99901016845001789},"D","Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U15<>0,U10/U15,1)","v":0.99878739769312419},{"$f":"IF(V15<>0,V10/V15,1)","v":0.99907442815699066},0.99902535919929469,0.99901016845001789,"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",{"$f":"-I25-J25","v":-82910.011607840977},{"$f":"I$19*V8","v":43658.794507731058},{"$f":"J$19*W8","v":39251.217100109912},null,"2",null,null,null,null,null,null,null,"2",{"$f":"U$19*U8","v":-103279.88236719769},100.22605088738192,741.39049746600176,2067.7741273843048,"2","Global"]
[null,null,null,"- i",null,"Interest","1",{"$f":"-I26-J26","v":-87412.579889420609},{"$f":"I$19*V9","v":43703.700899795578},{"$f":"J$19*W9","v":43708.878989625031},null,"1","YS   ",null,null,null,null,null,null,"1",-105897.76986130206,100.32914100672616,825.5883494045496,1876.8106336251872,"1","Supply"]
[null,null,null,{"$f":"-H27/H32-V0","v":0.10223877624809785},null," < Rate","0",{"$f":"H26+H25","v":-170322.5914972616},{"$f":"I26+I25","v":87362.495407526643},{"$f":"J26+J25","v":82960.096089734943},null,"0",null,null,null,null,null,null,null,"0",{"$f":"U26+U25","v":-209177.65222849976},{"$f":"V26+V25","v":200.55519189410808},{"$f":"W26+W25","v":1566.9788468705515},{"$f":"X26+X25","v":3944.584761009492},"0","Absorbed"]
[null,null,null,0.1,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,"Global",null,null,"2",{"$f":"-I30-J30","v":75403.899698786598},{"$f":"'Econ 2'!I20","v":-39690.22158139458},{"$f":"'Econ 2'!I21","v":-35713.678117392017},null,"2",null,null,null,null,null,null,null,"2",{"$f":"U$20*U13","v":-102488.02214263748},98.576130837271336,769.49075503827908,1909.5335694106732,"2","Global"]
[null,null,null,"Investment",null,"T","1",{"$f":"-I31-J31","v":79120.324242074363},{"$f":"'Econ 1'!I20","v":-39726.192002569478},{"$f":"'Econ 1'!I21","v":-39394.132239504877},null,"1","a   ",null,null,null,null,null,null,"1",-106689.63008586224,101.97906105683674,797.48809183227252,2035.0511915988188,"1","Demand"]
[null,null,null,"Term >",null,6.4682935020399803,"0",{"$f":"H31+H30","v":154524.22394086095},{"$f":"I31+I30","v":-79416.413583964051},{"$f":"J31+J30","v":-75107.810356896895},null,"0",null,null,null,null,null,null,null,"0",{"$f":"U31+U30","v":-209177.6522284997},{"$f":"V31+V30","v":200.55519189410808},{"$f":"W31+W30","v":1566.9788468705515},{"$f":"X31+X30","v":3944.584761009492},"0","Met"]
[null,null,null,null,null,7,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- F",null,"X"]
[null,null,"        Investment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"'Econ 2'!S53-'Econ 2'!S33","v":-626.66136620054021},"2",{"$f":"-I$19*V36-J$19*W36-K$19*X36","v":-791.86022456021237},{"$f":"V25-V30","v":1.6499200501105804},-28.100257572277314,158.24055797363167,"2","Physical"]
[null,null,"        Term",null,null,{"$f":"Term-(1/H41-1/NPV)/H37","v":6.4682796003070342},null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*D43/F43","v":0.31828339088458912},null,null,null,null,null,null,null,null,null,"1",{"$f":"'Econ 1'!S53-'Econ 1'!S33","v":558.8979357634671},"1",{"$f":"-I$19*V37-J$19*W37-K$19*X37","v":791.8602245602242},-1.6499200501105804,28.100257572277087,-158.24055797363167,"1","Export / Import"]
[null,null,"        Calculation",null,null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"S37+S36","v":-67.763430437073112},"0",{"$f":"U37+U36","v":1.1823431123048067E-11},{"$f":"V37+V36","v":0},{"$f":"W37+W36","v":-2.2737367544323206E-13},{"$f":"X37+X36","v":0},"0","Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1","2","L"]
[null,null,null," K",null,"G",null,"NPV","       1       "]
[null,null,"2",{"$f":"-SUM('Econ 2'!E19:E22)/P0_2","v":-75303.931112039601},"2",{"$f":"-SUM('Econ 2'!G19:G22)/P0_2","v":62699.35006165041},null,{"$f":"(1-Iota/V0)^(-Term)","v":0.53278067028467746},"(1 - i)T"]
[null,null,"1",{"$f":"-SUM('Econ 1'!E19:E22)/P0_1","v":-79011.417998924459},"1",{"$f":"-SUM('Econ 1'!G19:G22)/P0_1","v":53671.534464200464},null,null,null,null,null,null,null,null,null,null,"r-",null,"r+"]
[null,null,"  0",{"$f":"D42+D41","v":-154315.34911096405},"0",{"$f":"F42+F41","v":116370.88452585088},null,{"$f":"1/(1+Iota*Term*D43/F43)","v":0.53278192625929088},"       1       ",null,null,null,null,null,null,"2",{"$f":"('Econ 2'!Q81-'Econ 2'!Q17)/P0_2","v":0},"2",{"$f":"('Econ 2'!S81-'Econ 2'!S17)/P0_2","v":7.6054171475175041},"2","     International"]
[null,null,null,"G",null,"G",null,{"$f":"IState!C9","v":0.51315811823070645},"1+iTK/G",null,null,null,null,null,null,"1",{"$f":"('Econ 1'!Q81-'Econ 1'!Q17)/P0_1","v":-0.73497345449641083},"1",{"$f":"('Econ 1'!S81-'Econ 1'!S17)/P0_1","v":0},"1"," < Settlements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"Q44+Q43","v":-0.73497345449641083},"0",{"$f":"S44+S43","v":7.6054171475175041},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G/year",null,"G/year"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"k",null,"g",null,"rk",null,"rg"]
[null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"M57","v":0},"2",{"$f":"O57+O62+O67","v":-7326.2019579062098},"2",{"$f":"IF(AND(S43>0,M50>0),-S43,0)+IF(AND(Q43<0,O50>=0),-Q43,0)","v":0},"2",{"$f":"IF(AND(Q43<0,O50<0),-Q43,0)+IF(AND(S43>0,M50<=0),-S43,0)","v":-7.6054171475175041},"2"]
[null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"M58","v":7548.5137174670563},"1",{"$f":"O58+O63+O68","v":0},"1",{"$f":"IF(AND(S44>0,M51>0),-S44,0)+IF(AND(Q44<0,O51>=0),-Q44,0)","v":0.73497345449641083},"1",{"$f":"IF(AND(Q44<0,O51<0),-Q44,0)+IF(AND(S44>0,M51<=0),-S44,0)","v":0},"1"]
[null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"-M50-M51","v":-7548.5137174670563},"0",{"$f":"-O50-O51","v":7326.2019579062098},"0",{"$f":"-Q50-Q51","v":-0.73497345449641083},"0",{"$f":"-S50-S51","v":7.6054171475175041},"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",0,"2",-2447.8407983143079,"  2",{"$f":"M57+DT*Q50","v":0},"2",{"$f":"O57+DT*(S50-3*O57/Term+3*O67/Term)","v":-2447.8615049974837},"2"]
[null,null,null,null,null,null,null,null,null,null,null,"  1",7548.5137174670563,"1",0,"  1",{"$f":"M58+DT*Q51","v":7548.521067201601},"1",{"$f":"O58+DT*(S51-3*O58/Term+3*O68/Term)","v":0},"1"]
[null,null,null,null,null,null,null,null,null,null,null,"  0",-7548.5137174670563,"0",2447.8407983143079,"  0",{"$f":"-Q57-Q58","v":-7548.521067201601},"0",{"$f":"-S57-S58","v":2447.8615049974837},"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",-2442.4538212415755,"  2",null,"2",{"$f":"O62+DT*3*(O57-O62)/Term","v":-2442.4788060868259},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,"          @ time = t  >","1",0,"  1",null,"1",{"$f":"O63+DT*3*(O58-O63)/Term","v":0},"1"," < @ time = t + d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",2442.4538212415755,"  0",null,"0",{"$f":"-S62-S63","v":2442.4788060868259},"0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",null,null,null,"C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2",-2435.9073383503264,"  2",null,"2",{"$f":"O67+DT*3*(O62-O67)/Term","v":-2435.9377009933751},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1",0,"  1",null,"1",{"$f":"O68+DT*3*(O63-O68)/Term","v":0},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",2435.9073383503264,"  0",null,"0",{"$f":"-S67-S68","v":2435.9377009933751},"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},{"$f":"-SUM(AK6:AK9)","v":-53720.702656627298}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5800,8766,"0",{"$f":"Z19+AM19","v":-637368.7972707029},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,{"$f":"-E60","v":-0.10480563277237698},null,{"$f":"(1-1/NPV_1)/Term1","v":-0.16902753016642164},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,{"$f":"Zl_1","v":-10354.074074924269},"L",{"$f":"L9*L49","v":-10354.074074924269},"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,{"$f":"E17+SUM(E19:E22)","v":185940.03095580544},null,{"$f":"G17+SUM(G19:G22)","v":-115292.24016260209},null,{"$f":"-I17-SUM(I19:I22)","v":-4.8771653382573277E-11},{"$f":"-J17-SUM(J19:J22)","v":-5.8619775700208265E-13},{"$f":"-K17-SUM(K19:K22)","v":9.0949470177292824E-13},{"$f":"-L17-SUM(L19:L22)","v":-2.2737367544323206E-12},null," < Markets",null,null,{"$f":"E9*Kappa1","v":-19487.562602038553},null,{"$f":"G9*Gamma1","v":19487.562602038553},null,{"$f":"I$9*I14","v":-4.8771653382573277E-11},{"$f":"J9*J14","v":-5.8619775700208265E-14},{"$f":"K9*K14","v":3.0316490059097606E-13},{"$f":"L9*L14","v":-2.2737367544323206E-12},null,"  < Market Pressure",null,null,null,null,null,{"$f":"SUM(AF55:AF58)","v":4931786.2166363373},"U",{"$f":"SUM(U56:U58)","v":-1658478.5778467697},{"$f":"SUM(AI7:AI9)","v":1274.9246266514783},{"$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":16214.990103921118},null,{"$f":"G25+G33+G41","v":0},null,{"$f":"I25+I33+I41","v":791.84427254036711},{"$f":"J25+J33+J41","v":-16.36887227682605},{"$f":"K25+K33+K41","v":84.334528136215795},{"$f":"L25+L33+L41","v":-158.29968470360245},null,null,null,null,{"$f":"Iota1*E17","v":-1699.4222982392835},null,{"$f":"Nu_1*G17","v":0},null,{"$f":"I$9*I17","v":791.84427254036711},{"$f":"J$9*J17","v":-1.636887227682605},{"$f":"K$9*K17","v":28.111509378738596},{"$f":"L$9*L17","v":-158.29968470360245},null,null,null,null,null,null,null,{"$f":"AF53+Q17+S17","v":-4933485.6389345769},null,{"$f":"U17+U53","v":2296666.5147876763},{"$f":"AI4+V17","v":-2070.8458803106901},{"$f":"AJ4+W17","v":-16303.321324684674},{"$f":"AK4+X17","v":-53879.002341330903}]
