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

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

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

{"sheet":"Econ 0","index":2,"n_rows":62,"n_cols":26,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,"        < Absolute Commodity Values >",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< Export / Import Resolution >"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S"]
[null,null,null,null,null,null,"2",{"$f":"'Econ 2'!AH14","v":-1658346.2684755763},{"$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",{"$f":"'Econ 2'!U45+'Econ 2'!U14","v":-102042.69006268917},{"$f":"'Econ 2'!V45+'Econ 2'!V14","v":100.23812092904484},{"$f":"'Econ 2'!W45+'Econ 2'!W14","v":741.48023654664667},{"$f":"'Econ 2'!X45+'Econ 2'!Z22+'Econ 2'!X14","v":1942.0795272175847},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!AH14","v":-1658346.2684755763},{"$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",{"$f":"'Econ 1'!U45+'Econ 1'!U14","v":-107134.96216581063},{"$f":"'Econ 1'!V45+'Econ 1'!V14","v":100.33186201746068},{"$f":"'Econ 1'!W45+'Econ 1'!W14","v":825.61155314964356},{"$f":"'Econ 1'!X45+'Econ 1'!Z22+'Econ 1'!X14","v":2002.7634687218135},"1","Global"]
[null,null,null,null,null,null,"0",{"$f":"H9+H8","v":-3316692.5369511526},{"$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":200.56998294650552},{"$f":"W9+W8","v":1567.0917896962901},{"$f":"X9+X8","v":3944.842995939398},"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",{"$f":"'Econ 2'!U41","v":-1761351.5029646503},{"$f":"'Econ 2'!V41","v":598473.79274832248},{"$f":"'Econ 2'!W41","v":598473.79274832248},{"$f":"'Econ 2'!X41","v":564403.91746800533},"2","__",null,null,null,null,null,null,"2",{"$f":"'