[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",{"$f":"I27+I35+I43","v":105899.60786643735},-1003.1492831356277,-2476.6885356067378,-8766,"0",null,null,"0",{"$f":"Iota1*E19","v":0},"0",{"$f":"Nu_1*G19","v":0},"0",{"$f":"I$9*I19","v":105899.60786643735},-100.31492831356277,-825.56284520224585,-8766,"0",{"$f":"U45","v":-105897.76986130202},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AF55+Q19+S19","v":0},"0",{"$f":"AM19","v":-531471.02740940091},{"$f":"AM20","v":693.95522542480262},{"$f":"AM21","v":4974.4116505954507},{"$f":"AK6+X19","v":0},"0",{"$f":"-V49*AM20-W49*AM21-X49*AM22","v":-531471.02740940091},"0",null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":81438.283418864987},"1",null,"1",-39726.192002569478,496.04705899361005,488.68902279301841,962.66435618189166,"1","< Physical",null,"1",{"$f":"Iota1*E20","v":-8535.1908256103216},"1",{"$f":"Nu_1*G20","v":0},"1",-39726.192002569478,49.604705899361008,162.89634093100614,962.66435618189166,"1",{"$f":"AM7-AM20","v":100.32914100672622},"  < Production",null,null,null,null,2597306.0365351825,"1",{"$f":"U20+U56","v":-906820.15477862884},{"$f":"AI7+V20","v":693.88907233088992},5709.5885783179101,{"$f":"AK7+X20","v":30645.413506702702},"1",{"$f":"AM7*Z28","v":693.95522542480262},"1",{"$f":"AF20/S7","v":649326.50913379563},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":88286.757433019331},"2",null,"2",-39394.132239504877,320.56141777991445,841.85273264262196,1072.4678277942212,"2","Stocks",null,"2",{"$f":"Iota1*E21","v":-9252.949478188948},"2",{"$f":"Nu_1*G21","v":0},"2",-39394.132239504877,32.056141777991449,280.61757754754063,1072.4678277942212,"2",{"$f":"AM8-AM21","v":825.58834940454926},null,null,null,"U + E",">",2262806.5942048584,"2",{"$f":"U21+U57","v":-790029.22619673854},604.5456579226219,4974.1212997598941,{"$f":"AK8+X21","v":26698.49540882498},"2",{"$f":"AM8*Z29","v":4974.4116505954507},"2",{"$f":"AF21/S8","v":565701.6485512146},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-115292.24016260209},"L",-27571.127896903319,202.90967863892982,1061.8122520348807,6889.1675007274916,"L",null,null,"L",{"$f":"Iota1*E22","v":0},"L",{"$f":"Nu_1*G22","v":19487.562602038553},"L",-27571.127896903319,20.290967863892984,353.93741734496018,6889.1675007274916,"L",{"$f":"AM9-AM22","v":-6889.1893663748106}," <","YL = - Leisure",null,null,null,{"$f":"AF58+Q22+S22","v":73373.008194534777},"L",{"$f":"U22+U58","v":-68320.649010379944},78.441711939211942,645.17429180911574,{"$f":"AM22","v":-3464.8847085494576},"L",{"$f":"AM9*Z30","v":-3464.8847085494576},"L",{"$f":"AF22/S9","v":73373.008194534777},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,"- Dividends",null,"+ Dividends",null,null,null,null,null,null,{"$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,16214.990103921118,null,0,null,263.95077107813586,-5.4802022444829381,28.105896510824969,-52.756573608393246,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",35299.558590622837,-334.41213494647275,-825.57621501933136,-2922,"0",null,null,null,null,null,null,"0",{"$f":"-Z19/AM19","v":-0.19925407858541125},{"$f":"-Z20/AI19","v":-0.14457581315179238},{"$f":"-Z21/AJ19","v":-0.16596703437394936},null,"0",{"$f":"AM19/AM6","v":0.83385165650598181},null,null,null,null,"0",null,"0",null,null,null,null,"0",null,"0",null,"0"]
[null,null,null,"1",81438.283418864987,"1",-1.4116925942547159E-8,"1",-13241.910084419464,165.38930139766907,162.89312927042209,320.87972652137501,"1",null,null,null,"    E    ",">",{"$f":"V27-U28","v":-1.3144554235011874E-2},"1",{"$f":"-SUM(V28:X28)","v":-0.13143125891678051},{"$f":"V20/AI20","v":7.1487947969450613E-2},2.8530311544618631E-2,3.1412999402711264E-2,"1",{"$f":"(1-V28)*(1-W28)*(1-X28)","v":0.87368611891799708},null,null,null,null,"1",{"$f":"Q20/S28","v":649332.84712508251},"1",{"$f":"U20/U28","v":302258.32370458584},null,null,null,"1",{"$f":"AM44*AM20","v":649349.68993148697},"1",{"$f":"P0_1*AH28","v":649283.4534279746},"1"]
[null,null,null,"2",88286.757433019331,"2",1.4116925942547159E-8,"2",-13131.267248041844,106.87000497922976,280.62617011795282,357.48398810952818,"2",null,null,null,"    U + E ",null,{"$f":"W27-U29","v":-1.6356749774632418E-2},"2",{"$f":"-SUM(V29:X29)","v":-0.14961028459931694},5.3025179087622255E-2,5.6415507511062571E-2,4.0169598000632099E-2,"2",{"$f":"(1-V29)*(1-W29)*(1-X29)","v":0.85765718113714662},null,null,null,null,"2",{"$f":"Q21/S29","v":565696.09523154108},"2",{"$f":"U21/U29","v":263311.65898794594},null,null,null,"2",{"$f":"AM45*AM21","v":565723.08405022707},"2",{"$f":"P0_1*AH29","v":565621.82036923955},"2"]
[null,null,null,"L",0,"L",-38447.291205282796,"L",-9190.3320292396693,67.633030814056937,353.95101912013092,2296.3928589774905,"L",null,null,null,null,null,{"$f":"X30-U30","v":0.26560156780479904},"L",{"$f":"-SUM(V30:W30)","v":-0.80726768125274084},{"$f":"V22/AI22","v":0.25867573975970054},{"$f":"W22/AJ22","v":0.54859194149304036},{"$f":"(AK6+Z22)/AK22","v":-0.5416661134479418},"L",{"$f":"(1-V30)*(1-W30)","v":0.33463974503918165},null,null,null,null,"L",{"$f":"S22/S30","v":73371.414043612589},"L",{"$f":"U22/U30","v":34153.637680772335},null,null,null,"L",{"$f":"AM46*AM22","v":73415.730946726399},"L",{"$f":"P0_1*AH30","v":73365.694445433794},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,0,null,263.94809529392012,-5.4580143849104559,28.111558215475792,-52.766494086586277,null,null,null,null,null,null,{"$f":"S35-U33","v":-2296433.5684508993},null,{"$f":"-SUM(V33:X33)","v":2296433.5684508993},{"$f":"-SUM(V35:V38)","v":-901981.94407789002},{"$f":"-SUM(W35:W38)","v":-863035.27936125},{"$f":"-SUM(X35:X38)","v":-531416.34501175943},null,null,null,null,null,null,null,{"$f":"AF35-AH33","v":-4933487.1834701067},null,{"$f":"-SUM(AI33:AK33)","v":4933487.1834701067},{"$f":"-SUM(AI35:AI38)","v":-1937733.2035253185},{"$f":"-SUM(AJ35:AJ38)","v":-1854096.4516317772},{"$f":"-SUM(AK35:AK38)","v":-1141657.5283130112},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",35299.867080914919,-334.38715842187952,-825.56318327584199,-2922,"0",null,null,null,null,"0",{"$f":"U35-U35","v":0},"0",{"$f":"-U33-SUM(U36:U38)","v":-531416.34501175932},{"$f":"V6*AH28","v":302258.32370458584},{"$f":"W6*AH29","v":263311.65898794594},{"$f":"X6*AH30","v":0},"0",null,null,null,null,null,"0",{"$f":"AH35-AH35","v":0},"0",{"$f":"-AH33-SUM(AH36:AH38)","v":-1141657.5283130105},{"$f":"V6*AF28","v":649332.84712508251},{"$f":"W6*AF29","v":565696.09523154108},{"$f":"X6*AF30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",-1.2729876986801845E-8,"1",-13242.06274092547,165.35307168562809,162.89617320517908,320.88805716611296,"1",null,null,null,null,"1",{"$f":"S7*$AH28","v":1209033.2948183434},"1",{"$f":"U7*$AH28","v":-906774.97111375746},302258.32370458584,302258.32370458584,302258.32370458584,"1",null,null,null,null,null,"1",{"$f":"S7*$AF28","v":2597331.38850033},"1",{"$f":"U7*$AF28","v":-1947998.5413752475},649332.84712508251,649332.84712508251,649332.84712508251,"1",null,null,{"$f":"(AH56+AH84)/U7","v":649322.58970934839},"1"]
[null,null,"System State   ",null,null,"2",1.2729876986801845E-8,"2",-13131.376759436604,106.85593840488363,280.61772382823415,357.48924553138312,"2",null,null,null,null,"2",{"$f":"S8*$AH29","v":1053246.6359517837},"2",-789934.97696383786,263311.65898794594,263311.65898794594,263311.65898794594,"2",null,null,null,null,null,"2",{"$f":"S8*$AF29","v":2262784.3809261643},"2",-1697088.2856946234,565696.09523154108,565696.09523154108,565696.09523154108,"2",null,null,{"$f":"(AH57+AH85)/U8","v":565695.93486895051},"2"]
[null,null,"     @ time = t >",null,null,"L",-38432.307365334942,"L",-9190.3756758467407,67.636162716278591,353.93772802695241,2296.3891913890911,"L",null,null,null,null,"L",{"$f":"S9*$AH30","v":34153.637680772335},"L",-68307.275361544671,34153.637680772335,34153.637680772335,-34153.637680772335,"L",null,null,null,null,null,"L",{"$f":"S9*$AF30","v":73371.414043612589},"L",-146742.82808722518,73371.414043612589,73371.414043612589,-73371.414043612589,"L",null,null,{"$f":"(AH58+AH86)/U9","v":73387.300483439438},"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,263.94540616831114,-5.4306556474326548,28.117073409915037,-52.776617008622921,null,null,null,null,null,null,{"$f":"SUM(S36:S38)","v":2296433.5684508993},"Q",{"$f":"SUM(U36:U38)","v":-1765017.22343914},{"$f":"SUM(V36:V38)","v":599723.62037330412},{"$f":"SUM(W36:W38)","v":599723.62037330412},{"$f":"SUM(X36:X37)","v":565569.98269253178},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AF33/AF17","v":1.0000003130718609},null,{"$f":"AH33/AH17","v":2.1481077691099619},{"$f":"AI33/AI17","v":935.72062602485869},{"$f":"AJ33/AJ17","v":113.7250756889954},{"$f":"AK33/AK17","v":21.189284854987726},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",35300.182194899593,-334.34998976727542,-825.54913731156421,-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",{"$f":"AH35/AH19","v":2.1481086821945854},935.69847640760304,113.72120664035228,null,"0",null,"0",null,"0"]
[null,null,null,null,null,"1",-1.1342856236743781E-8,"1",-13242.219177224541,165.30468591031291,162.89972031741723,320.89657249440376,"1",null,null,null,null,null,null,null,{"$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":1.0000097608694511},"1",2.1481641438051065,935.78768281198666,113.72673148305567,{"$f":"AK36/AK20","v":21.188581677420075},"1",{"$f":"AI49","v":935.72274714696402},"1",{"$f":"(AM44*AM7*AM56)^Z7","v":649325.07246756915},"1"]
[null,null,null,null,null,"2",1.1342856236743781E-8,"2",-13131.488232026428,106.83547439580103,280.60883869643504,357.49459415330983,"2",null,null,null,{"$f":"-Q83","v":0},null,{"$f":"-S83","v":0},"Yt",{"$f":"-U83","v":-105897.76986130202},{"$f":"Z20","v":100.32914100672622},{"$f":"Z21","v":825.58834940454926},{"$f":"AK6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AF37/AF21","v":0.99999018330654021},"2",2.1481335492669515,935.73758709213439,113.72784480725225,{"$f":"AK37/AK21","v":21.18831366971169},"2",{"$f":"AJ49","v":113.72663217015996},"2",{"$f":"(AM45*AM8*AM57)^Z8","v":565700.37616808992},"2"]
[null,null,null,null,null,"L",-38412.641591984357,"L",-9190.4201918169092,67.640485108594277,353.92350488779744,2296.3854503609105,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AF38/AF22","v":0.99997827333291334},"L",2.1478547146841445,935.36222284989708,113.72339997905651,{"$f":"AK38/AK22","v":21.175715850680891},"L",{"$f":"-AK49","v":-21.188506147282812},"L",{"$f":"(AM46*AM9*AM58)^Z9","v":73396.30610375425},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0},null,null,null,null,-10354.074074924269,null,null,null,null,null,"Currency > ",{"$f":"S33/AF33","v":0.46547877455630449},"Y ",{"$f":"'Econ 0'!H19","v":1.0000151825683901},{"$f":"'Econ 0'!I19","v":435.60326004251988},{"$f":"'Econ 0'!J19","v":52.942703250536162},{"$f":"'Econ 0'!K19","v":9.86380034185248},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_1*S49","v":0.99989857198018217},"P",{"$f":"AH33/(U53+U17)","v":2.1481077691099619},{"$f":"P0_1*V49","v":935.72274714696402},{"$f":"P0_1*W49","v":113.72663217015996},{"$f":"P0_1*X49","v":21.188506147282812}]
[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",{"$f":"3*G44/Term1","v":-3.4699702609019888E-9},"1"]
[null,null,null,null,"Maturing   ","2",{"$f":"3*G45/Term1","v":3.4699702609019888E-9},"2",null,null,null,null,null,null,null,null,null,null,{"$f":"S55-U53","v":-2295874.6705151359},null,{"$f":"-SUM(V53:X53)","v":2295874.6705151359},{"$f":"V$49*AI4","v":-901354.18309625809},{"$f":"W$49*AJ4","v":-864630.20218988205},{"$f":"X$49*AK4","v":-529890.28522899572},null,null,null,null,null,null,null,{"$f":"AF55-AH53","v":-4931786.2166363373},null,{"$f":"-SUM(AI53:AK53)","v":4931786.2166363373},{"$f":"AI$49*AI4","v":-1936205.9234288351},{"$f":"AJ$49*AJ4","v":-1857318.8547312028},{"$f":"AK$49*AK4","v":-1138261.4384762996},null,"   "]
[null,null,null,null,"Principal > ","L",{"$f":"3*G46/Term1","v":-11751.072321193114},"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":-637396.09266836615},{"$f":"V$49*AI6","v":345992.85941838141},307067.67885310977,86466.073796678844,"0",null,null,null,null,null,null,{"$f":"AH55-AH55","v":0},"0",{"$f":"-AH53-SUM(AH56:AH58)","v":-1369195.4986612513},{"$f":"AI$49*AI6","v":743229.949373196},659614.46658692777,185738.44488708113,"0",null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"V55-U56","v":1213086.8221944408},"1",{"$f":"-SUM(V56:X56)","v":-867093.9627760594},280652.37041200348,293656.88114602736,292784.71121802856,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AI55-AH56","v":2605841.2273607929},"1",{"$f":"-SUM(AI56:AK56)","v":-1862611.277987597},602871.53730115143,630806.62784238195,628933.11284406378,"1",{"$f":"AI56*AJ56*AK56","v":2.3918034548765667E+17},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"W55-U57","v":1057702.7728103434},"2",{"$f":"-SUM(V57:X57)","v":-750635.09395723371},249378.29957276583,248486.77477037554,252770.01961409228,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AJ55-AH57","v":2272059.5436830474},"2",{"$f":"-SUM(AI57:AK57)","v":-1612445.0770961195},535691.46275968978,533776.37140532094,542977.24293110904,"2",{"$f":"AI57*AJ57*AK57","v":1.5525861159162627E+17},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",{"$f":"X55+X58-U58","v":25085.075510351569},"L",{"$f":"-SUM(V58:W58)","v":-40749.521113476629},25330.653693107186,15418.867420369441,-102130.5193998039,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AK55+AK58-AH58","v":53885.445592496224},"L",{"$f":"-SUM(AI58:AJ58)","v":-87534.362891369557},54412.973994797496,33121.388896572069,-219387.36218595447,"L",{"$f":"AI58*AJ58","v":1802233272.7007506},"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,{"$f":"-I63/I60-V0_1","v":0.10480563277237698}," <","Interest",null,{"$f":"-I20-I21","v":79120.324242074363},"   < 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$49-AF53,0)","v":-2421.0771124213934},null,{"$f":"IF(AF62/AF$49>AF53,AF62/AF$49-AF53,0)","v":0},null,{"$f":"AH62/AH$49-U53","v":894.09398581599817},{"$f":"AI62/AI$49-AI4","v":-1.744396442289144},{"$f":"AJ62/AJ$49-AJ4","v":27.322234847208165},{"$f":"AK62/AK$49-AK4","v":-160.25691169944184},null,null,null,null,null,null,null,{"$f":"AF64-AH62","v":-4933706.8268735828},null,{"$f":"-SUM(AI62:AK62)","v":4933706.8268735828},{"$f":"-SUM(AI64:AI67)","v":-1937838.1948599273},{"$f":"-SUM(AJ64:AJ67)","v":-1854211.5889786675},{"$f":"-SUM(AK64:AK67)","v":-1141657.0430349878}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-87412.579889420609},{"$f":"V49*V73","v":43703.700899795578},{"$f":"W49*W73","v":43708.878989625031},null,null,null,null,null,null,"-f",null,"Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,"0",{"$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$49-U55","v":105925.06525896501},{"$f":"AI64/AI$49-AI6","v":-100.32914100672622},-825.58834940454926,-8766,"0",null,null,null,null,null,"0",{"$f":"AH64-AH64","v":0},"0",{"$f":"-AH62-SUM(AH65:AH67)","v":-1141657.043034988},{"$f":"V6*$AM28","v":649349.68993148697},{"$f":"W6*$AM29","v":565723.08405022707},{"$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$49-AF56","v":-8178.991898146458},"1",null,"1",{"$f":"AH65/AH$49-U56","v":-39773.512779698009},49.670858993273669,163.04942593710621,963.56850008707988,"1","    Optimal",null,null,null,null,"1",{"$f":"S7*$AM28","v":2597398.7597259479},"1",{"$f":"U7*$AM28","v":-1948049.0697944609},649349.68993148697,649349.68993148697,649349.68993148697,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,"2",{"$f":"AF66/AF$49-AF57","v":-8937.663511226885},"2",null,"2",{"$f":"AH66/AH$49-U57","v":-39441.305633220472},32.094572224629815,280.90792838309699,1073.4990452375459,"2"," < Rates of",null,null,null,null,"2",{"$f":"S8*$AM29","v":2262892.3362009083},"2",-1697169.2521506813,565723.08405022707,565723.08405022707,565723.08405022707,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term1-E60*Kappa1/Gamma1","v":0.43390726136346314},null,{"$f":"1/(1-E60*Term1*Kappa1/Gamma1)","v":0.37628170742877759},"1+iTk/g ",null,null,null,null,null,"L",0,"L",{"$f":"AF67/AF$49-AF58","v":19537.732521795042},"L",{"$f":"AH67/AH$49-U58","v":-27604.340831862515},20.308106231112433,354.30876023713745,6889.1893663748106,"L","    Change",null,null,null,null,"L",{"$f":"S9*$AM30","v":73415.730946726399},"L",-146831.4618934528,73415.730946726399,73415.730946726399,-73415.730946726399,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term1-(1/I69-1/NPV_1)/G67","v":9.8065894739661701},null,{"$f":"1/(1+E60)^Term1","v":0.3762817981726399},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,{"$f":"SUM(Q65:Q67)","v":-17116.655409373343},null,{"$f":"SUM(S65:S67)","v":19537.732521795042},"D",{"$f":"SUM(U65:U67)","v":-106819.159244781},{"$f":"SUM(V65:V67)","v":102.07353744901592},{"$f":"SUM(W65:W67)","v":798.26611455734064},{"$f":"SUM(X65:X66)","v":2037.0675453246258},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q45+Q14","v":-19487.562602038553},null,{"$f":"S45+S14","v":19487.562602038553},"S",{"$f":"U45+U14","v":-105897.76986130206},{"$f":"V45+V14","v":100.32914100672616},{"$f":"W45+W14","v":825.5883494045496},{"$f":"X45+Z22+X14","v":1876.8106336251872},null," < Supply",null,null,null,0,null,0,null,{"$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",0,"0",0,"0",{"$f":"-SUM(AI75:AK75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",9.8065879969201557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,"1",{"$f":"-AH76","v":-3.6625219430054266},"1",-1.2729886388697579E-9,"1",{"$f":"-SUM(AI76:AK76)","v":3.6625219430054266},0,{"$f":"(AF45-AF44)*(V0-Iota)*(E20+E21)","v":-3.6625219430054266},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":0.99878739769312419},{"$f":"'Econ 0'!V20","v":0.99907442815699066},{"$f":"'Econ 0'!W20","v":0.99902535919929469},{"$f":"'Econ 0'!X20","v":0.99901016845001789},null," < Factors",null,null,"2",{"$f":"-AH77","v":3.6625219430054266},"2",1.2729886388697579E-9,"2",{"$f":"-SUM(AI77:AK77)","v":-3.6625219430054266},{"$f":"-AJ76","v":3.6625219430054266},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",0,"L",0,"L",{"$f":"-SUM(AI78:AK78)","v":0},null,null,null,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade Balance",null,null,null,null,null,null,null,"    imports ( - )"]
[null,null,null,null,{"$f":"P0_1*'Econ 0'!M58","v":16215.020961724103},null,{"$f":"P0_1*'Econ 0'!O58","v":0},null,{"$f":"I25+DT*(U81-I$9*I25*3)","v":263.95085019139401},{"$f":"J25+DT*(V81-J$9*J25*3)","v":-5.4802608382505955},{"$f":"K25+DT*(W81-K$9*K25*3)","v":28.105840121439492},{"$f":"L25+DT*(X81-L$9*L25*3)","v":-52.756281979877762},null,null,null,null,{"$f":"AD73+AD81","v":-1701.0011004269768},null,{"$f":"AF73+AF81","v":0},null,{"$f":"'Econ 0'!U37","v":791.8602245602242},{"$f":"'Econ 0'!V37","v":-1.6499200501105804},{"$f":"'Econ 0'!W37","v":28.100257572277087},{"$f":"'Econ 0'!X37","v":-158.24055797363167},null," < eXports  ( + )",null,null,null,{"$f":"IF(AH81>0,-AH81,0)","v":-1701.0011004269768},null,{"$f":"IF(AH81<0,-AH81,0)","v":0},null,{"$f":"AH$49*U81","v":1701.0011004269768},{"$f":"AI$49*V81","v":-1543.8677218623288},{"$f":"AJ$49*W81","v":3195.7476568091083},{"$f":"AK$49*X81","v":-3352.8810353737567}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r",null,"R ","0","1","2","L",null,null,null,null,null,null,"- NCF",null,"PR","0",1,"2","L"]
[null,null,null,"0",{"$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$9*I27*3)","v":35299.549531517172},-334.41218995170061,-825.57633636318349,-2922,"0",null,null,"0",{"$f":"AD75+AD83","v":0},"0",{"$f":"AF75+AF83","v":0},"0",{"$f":"-U81-SUM(U84:U86)","v":105897.76986130202},{"$f":"-V45","v":-100.32914100672622},{"$f":"-W45","v":-825.58834940454926},{"$f":"-X45","v":-8766},"0"," < Output  ( - )",null,null,"0",{"$f":"AH83-AH83","v":0},"0",{"$f":"AH83-AH83","v":0},"0",{"$f":"-AH81-SUM(AH84:AH86)","v":227538.45562626267},{"$f":"-AI81-SUM(AI84:AI86)","v":-93880.259441708928},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-93891.382536700708},{"$f":"-AK81-SUM(AK84:AK86)","v":-39766.813647853029},"0"]
[null,null,null,"1",{"$f":"E28+DT*(Q84-Iota1*E20)","v":81438.361018889045},"1",{"$f":"G28+DT*(S84-Nu_1*G20+G52-3*G28/Term1)","v":-1.412116948371566E-8},"1",-13241.905615150368,165.38938234392378,162.89310309085843,320.87948202158498,"1",null,null,"1",-8527.4308232037802,"1",-1.2729886388697579E-9,"1",{"$f":"U$77*U65","v":-39725.283326348792},49.62488504477141,162.89051131405631,962.61472958512479,"1",null,null,null,"1",{"$f":"AI83-AH84","v":-8523.768301260774},"1",0,"1",{"$f":"-SUM(AI84:AK84)","v":-85356.491140448154},{"$f":"AI$49*V84","v":46435.133760945791},18524.989264222961,20396.368115279398,"1","    Monetary"]
[null,null,null,"2",{"$f":"E29+DT*(Q85-Iota1*E21)","v":88286.837002760964},"2",{"$f":"G29+DT*(S85-Nu_1*G21+G53-3*G29/Term1)","v":1.412116948371566E-8},"2",-13131.264020750823,106.87004362821473,280.62624985732185,357.48383308637926,"2",null,null,"2",-9244.9925040255257,"2",1.2729886388697579E-9,"2",-39393.479015023433,32.064866392265266,280.63414405485321,1072.4364620136942,"2"," < Rates of",null,null,"2",{"$f":"AJ83-AH85","v":-9248.6550259685318},"2",0,"2",{"$f":"-SUM(AI85:AK85)","v":-84642.727510732177},30003.824867470816,31915.576075313973,22723.326567947388,"2"," < Transactions"]
[null,null,null,"L",{"$f":"E30+DT*(Q86-Iota1*E22)","v":0},"L",{"$f":"G30+DT*(S86-Nu_1*G22+G54-3*G30/Term1)","v":-38447.326588039075},"L",-9190.3307458073796,67.633024817812768,353.95114329356323,2296.3929668719138,"L",null,null,"L",0,"L",19473.424427656289,"L",{"$f":"U$77*U67","v":-27570.867744490013},{"$f":"V$77*V67","v":20.289309619800072},{"$f":"W$77*W67","v":353.963436463363},{"$f":"-X81-SUM(X83:X85)","v":6889.1893663748124},"L","    Change",null,null,"L",0,"L",{"$f":"AK83-AH86","v":19473.424427656289},"L",{"$f":"-SUM(AI86:AK86)","v":-59240.238075509318},{"$f":"AI$49*V86","v":18985.168535154648},{"$f":"AJ$49*W86","v":40255.069540354671},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service",null,"Passive Income",null,null,null,null,null,null,null,null,null,null,"Cost of Sales",null,"Consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus Sales",null,"Minus Wages"]
[null,null,null,null,null,null,{"$f":"P0_1*'Econ 0'!O63","v":0},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":263.94817556744658},{"$f":"J33+DT*J$9*3*(J25-J33)","v":-5.4580809484891732},{"$f":"K33+DT*K$9*3*(K25-K33)","v":28.111501598429285},{"$f":"L33+DT*L$9*3*(L25-L33)","v":-52.766196472240487},null,null,null,null,{"$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$9*3*(I27-I35)","v":35299.857826206156},-334.38723335145329,-825.56331359327692,-2922,"0",null,null,"0",{"$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":-1.2734120202554911E-8},"1",-13242.05816123029,165.35318037476421,162.89614276583151,320.88780724677082,"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",{"$f":"G37+DT*3*(G29-G37)/Term1","v":1.2734120202554911E-8},"2",-13131.37347409476,106.85598060460667,280.61780829113133,357.48908780872745,"2",null,null,"2",{"$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":-38432.353203418337},"L",-9190.3743664485282,67.636153320571921,353.93786093788418,2296.3893014167429,"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,{"$f":"P0_1*'Econ 0'!O68","v":0},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":263.94548684207939},{"$f":"J41+DT*J$9*3*(J33-J41)","v":-5.4307377236450884},{"$f":"K41+DT*K$9*3*(K33-K41)","v":28.117018257970646},{"$f":"L41+DT*L$9*3*(L33-L41)","v":-52.776313320961819},null,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term1","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":35300.172741480055},-334.3501012732392,-825.54927777120702,-2922,"0",null,null,null,null,null,null,"0"]
[null,null,null,null,null,"1",{"$f":"G44+DT*3*(G36-G44)/Term1","v":-1.1347099366210912E-8},"1",-13242.214484135568,165.30483106763884,162.89968484629486,320.89631703455501,"1",null,null,null,null,null,{"$f":"AF56/(S7/S28-1)","v":-8535.1077884118495},"1"]
[null,null,null,null,null,"2",{"$f":"G45+DT*3*(G37-G45)/Term1","v":1.1347099366210912E-8},"2",-13131.484887848734,106.83553578782828,280.60892754775301,357.49443369465206,"2",null,null,null,null,null,{"$f":"AF57/(S8/S29-1)","v":-9253.0399425236446},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term1","v":-38412.701752888504},"L",-9190.4188563378048,67.640472141417334,353.92364711918901,2296.3855625917558,"L",null,null,null,null,null,{"$f":"AF58/(S9/S30-1)","v":19488.139140557276},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*S105","v":-10354.073665973401},null,null,null,null,null,null,{"$f":"(S102-S22)/AK49/(1-Z30)","v":4.0895086800224273E-2}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-SUM(AK6:AK9)","v":-53933.190790821303}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5693.5037222123538,8766,"0",{"$f":"Z19+AM19","v":-633827.59198166023},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,{"$f":"-E60","v":-9.9545407320295043E-2},null,{"$f":"(1-1/NPV_2)/Term2","v":-0.10704904726053947},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":-10141.58594073026},"L",{"$f":"L9*L49","v":-10141.58594073026},"ZL",{"$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,{"$f":"E17+SUM(E19:E22)","v":144992.21577151163},null,{"$f":"G17+SUM(G19:G22)","v":-134828.93632970843},null,0,0,0,0,null," < Markets",null,null,{"$f":"E9*Kappa2","v":-14433.309177247233},null,{"$f":"G9*Gamma2","v":14433.309177247225},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,{"$f":"SUM(AF56:AF58)","v":4413718.5208460642},"U",{"$f":"SUM(U56:U58)","v":-1658478.5778467697},{"$f":"SUM(AI7:AI9)","v":1274.9246266514783},{"$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,{"$f":"G25+G33+G41","v":-14105.920165431467},null,{"$f":"I25+I33+I41","v":-791.81439226113116},{"$f":"J25+J33+J41","v":16.368040794187522},{"$f":"K25+K33+K41","v":-84.33532237012966},{"$f":"L25+L33+L41","v":158.2992424373524},null,null,null,null,{"$f":"Iota2*E17","v":0},null,{"$f":"Nu_2*G17","v":1510.0253144426699},null,{"$f":"I$9*I17","v":-791.81439226113116},{"$f":"J$9*J17","v":1.6368040794187522},{"$f":"K$9*K17","v":-28.111774123376552},{"$f":"L$9*L17","v":158.2992424373524},null,null,null,null,null,null,null,{"$f":"AF53+Q17+S17","v":-4412208.4955316223},null,{"$f":"U53+U17","v":2291540.5958213792},{"$f":"AI4+V17","v":-2067.5721890035888},{"$f":"AJ4+W17","v":-16253.048330399142},{"$f":"AK4+X17","v":-53774.891548383952}]
[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",{"$f":"I27+I35+I43","v":103278.03984787568},-1001.4113632142404,-2223.7926998688654,-8766,"0",null,null,"0",{"$f":"Iota2*E19","v":0},"0",{"$f":"Nu_2*G19","v":0},"0",{"$f":"I$9*I19","v":103278.03984787568},-100.14113632142404,-741.26423328962176,-8766,"0",{"$f":"U45","v":-103279.88236719769},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AF55+Q19+S19","v":0},"0",{"$f":"AM19","v":-530547.70961446257},{"$f":"AM20","v":694.05831554414692},{"$f":"AM21","v":4952.113224746352},{"$f":"AK6+X19","v":0},"0",{"$f":"-V49*AM20-W49*AM21-X49*AM22","v":-530547.70961446257},"0",null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":76686.327846147789},"1",null,"1",-39690.22158139458,495.59520212901316,487.93976060592109,961.448433728189,"1","< Physical",null,"1",{"$f":"Iota2*E20","v":-7633.7717413424662},"1",{"$f":"Nu_2*G20","v":0},"1",-39690.22158139458,49.559520212901319,162.64658686864036,961.448433728189,"1",{"$f":"AM7-AM20","v":100.22605088738192},"  < Production",null,null,null,null,2328076.245993345,"1",{"$f":"U56+U20","v":-906784.18435745395},{"$f":"AI7+V20","v":693.84388664443031},5709.3388242555438,{"$f":"AK7+X20","v":30644.197584248999},"1",{"$f":"AM7*Z28","v":694.05831554414692},"1",{"$f":"AF20/S7","v":582019.06149833626},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":68305.887925363844},"2",null,"2",-35713.678117392017,292.24540950675413,772.26568845100928,948.06708672216291,"2","Stocks",null,"2",{"$f":"Iota2*E21","v":-6799.5374359047664},"2",{"$f":"Nu_2*G21","v":0},"2",-35713.678117392017,29.224540950675415,257.42189615033641,948.06708672216291,"2",{"$f":"AM8-AM21","v":741.39049746600176},null,null,null,"U + E",">",2018873.905811867,"2",{"$f":"U57+U21","v":-786348.77207462571},601.71405709530586,4950.9256183626903,{"$f":"AK8+X21","v":26574.094667752921},"2",{"$f":"AM8*Z29","v":4952.113224746352},"2",{"$f":"AF21/S8","v":504718.47645296674},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-120723.01616427698},"L",-27082.32575682797,197.20271078428539,1047.9225731820652,6698.1852371122977,"L",null,null,"L",{"$f":"Iota2*E22","v":0},"L",{"$f":"Nu_2*G22","v":12923.283862804557},"L",-27082.32575682797,19.720271078428539,349.3075243940217,6698.1852371122977,"L",{"$f":"AM9-AM22","v":-6698.2258726156952}," <","YL = - Leisure",null,null,null,{"$f":"AF58+Q22+S22","v":65258.343726410123},"L",{"$f":"U58+U22","v":-67831.846870304595},77.871015153747493,640.54439885817726,{"$f":"AM22","v":-3443.3600681145645},"L",{"$f":"AM9*Z30","v":-3443.3600681145645},"L",{"$f":"AF22/S9","v":65258.343726410123},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,"- Dividends",null,"+ Dividends",null,null,null,null,null,null,{"$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,-4713.0988301211473,null,-263.9410283454925,5.480075064242639,-28.106143518235331,52.756429551612868,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",34426.324015729457,-333.96760083843475,-741.32967126084247,-2922,"0",null,null,null,null,null,null,"0",{"$f":"-Z19/AM19","v":-0.19466653138932391},{"$f":"-Z20/AI19","v":-0.14440580660546359},{"$f":"-Z21/AJ19","v":-0.14971194393560658},null,"0",{"$f":"AM19/AM6","v":0.83705366621182675},null,null,null,null,"0",null,"0",null,null,null,null,"0",null,"0",null,"0"]
[null,null,null,"1",76686.327846147789,"1",-1.3082446283764095E-8,"1",-13230.197646953959,165.27572689280265,162.6609339885716,320.48380136519756,"1",null,null,null,"    E    ",">",{"$f":"V27-U28","v":-1.3115944903362653E-2},"1",{"$f":"-SUM(V28:X28)","v":-0.13128986170210094},{"$f":"V20/AI20","v":7.1427479821983011E-2},2.8487814767211381E-2,3.1374567112906551E-2,"1",{"$f":"(1-V28)*(1-W28)*(1-X28)","v":0.87381590885684146},null,null,null,null,"1",{"$f":"Q20/S28","v":582022.24830826547},"1",{"$f":"U20/U28","v":302309.87424948631},null,null,null,"1",{"$f":"(AM44*AM7*AM56)^Z7","v":582013.61641087348},"1",{"$f":"P0_2*AH28","v":582075.56856260996},"1"]
[null,null,null,"2",68305.887925363844,"2",1.3082446283764095E-8,"2",-11904.683500844158,97.461362241959435,257.4442282048791,316.02450866468882,"2",null,null,null,"    U + E ",null,{"$f":"W27-U29","v":-1.3472059977626155E-2},"2",{"$f":"-SUM(V29:X29)","v":-0.13623988395798042},4.8568818703942168E-2,5.1994700787984738E-2,3.5676364466053531E-2,"2",{"$f":"(1-V29)*(1-W29)*(1-X29)","v":0.86978308373215285},null,null,null,null,"2",{"$f":"Q21/S29","v":504714.01160603197},"2",{"$f":"U21/U29","v":262138.20123633512},null,null,null,"2",{"$f":"(AM45*AM8*AM57)^Z8","v":504713.9911366431},"2",{"$f":"P0_2*AH29","v":504727.94812086399},"2"]
[null,null,null,"L",0,"L",-40251.039571896472,"L",-9027.5018395858569,65.750436639429964,349.33065258562726,2232.7352604185016,"L",null,null,null,null,null,{"$f":"X30-U30","v":0.19806132784475794},"L",{"$f":"-SUM(V30:W30)","v":-0.79857190079698737},{"$f":"V22/AI22","v":0.25324276355577358},{"$f":"W22/AJ22","v":0.54532913724121379},{"$f":"(AK6+Z22)/AK22","v":-0.60051057295222943},"L",{"$f":"(1-V30)*(1-W30)","v":0.33952875696546336},null,null,null,null,"L",{"$f":"S22/S30","v":65248.900446299798},"L",{"$f":"U22/U30","v":33913.446904154007},null,null,null,"L",{"$f":"(AM46*AM9*AM58)^Z9","v":65334.621333077492},"L",{"$f":"P0_2*AH30","v":65297.863451070756},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,-4702.7182368150552,null,-263.93813668382336,5.4577906324370451,-28.111822430951619,52.766346686594709,null,null,null,null,null,null,{"$f":"S35-U33","v":-2291705.7488474399},null,{"$f":"-SUM(V33:X33)","v":2291705.7488474399},{"$f":"-SUM(V35:V38)","v":-900671.39663946175},{"$f":"-SUM(W35:W38)","v":-860499.72362631059},{"$f":"-SUM(X35:X38)","v":-530534.62858166744},null,null,null,null,null,null,null,{"$f":"AF35-AH33","v":-4412193.940103489},null,{"$f":"-SUM(AI33:AK33)","v":4412193.940103489},{"$f":"-SUM(AI35:AI38)","v":-1734007.4086688627},{"$f":"-SUM(AJ35:AJ38)","v":-1656699.1719666291},{"$f":"-SUM(AK35:AK38)","v":-1021487.3594679976},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",34426.015490767393,-333.8160469736174,-741.26537889349015,-2922,"0",null,null,null,null,"0",{"$f":"U35-U35","v":0},"0",{"$f":"-U33-SUM(U36:U38)","v":-530534.62858166732},{"$f":"V6*AH28","v":302309.87424948631},{"$f":"W6*AH29","v":262138.20123633512},{"$f":"X6*AH30","v":0},"0",null,null,null,null,null,"0",{"$f":"AH35-AH35","v":0},"0",{"$f":"-AH33-SUM(AH36:AH38)","v":-1021487.3594679977},{"$f":"V6*AF28","v":582022.24830826547},{"$f":"W6*AF29","v":504714.01160603197},{"$f":"X6*AF30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",-1.2730085464439674E-8,"1",-13230.074711784682,165.20572369674329,162.64682994246971,320.48282093831347,"1",null,null,null,null,"1",{"$f":"S7*$AH28","v":1209239.4969979452},"1",{"$f":"U7*$AH28","v":-906929.62274845899},302309.87424948631,302309.87424948631,302309.87424948631,"1",null,null,null,null,null,"1",{"$f":"S7*$AF28","v":2328088.9932330619},"1",{"$f":"U7*$AF28","v":-1746066.7449247963},582022.24830826547,582022.24830826547,582022.24830826547,"1",null,null,{"$f":"(AH56+AH84)/U7","v":581989.34675550472},"1"]
[null,null,"System State   ",null,null,"2",1.2730085464439674E-8,"2",-11904.560306196379,97.41744021847947,257.42234428707309,316.02238213808386,"2",null,null,null,null,"2",{"$f":"S8*$AH29","v":1048552.8049453405},"2",-786414.6037090054,262138.20123633512,262138.20123633512,262138.20123633512,"2",null,null,null,null,null,"2",{"$f":"S8*$AF29","v":2018856.0464241279},"2",-1514142.0348180959,504714.01160603197,504714.01160603197,504714.01160603197,"2",null,null,{"$f":"(AH57+AH85)/U8","v":504691.93382111884},"2"]
[null,null,"     @ time = t >",null,null,"L",-40241.21317116767,"L",-9027.4423361025147,65.735092425957518,349.3080270948991,2232.7284502370085,"L",null,null,null,null,"L",{"$f":"S9*$AH30","v":33913.446904154007},"L",-67826.893808308014,33913.446904154007,33913.446904154007,-33913.446904154007,"L",null,null,null,null,null,"L",{"$f":"S9*$AF30","v":65248.900446299798},"L",-130497.8008925996,65248.900446299798,65248.900446299798,-65248.900446299798,"L",null,null,{"$f":"(AH58+AH86)/U9","v":65309.585160926261},"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,-4690.1030984952649,null,-263.9352272318153,5.4301750975078393,-28.117356420942713,52.776466199144828,null,null,null,null,null,null,{"$f":"SUM(S36:S38)","v":2291705.7488474399},"Q",{"$f":"SUM(U36:U38)","v":-1761171.1202657726},{"$f":"SUM(V36:V38)","v":598361.52238997549},{"$f":"SUM(W36:W38)","v":598361.52238997549},{"$f":"SUM(X36:X37)","v":564448.07548582146},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AF33/AF17","v":0.99999670110146699},null,{"$f":"AH33/AH17","v":1.9254269150409633},{"$f":"AI33/AI17","v":838.66837534921626},{"$f":"AJ33/AJ17","v":101.93159697113532},{"$f":"AK33/AK17","v":18.995619145952428},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",34425.700341378833,-333.6277154021883,-741.19764971453287,-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",{"$f":"AH35/AH19","v":1.9253449613613265},838.5783085848567,101.9189159657963,null,"0",null,"0",null,"0"]
[null,null,null,null,null,"1",-1.2377127417888977E-8,"1",-13229.949222655936,165.11375153946722,162.63199667487976,320.48181142467797,"1",null,null,null,null,null,null,null,{"$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":1.000005475439105},"1",1.9255593282783785,838.83746691643137,101.94214535588662,{"$f":"AK36/AK20","v":18.992902219355962},"1",{"$f":"AI49","v":838.72224116545556},"1",{"$f":"(AM44*AM7*AM56)^Z7","v":582013.61641087348},"1"]
[null,null,null,null,null,"2",1.2377127417888977E-8,"2",-11904.434310351484,97.366607046315224,257.3991159590571,316.02019591939023,"2",null,null,null,{"$f":"-Q83","v":0},null,{"$f":"-S83","v":0},"Yt",{"$f":"-U83","v":-103279.88236719769},{"$f":"Z20","v":100.22605088738192},{"$f":"Z21","v":741.39049746600176},{"$f":"AK6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AF37/AF21","v":0.99999115378742198},"2",1.9255349389347065,838.79378527812923,101.94336382959936,{"$f":"AK37/AK21","v":18.992707669491796},"2",{"$f":"AJ49","v":101.93730579360903},"2",{"$f":"(AM45*AM8*AM57)^Z8","v":504713.9911366431},"2"]
[null,null,null,null,null,"L",-40230.76342121284,"L",-9027.381581139598,65.717181718897919,349.2838935015389,2232.7215264567876,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AF38/AF22","v":0.99985529390463979},"L",1.9238426626082163,837.90997609923591,101.86475841895003,{"$f":"AK38/AK22","v":18.949194727122244},"L",{"$f":"-AK49","v":-18.99202666279302},"L",{"$f":"(AM46*AM9*AM58)^Z9","v":65334.621333077492},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"3*G41/Term2","v":-5647.826288760738},null,null,null,null,-10141.58594073026,null,null,null,null,null,"Currency > ",{"$f":"(S53-U17)/AF33","v":0.51936533772756843},"Y ",{"$f":"'Econ 0'!H19","v":1.0000151825683901},{"$f":"'Econ 0'!I19","v":435.60326004251988},{"$f":"'Econ 0'!J19","v":52.942703250536162},{"$f":"'Econ 0'!K19","v":9.86380034185248},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_2*S49","v":1.0000000000000002},"P",{"$f":"AH33/(U53+U17)","v":1.9254269150409633},{"$f":"P0_2*V49","v":838.72224116545556},{"$f":"P0_2*W49","v":101.93730579360903},{"$f":"P0_2*X49","v":18.99202666279302}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",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",{"$f":"3*G44/Term2","v":-1.4904547755575367E-8},"1"]
[null,null,null,null,"Maturing > ","2",{"$f":"3*G45/Term2","v":1.4904547755575367E-8},"2",null,null,null,null,null,null,null,null,null,null,{"$f":"S55-U53","v":-2292332.4102136404},null,{"$f":"-SUM(V53:X53)","v":2292332.4102136404},{"$f":"V$49*AI4","v":-901354.18309625809},{"$f":"W$49*AJ4","v":-858992.00135768403},{"$f":"X$49*AK4","v":-531986.22575969819},null,null,null,null,null,null,null,{"$f":"AF55-AH53","v":-4413718.5208460651},null,{"$f":"-SUM(AI53:AK53)","v":4413718.5208460651},{"$f":"AI$49*AI4","v":-1735491.6041182957},{"$f":"AJ$49*AJ4","v":-1653926.3192189885},{"$f":"AK$49*AK4","v":-1024300.5975087811},null,"   "]
[null,null,null,null,"Principal","L",{"$f":"3*G46/Term2","v":-48445.920802921799},"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":-633853.83236687072},{"$f":"V$49*AI6","v":345992.85941838141},301429.47802091175,86466.073796678844,"0",null,null,null,null,null,null,{"$f":"AH55-AH55","v":0},"0",{"$f":"-AH53-SUM(AH56:AH58)","v":-1220439.2290410358},{"$f":"AI$49*AI6","v":666183.96393613575},580380.42996821192,166484.10572604361,"0",null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"V55-U56","v":1213086.8221944408},"1",{"$f":"-SUM(V56:X56)","v":-867093.9627760594},280652.37041200348,293656.88114602736,292784.71121802856,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AI55-AH56","v":2335710.0177346873},"1",{"$f":"-SUM(AI56:AK56)","v":-1669526.0537985517},540375.62776131753,565414.86274554627,563735.5632916881,"1",{"$f":"AI56*AJ56*AK56","v":1.7224174098766042E+17},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"W55-U57","v":1052064.5719781455},"2",{"$f":"-SUM(V57:X57)","v":-750635.09395723371},249378.29957276583,248486.77477037554,252770.01961409228,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AJ55-AH57","v":2025673.4432477718},"2",{"$f":"-SUM(AI57:AK57)","v":-1445293.01327956},480159.6900245517,478443.12417460291,486690.19908040547,"2",{"$f":"AI57*AJ57*AK57","v":1.118069024833344E+17},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",{"$f":"X55+X58-U58","v":27181.016041054027},"L",{"$f":"-SUM(V58:W58)","v":-40749.521113476629},25330.653693107186,15418.867420369441,-100034.57886910145,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AK55+AK58-AH58","v":52335.059863605566},"L",{"$f":"-SUM(AI58:AJ58)","v":-78460.224726917892},48772.32239629035,29687.902330627549,-192609.27058935593,"L",{"$f":"AI58*AJ58","v":1447947943.7389464},"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,{"$f":"-I63/I60-V0_2","v":9.9545407320295043E-2}," <","Interest",null,{"$f":"-I20-I21","v":75403.899698786598},"   < 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$49-AF53,0)","v":1473.4693229226395},null,{"$f":"AH62/AH$49-U53","v":-765.26889253081754},{"$f":"AI62/AI$49-AI4","v":1.687994853768032},{"$f":"AJ62/AJ$49-AJ4","v":-27.957387887205186},{"$f":"AK62/AK$49-AK4","v":153.09642019608873},null,null,null,null,null,null,null,{"$f":"AF64-AH62","v":-4412245.0515231434},null,{"$f":"-SUM(AI62:AK62)","v":4412245.0515231434},{"$f":"-SUM(AI64:AI67)","v":-1734075.8452914676},{"$f":"-SUM(AJ64:AJ67)","v":-1656776.2200172371},{"$f":"-SUM(AK64:AK67)","v":-1021392.9862144389}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-82910.011607840977},{"$f":"V49*V73","v":43658.794507731058},{"$f":"W49*W73","v":39251.217100109912},null,null,null,null,null,null,"-f",null,"Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,"0",{"$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$49-U55","v":103377.71912903932},{"$f":"AI64/AI$49-AI6","v":-100.35544950888925},-742.28407590808365,-8766,"0",null,null,null,null,null,"0",{"$f":"AH64-AH64","v":0},"0",{"$f":"-AH62-SUM(AH65:AH67)","v":-1021392.9862144385},{"$f":"V6*$AM28","v":582013.61641087348},{"$f":"W6*$AM29","v":504713.9911366431},{"$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$49-AF56","v":-7655.5520911938511},"1",null,"1",{"$f":"AH65/AH$49-U56","v":-39739.13257177081},49.644550491110635,162.83296420384613,962.40666905726539,"1","    Optimal",null,null,null,null,"1",{"$f":"S7*$AM28","v":2328054.4656434939},"1",{"$f":"U7*$AM28","v":-1746040.8492326206},582013.61641087348,582013.61641087348,582013.61641087348,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,"2",{"$f":"AF66/AF$49-AF57","v":-6817.4787011998706},"2",null,"2",{"$f":"AH66/AH$49-U57","v":-35757.7634303011},29.275843547408158,257.71592409191635,949.01888967688501,"2"," < Rates of",null,null,null,null,"2",{"$f":"S8*$AM29","v":2018855.9645465724},"2",-1514141.9734099293,504713.9911366431,504713.9911366431,504713.9911366431,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term2-E60*Kappa2/Gamma2","v":0.22725478190219628},null,{"$f":"1/(1-E60*Term2*Kappa2/Gamma2)","v":0.78945975820924397},"1+iTk/g ",null,null,null,null,null,"L",0,"L",{"$f":"AF67/AF$49-AF58","v":12999.561469471912},"L",{"$f":"AH67/AH$49-U58","v":-27115.554234436539},19.747060616602724,349.69257549952647,6701.4780210697681,"L","    Change",null,null,null,null,"L",{"$f":"S9*$AM30","v":65334.621333077492},"L",-130669.24266615498,65334.621333077492,65334.621333077492,-65334.621333077492,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term2-(1/I69-1/NPV_2)/G67","v":2.4912339425320025},null,{"$f":"1/(1+E60)^Term2","v":0.78945341997870078},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,{"$f":"SUM(Q65:Q67)","v":-14473.030792393722},null,{"$f":"SUM(S65:S67)","v":12999.561469471912},"D",{"$f":"SUM(U65:U67)","v":-102612.45023650845},{"$f":"SUM(V65:V67)","v":98.667454655121517},{"$f":"SUM(W65:W67)","v":770.24146379528895},{"$f":"SUM(X65:X66)","v":1911.4255587341504},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q45+Q14","v":-14433.309177247233},null,{"$f":"S45+S14","v":14433.309177247225},"S",{"$f":"U45+U14","v":-103279.88236719769},{"$f":"V45+V14","v":100.22605088738192},{"$f":"W45+W14","v":741.39049746600176},{"$f":"X45+Z22+X14","v":2067.7741273843048},null," < Supply",null,null,null,0,null,0,null,{"$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",0,"0",0,"0",{"$f":"-SUM(AI75:AK75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",2.4912786930940012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,"1",{"$f":"-AH76","v":-2.2888296937221049},"1",-1.2729886388697579E-9,"1",{"$f":"-SUM(AI76:AK76)","v":2.2888296937221049},0,{"$f":"(AF45-AF44)*(V0-Iota)*(E20+E21)","v":-2.2888296937221049},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":0.99878739769312419},{"$f":"'Econ 0'!V20","v":0.99907442815699066},{"$f":"'Econ 0'!W20","v":0.99902535919929469},{"$f":"'Econ 0'!X20","v":0.99901016845001789},null," < Factors",null,null,"2",{"$f":"-AH77","v":2.2888296937221049},"2",1.2729886388697579E-9,"2",{"$f":"-SUM(AI77:AK77)","v":-2.2888296937221049},{"$f":"-AJ76","v":2.2888296937221049},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",0,"L",0,"L",{"$f":"-SUM(AI78:AK78)","v":0},null,null,null,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade Balance",null,null,null,null,null,null,null,"    imports ( - )"]
[null,null,null,null,{"$f":"P0_2*'Econ 0'!M57","v":0},null,{"$f":"P0_2*'Econ 0'!O57","v":-4713.1385568097267},null,{"$f":"I25+DT*(U81-I$9*I25*3)","v":-263.94139974072982},{"$f":"J25+DT*(V81-J$9*J25*3)","v":5.4801340395510172},{"$f":"K25+DT*(W81-K$9*K25*3)","v":-28.10608465877575},{"$f":"L25+DT*(X81-L$9*L25*3)","v":52.756142244800799},null,null,null,null,{"$f":"AD73+AD81","v":0},null,{"$f":"AF73+AF81","v":1524.6689893186142},null,{"$f":"'Econ 0'!U36","v":-791.86022456021237},{"$f":"'Econ 0'!V36","v":1.6499200501105804},{"$f":"'Econ 0'!W36","v":-28.100257572277314},{"$f":"'Econ 0'!X36","v":158.24055797363167},null," < eXports  ( + )",null,null,null,{"$f":"IF(AH81>0,-AH81,0)","v":0},null,{"$f":"IF(AH81<0,-AH81,0)","v":1524.6689893186142},null,{"$f":"P0_2*U81","v":-1524.6689893186142},{"$f":"AI$49*V81","v":1383.8246421725667},{"$f":"AJ$49*W81","v":-2864.4645490244102},{"$f":"AK$49*X81","v":3005.308896170457}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r",null,"R ","0","1","2","L",null,null,null,null,null,null,"- NCF",null,"PR","0",1,"2","L"]
[null,null,null,"0",{"$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$9*I27*3)","v":34426.33311892955},-333.96795854479325,-741.3302795228941,-2922,"0",null,null,"0",{"$f":"AD75+AD83","v":0},"0",{"$f":"AF75+AF83","v":0},"0",{"$f":"-U81-SUM(U84:U86)","v":103279.88236719769},{"$f":"-Z20","v":-100.22605088738192},{"$f":"-Z21","v":-741.39049746600176},{"$f":"-AK6","v":-8766},"0"," < Output  ( - )",null,null,"0",{"$f":"AH83-AH83","v":0},"0",{"$f":"AH83-AH83","v":0},"0",{"$f":"-SUM(AI83:AK83)","v":198908.38923601198},{"$f":"-AI81-SUM(AI84:AI86)","v":-84061.818023427957},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-75575.349852667743},{"$f":"-AK81-SUM(AK84:AK86)","v":-39271.221359916286},"0"]
[null,null,null,"1",{"$f":"E28+DT*(Q84-Iota2*E20)","v":76686.444359709625},"1",{"$f":"G28+DT*(S84-Nu_2*G20+G52-3*G28/Term2)","v":-1.3086682714147685E-8},"1",-13230.201165624751,165.27588572105441,162.66106725421821,320.48382780996485,"1",null,null,"1",-7622.1203851593655,"1",-1.2729886388697579E-9,"1",{"$f":"U$77*U65","v":-39690.944807941036},49.598600893017206,162.67426055323327,961.45404857231927,"1",null,null,null,"1",{"$f":"AI83-AH84","v":-7619.8315554656438},"1",0,"1",{"$f":"-SUM(AI84:AK84)","v":-76441.986467962313},{"$f":"AI$49*V84","v":41599.449699662357},16582.57584276417,18259.960925535783,"1","    Monetary"]
[null,null,null,"2",{"$f":"E29+DT*(Q85-Iota2*E21)","v":68305.980571331122},"2",{"$f":"G29+DT*(S85-Nu_2*G21+G53-3*G29/Term2)","v":1.3086682714147685E-8},"2",-11904.6870306576,97.46146562174296,257.44443335920334,316.02456861313169,"2",null,null,"2",-6790.2728391775836,"2",1.2729886388697579E-9,"2",-35714.403483876798,29.24874665094033,257.46474363730488,948.0795208383538,"2"," < Rates of",null,null,"2",{"$f":"AJ83-AH85","v":-6792.5616688713053},"2",0,"2",{"$f":"-SUM(AI85:AK85)","v":-68782.788183796438},24531.574342357286,26245.262303229101,18005.951538210047,"2"," < Transactions"]
[null,null,null,"L",{"$f":"E30+DT*(Q86-Iota2*E22)","v":0},"L",{"$f":"G30+DT*(S86-Nu_2*G22+G54-3*G30/Term2)","v":-40251.151002588929},"L",-9027.5035229064779,65.750473162444806,349.33086356824839,2232.7354613321036,"L",null,null,"L",0,"L",12887.724235018337,"L",{"$f":"U$77*U67","v":-27082.673850819643},{"$f":"V$77*V67","v":19.728783293313796},{"$f":"W$77*W67","v":349.3517508477409},{"$f":"-X81-SUM(X83:X85)","v":6698.2258726156961},"L","    Change",null,null,"L",0,"L",{"$f":"AK83-AH86","v":12887.724235018337},"L",{"$f":"-SUM(AI86:AK86)","v":-52158.945594934623},{"$f":"AI$49*V86","v":16546.969339235744},{"$f":"AJ$49*W86","v":35611.976255698879},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service",null,"Passive Income",null,null,null,null,null,null,null,null,null,null,"Cost of Sales",null,"Consumption",null,"- s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus Sales",null,"Minus Wages"]
[null,null,null,null,null,null,{"$f":"P0_2*'Econ 0'!O62","v":-4702.7663261631787},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":-263.93822343367344},{"$f":"J33+DT*J$9*3*(J25-J33)","v":5.457857485732462},{"$f":"K33+DT*K$9*3*(K25-K33)","v":-28.111765641824455},{"$f":"L33+DT*L$9*3*(L25-L33)","v":52.766049172545252},null,null,null,null,{"$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$9*3*(I27-I35)","v":34426.024746516254},-333.81650163521186,-741.26602181716362,-2922,"0",null,null,"0",{"$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":-1.2734328596534463E-8},"1",-13230.07839983976,165.20593370633148,162.64697098293072,320.48285035111996,"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",{"$f":"G37+DT*3*(G29-G37)/Term2","v":1.2734328596534463E-8},"2",-11904.564002035813,97.417571984549909,257.42256312625113,316.02244593388201,"2",null,null,"2",{"$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":-40241.331500771936},"L",-9027.4441212070142,65.73513845859793,349.30825334980636,2232.7286545424531,"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,{"$f":"P0_2*'Econ 0'!O67","v":-4690.1615518055132},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":-263.93531451537552},{"$f":"J41+DT*J$9*3*(J33-J41)","v":5.4302579441126273},{"$f":"K41+DT*K$9*3*(K33-K41)","v":-28.1173010810428},{"$f":"L41+DT*L$9*3*(L33-L41)","v":52.776162613768321},null,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term2","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":34425.709795860494},-333.6282803969026,-741.19832700632242,-2922,"0",null,null,null,null,null,null,"0"]
[null,null,null,null,null,"1",{"$f":"G44+DT*3*(G36-G44)/Term2","v":-1.2381377741799294E-8},"1",-13229.952987329798,165.11402745593904,162.63214500755566,320.48184171008705,"1",null,null,null,null,null,{"$f":"AF56/(S7/S28-1)","v":-7633.7300799262266},"1"]
[null,null,null,null,null,"2",{"$f":"G45+DT*3*(G37-G45)/Term2","v":1.2381377741799294E-8},"2",-11904.438090226831,97.366759545831712,257.39934824233728,316.02026150595105,"2",null,null,null,null,null,{"$f":"AF57/(S8/S29-1)","v":-6799.5973846820816},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term2","v":-40230.88925719398},"L",-9027.3834037884862,65.717235451019093,349.28413483747249,2232.7217341701944,"L",null,null,null,null,null,{"$f":"AF58/(S9/S30-1)","v":12925.616146634733},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*S105","v":-10141.584081401543},null,null,null,null,null,null,{"$f":"(S102-S22)/AK49/(1-Z30)","v":0.18593287165650701}," <","∂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":825.58834940454926},{"$f":"'Econ 1'!W70","v":798.26611455734064},{"$f":"'Econ 2'!W45","v":741.39049746600176},{"$f":"'Econ 2'!W70","v":770.24146379528895},{"$f":"-Iota","v":0.10223877624809785},{"$f":"-Iota1","v":0.10480563277237698},{"$f":"-Iota2","v":9.9545407320295043E-2},{"$f":"'Econ 1'!S49","v":0.46547877455630449},{"$f":"'Econ 2'!S49","v":0.51936533772756843},{"$f":"-IState!J55","v":10219.742864345546},{"$f":"-Zl_1","v":10354.074074924269},{"$f":"-Zl_2","v":10141.58594073026},{"$f":"GPE!H13","v":6766},{"$f":"'Econ 1'!X22","v":6889.1675007274916},{"$f":"'Econ 2'!X22","v":6698.1852371122977},{"$f":"'Econ 1'!AJ49","v":113.72663217015996},{"$f":"'Econ 1'!AJ43","v":113.72120664035228},{"$f":"'Econ 1'!AJ44","v":113.72673148305567},{"$f":"'Econ 1'!AJ46","v":113.72339997905651},{"$f":"GPE!G$18","v":107.72128060263655},{"$f":"'Econ 1'!AD81+'Econ 1'!AF81","v":-1701.0011004269768},{"$f":"'Econ 2'!AD81+'Econ 2'!AF81","v":1524.6689893186142},{"$f":"'Econ 1'!Q17+'Econ 1'!S17","v":-1699.4222982392835},{"$f":"'Econ 2'!Q17+'Econ 2'!S17","v":1510.0253144426699}]
[]
["BOX:",null,"year","S1","D1","S2","D2","i Gbl","i E1","i E2","1/P01","1/P02","-ZL","-ZL1","-ZL2","-YL","-YL1","-YL2","P2","MC2","VMP1","VMPL","P*","r1","r2","e1","e2"]
[0,null,0,764.02865655977803,846.40828338125812,750,754.45863237744254,0.10458342938260246,0.10949326943421056,9.9673589330993906E-2,0.45664907311989877,0.50152033469393242,10219.742864345546,10219.742864345546,10219.742864345546,6766,6766,6766,117.61196655231069,115.7818666180473,117.9475520082287,117.94755200822696,107.72128060263655,-14258.171471497199,13011.439435120561,0,0]
[{"$f":"1+A8","v":1},null,1.0099993944168091,812.60182911406082,821.32486402659515,736.3384528831748,770.8087567146448,0.10075602690152419,8.0866557446986453E-2,0.12252572829412878,0.63779996935356498,0.40970747807022095,10219.742864345546,10283.757405809803,10191.169384636571,6766,6772.4788680098854,6745.2649143341905,85.84054679393121,85.584020417339318,86.072611693609588,90.559246687895779,107.72128060263655,-2998.3276884380484,4580.3007341198072,-442.91808280267998,1185.7817153163205]
[2,null,2.0199985504150391,818.65683091503161,812.50284149140657,736.7720085822375,769.05528148661631,0.10184751076063248,9.024397302537146E-2,0.11439270932522683,0.56317796240174878,0.44162452358354898,10219.742864345546,10334.829218550065,10178.000022061335,6766,6809.4600495420673,6714.3331366707671,95.866797027733028,95.947294911894616,95.817099099688491,97.540158747238834,107.72128060263655,-2594.4608027425302,3269.8466867208085,-756.78836510507153,1309.4167013818051]
[3,null,3.0299975872039795,820.91544670934672,808.01609350260037,737.42365410166985,769.08622098365856,0.10231653532383445,9.6620173559916367E-2,0.10840730685253019,0.51994191256084143,0.46911884431846879,10219.742864345546,10351.224335468432,10176.069584746469,6766,6844.6504071075469,6701.6471874242698,103.02696878050259,103.1098947275965,102.97385080951345,103.02391739718672,107.72128060263655,-2445.1007525695004,2692.102164042788,-1038.7977884361223,1344.7953755502851]
[4,null,4.0399975776672363,822.17891879712533,805.06671834549149,737.89342951944855,769.64213617061455,0.10237006555837391,9.9615913064172501E-2,0.10529845843242525,0.50096629077145638,0.4854729092720102,10219.742864345546,10352.892276999342,10172.502089245289,6766,6864.6879171484397,6699.1414824094463,106.56615650811796,106.63366937014806,106.51955910863818,106.15291861272789,107.72128060263655,-2183.017930594272,2243.4094628823818,-1228.8508908932442,1373.76076674978,null,null,null,"b2","Z2","b1-2-L","U1-2-L"]
[5,null,5.050020694732666,822.98814736766417,803.26824016501519,738.44968383521427,770.03170882876429,0.10234095767247808,0.10126141305333225,0.10348485191944645,0.49054936700289603,0.49583682177639593,10219.742864345546,10351.723199981028,10167.51105377794,6766,6873.7416519405579,6699.0623342395575,108.61589606136181,108.66420344479303,108.57407386148266,108.30313133575932,107.72128060263655,-1997.8529496040285,1971.1170055548769,-1355.2760941538531,1392.2594212355764,null,null,null,{"$f":"'Econ 1'!AF29","v":565696.09523154108},{"$f":"'Econ 1'!AM8","v":5800},{"$f":"'Econ 1'!AF28+'Econ 1'!AF29+'Econ 1'!AF30","v":1288400.3564002363},{"$f":"'Econ 1'!AJ7+'Econ 1'!AJ8+'Econ 1'!AJ9","v":10531.432834063413}]
[6,null,6.0600438117980957,823.55435052192388,802.20567920096642,738.95481467475474,770.22307089882645,0.10231988020377214,0.1022830414613507,0.10235882527908546,0.483930923324915,0.50259201756610594,10219.742864345546,10351.386549573355,10162.633839924389,6766,6877.7871094622633,6699.1538920265184,109.95130845333149,109.9828497302871,109.91514178692425,109.79372358893228,107.72128060263655,-1898.6197390621323,1824.6317205568055,-1442.8586333509527,1406.1358205202037,null,null,null,"INITIAL","INITIAL"]
[7,null,7.0700669288635254,823.9667344173331,801.5323527562548,739.31971300772693,770.30236880531049,0.10231492345221294,0.10296862568501219,0.10162491984407218,0.47938053420830901,0.50711299815598365,10219.742864345546,10351.897694327052,10158.505233969237,6766,6880.151913661939,6699.0318086311891,110.88562553870786,110.90401088211722,110.8564820412969,110.81573880091003,107.72128060263655,-1847.9273428951469,1744.4953381353998,-1506.7721625799149,1418.6409999243097,null,null,"Q1","s","d","S","D"]
[8,null,8.0800895690917969,824.27905612828908,801.04237419541926,739.55525604325521,770.33390197208553,0.10231702002028809,0.10346028605854229,0.10111158116698515,0.47607039817769842,0.51029873723417019,10219.742864345546,10352.641465566996,10155.234562613827,6766,6881.9883007167655,6698.7127482973265,111.576083621164,111.5844055820381,111.55418200888715,111.54169629685316,107.72128060263655,-1816.3397612194638,1692.8682926068561,-1555.3099281907323,1430.0643901457665,null,null,700,106.64266640111373,108.20083331062207,{"$f":"$AE$13/($AF$13-AD16)","v":110.92080298657669},{"$f":"$AG$13/($AH$13+AD16)","v":114.71380147443811}]
[9,null,9.0901126861572266,824.52329507117702,800.64673976772349,739.70733331933388,770.34645349504922,0.1023201767049573,0.10383318639084149,0.10072617639339354,0.47355231034022882,0.51267033122633554,10219.742864345546,10353.286197915369,10152.741151110797,6766,6883.523520173253,6698.3044401824682,112.1081268618553,112.10886404622359,112.09257756028093,112.08793932269128,107.72128060263655,-1791.2689147880919,1653.4793931152194,-1592.8225361427226,1439.9628062891022,null,null,{"$f":"10+AD16","v":710},106.85665774604999,108.10458149387613,111.13872204941867,114.61175594059226]
[10,null,10.100135803222656,824.71726614973159,800.31545733447933,739.81518124239574,770.34956712131759,0.10232244724723993,0.10412379088516621,0.10042587767754663,0.47159172560464058,0.5144870334769176,10219.742864345546,10353.764070498464,10150.876703692171,6766,6884.7698567517627,6697.9136312882019,112.52575228876704,112.52092723143393,112.51521114870754,112.51373124427093,107.72128060263655,-1769.7762202114804,1621.5074000760687,-1621.7375560458684,1448.2429807914409,null,null,{"$f":"10+AD17","v":720},107.07150961651068,108.00850076968018,111.35749906132699,114.50989179792626]
[11,null,11.110158920288086,824.87178026422953,800.03735595434796,739.90271834307168,770.34631563108746,0.10232348188617424,0.10434950923743425,0.10019143557591526,0.47006326271618054,0.51587799317648519,10219.742864345546,10354.104241581965,10149.479627835928,6766,6885.7457221227241,6697.6028795276943,112.85226538783162,112.84353896255946,112.84542404154531,112.84628795284571,107.72128060263655,-1751.8660271396648,1595.8693434849349,-1643.7026793259906,1455.161589630623,null,null,730,107.28722721361321,107.91259068225065,111.5771390989233,114.40820856322139]
[12,null,12.120182037353516,824.9947866426246,799.80417475187494,739.98264301389099,770.33852064090263,0.10232323475208283,0.10452113368233573,0.10001128136490789,0.46888497992275091,0.51692617932573204,10219.742864345546,10354.344210725525,10148.409068349838,6766,6886.4949396292395,6697.3886814499183,113.10338535347879,113.09209373969686,113.0991699252771,113.10156138248759,107.72128060263655,-1737.6361143471313,1575.9532293762165,-1660.0755008709605,1461.062149058936,null,null,740,107.50381578047451,107.81685077742141,111.79764727896068,114.30670575497373]
[13,null,13.130205154418945,825.09285707660547,799.60764084783807,740.06133881820642,770.32789946031346,0.1023216992866276,0.10464798510181073,9.9875529593492107E-2,0.46798986742224935,0.51770070803172619,10219.742864345546,10354.509032814791,10147.559547544188,6766,6887.0665656611272,6697.2604534876982,113.2926812849973,113.27986277788314,113.29027558417924,113.29313786642818,107.72128060263655,-1726.7530243161705,1560.9127266939049,-1672.0498086946693,1466.2236064627452,null,null,750,107.72128060263584,107.72128060263663,112.01902875872101,114.20538289338666]
[14,null,14.140228271484375,825.1714772722371,799.44021160712953,740.14179983062331,770.31597666820142,0.10231894319634716,0.10473886726360138,9.9775028708182667E-2,0.4673189676197238,0.51826251257087674,10219.742864345546,10354.614660300031,10146.859626013131,6766,6887.502754042016,6697.1988460837529,113.43259319616497,113.41902450963489,113.43139847304714,113.43385699927383,107.72128060263655,-1718.6479746178704,1549.7896417629781,-1680.6523448777325,1470.8335225465337,null,null,760,107.93962700849266,107.62587970694368,112.24128873641688,114.10423950036318]
[15,null,15.150251388549805,825.23508840735758,799.29574593802693,740.22510372842953,770.30391325507264,0.10231512524063358,0.10480170407326561,9.9701762511218428E-2,0.4668216815105205,0.51866298431269631,10219.742864345546,10354.673171338334,10146.263380152168,6766,6887.8364367950526,6697.1855712788638,113.53407509842202,113.5203156142005,113.5336610067711,113.53520638868041,107.72128060263655,-1712.7327493099103,1541.6981125732168,-1686.7282623297071,1475.0112337279536,null,null,770,108.15886036972996,107.53064764098603,112.46443245159863,114.0032750994985]
[16,null,16.160274505615234,825.28718100033802,799.16953972612669,740.31121043761232,770.29248172168184,0.10231046202814609,0.10484319374160367,9.964913446719148E-2,0.46645644256556118,0.518943282382892,10219.742864345546,10354.695010880285,10145.741577414658,6766,6888.0928026612328,6697.2063701763036,113.60627574212047,113.59271252158129,113.60633893682839,113.60678078978873,107.72128060263655,-1708.4972187664901,1535.9030559380124,-1690.9470977907411,1478.8343718716794,null,null,780,108.37898610176264,107.43558395699618,112.68846518556596,113.9024892160725]
[17,null,17.170297622680664,825.33044744993549,799.05804982701898,740.3994674175201,770.28213329552011,0.10230518374073028,0.10486875072754875,9.9611930917244962E-2,0.46619025425224714,0.51913525935417237,10219.742864345546,10354.689318298362,10145.275266136066,6766,6888.2911611490817,6697.2508061363442,113.65654069454465,113.64342900676296,113.65687254144468,113.65622448768552,107.72128060263655,-1705.5285619412998,1531.8237803647962,-1693.8246606219973,1482.3559679558984,null,null,790,108.60000966418153,107.34068820878863,112.91339226178465,113.80188137704229]
[18,null,18.180320739746094,825.36694304084631,798.95858914848975,740.48894758483584,770.27308639949092,0.10229950305117219,0.10488263345012494,9.9586119357832015E-2,0.46599749661152051,0.51926310667409026,10219.742864345546,10354.663766772772,10144.851824738475,6766,6888.4463188952996,6697.3112867511909,113.69061894547873,113.6781161552891,113.69108050786986,113.68946293431375,107.72128060263655,-1703.5013756538065,1529.0106675492063,-1695.7503143159884,1485.6137541482469,null,null,800,108.82193656120467,107.24595995175294,113.13921904630821,113.70145111103486]
[19,null,19.190343856811523,825.39822612420721,798.86909304344113,740.57866393245695,770.26540296071653,0.10229360054073222,0.1048881327446316,9.9568618659665153E-2,0.4658585663250322,0.51934499576157944,10219.742864345546,10354.624513009348,10144.462667316446,6766,6888.5695433794808,6697.3822291395727,113.712932831207,113.70112549403632,113.71343547670833,113.71101394959094,107.72128060263655,-1702.162517477215,1527.119118504834,-1697.0130811857657,1488.6353589779051,null,null,810,109.04477234213432,107.15139874284674,113.36595094820463,113.60119794833963]
[20,null,20.200366973876953,825.4254709894758,798.78795829810031,740.66769212141389,770.25904531785932,0.10228762135447234,0.10488775621809876,9.9557097643876658E-2,0.46575863961094427,0.5193944477502177,10219.742864345546,10354.576324953445,10144.101881351186,6766,6888.6693004127719,6697.459506811656,113.72683683829779,113.71576173171327,113.72732735056641,113.72427820598573,107.72128060263655,-1701.3175343868681,1525.8876211533832,-1697.8240848143598,1491.4416120782314,null,null,820,109.26852260181943,107.05700414058884,113.59359341998817,113.50112142090121]
[21,null,21.210390090942383,825.44955676231621,798.71393129308683,740.75523040130429,770.25391639681152,0.10228167752327355,0.1048833881228719,9.954981150180009E-2,0.46568663653616188,0.51942141518255869,10219.742864345546,10354.522799520329,10143.765363205193,6766,6888.751861324472,6697.5400892978014,113.73484113075061,113.7245012036386,113.73529049486051,113.73178251894386,107.72128060263655,-1700.8193188119915,1525.1201638795394,-1698.3349626993911,1494.0488523255526,null,null,830,109.49319298112391,106.96277570505244,113.82215195805655,113.4012210623121]
[22,null,22.220413208007813,825.47113732211346,798.64602633021423,740.84062090488715,770.24988747348812,0.10227585245739212,0.10487642287317733,9.9545470615394427E-2,0.46563437804913932,0.51943312984945189,10219.742864345546,10354.466592838598,10143.450235212893,6766,6888.8218089508873,6697.6217855066079,113.73879741385267,113.72917361968764,113.73919256317077,113.73537756319966,107.72128060263655,-1700.5585059181064,1524.6719876110169,-1698.6526218940267,1496.4705517082673,null,null,840,109.71878916740069,106.8687129978581,114.05163210313329,113.3014964078054]
[23,null,23.230436325073242,825.49069628063899,798.58346345320797,740.92334918205506,770.24681702100247,0.10227020589152525,0.10486787500055139,9.9543135189964493E-2,0.46559590715746973,0.51943476909675335,10219.742864345546,10354.409625953309,10143.154441310693,6766,6888.8824504222848,6697.7030447411771,113.74005083854809,113.73111071585379,113.74038873117965,113.73639720507582,107.72128060263655,-1700.4553099511731,1524.4379399334739,-1698.8508667011013,1498.7184097203481,null,null,850,109.9453168949716,106.77481558216716,114.28203944071537,113.20194699424765]
[24,null,24.240459442138672,825.5085899823307,798.52562027977672,741.00303259590964,770.24456313400958,0.10226477855259164,0.10485846862562398,9.9542130902999126E-2,0.46556694732200549,0.51942997812068503,10219.742864345546,10354.353255721206,10142.876466305366,6766,6888.9361447059564,6697.7827976246617,113.73956241538924,113.73126615234439,113.7398458956543,113.73578581988872,107.72128060263655,-1700.452689605137,1524.3430117804558,-1698.9794145201674,1500.8030476421709,null,null,860,110.17278194561325,106.68108302267484,114.51337960152654,113.1025723601316]
[25,null,25.250482559204102,825.52508080060124,798.47199467405846,741.07940384483572,770.24299131743624,0.10225959627581549,0.10484870919186862,9.9541982082068214E-2,0.4655444754782927,0.51942127554543538,10219.742864345546,10354.298412091339,10142.615143579311,6766,6888.9845564028383,6697.8603300510167,113.73800615865154,113.73031075263864,113.73824115322999,113.73419871490569,107.72128060263655,-1700.5107619746577,1524.3347637861573,-1699.070770759999,1502.7344193655192,null,null,870,110.401190149049,106.58751488560354,114.74565826197588,113.00337204556919]
[26,null,26.260505676269531,825.54036259803615,798.42217600917343,741.15229315143642,770.24197896432975,0.10225467348996298,0.10483894003543104,9.9542359522657442E-2,0.46552639012692643,0.5194103642097041,10219.742864345546,10354.24570632283,10142.369525857497,6766,6889.0288487648168,6697.9351855729192,113.73584492950677,113.72870693496259,113.73603861858156,113.73208009797676,107.72128060263655,-1700.6023467023049,1524.3773732827992,-1699.1453827541261,1504.5220334971195,null,null,880,110.63054738344687,106.49411073869621,114.97888114462216,112.90434559228434]
[27,null,27.270528793334961,825.55457993005075,798.37582322038566,741.22161103568669,770.24141752112666,0.1022500160813502,0.10482938626149352,9.9543040358781809E-2,0.46551125711731717,0.51939836585935895,10219.742864345546,10354.195515071759,10142.138800273658,6766,6889.0698282419662,6698.0070915863816,113.73338869412369,113.72676594775305,113.73354837802303,113.72972262165302,107.72128060263655,-1700.709488199645,1524.4470373977299,-1699.215437624795,1506.1750565555358,null,null,890,110.86085957592394,106.4008701512096,115.2130540186438,112.80549254360592]
[28,null,28.280551910400391,825.56784232367499,798.33264817587087,741.28733263264621,770.24121308871429,0.10224562369011703,0.10482018823508543,9.9543877666682157E-2,0.46549811780899969,0.51938599575368294,10219.742864345546,10354.148044864853,10141.922234065163,6766,6889.108051207475,6698.075904648289,113.73083857348175,113.72469119685442,113.73097102245374,113.72731212173703,107.72128060263655,-1700.8207936731085,1524.528482892109,-1699.2876119620921,1507.7023455791596,null,null,900,111.09213270305683,106.3077926939077,115.4481827003145,112.70681244446082]
[29,null,29.29057502746582,825.5802347360177,798.29240317355072,741.3494839538771,770.24128601199072,0.10224149151275586,0.104811426751799,9.9544777782390348E-2,0.46548634644131615,0.51937369060656124,10219.742864345546,10354.103380910277,10141.719141128866,6766,6889.1439016415652,6698.1415706690341,113.72831963942716,113.72261054540418,113.72843076855759,113.72496069409601,107.72128060263655,-1700.9294327552666,1524.6123600397414,-1699.3650257597892,1509.1124423190724]
[30,null,30.000591278076172,825.58834940454926,798.26611455734064,741.39049746600176,770.24146379528895,0.10223877624809785,0.10480563277237698,9.9545407320295043E-2,0.46547877455630449,0.51936533772756843,10219.742864345546,10354.074074924269,10141.58594073026,6766,6889.1675007274916,6698.1852371122977,113.72663217015996,113.72120664035228,113.72673148305567,113.72339997905651,107.72128060263655,-1701.0011004269768,1524.6689893186142,-1699.4222982392835,1510.0253144426699]

{"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":[]}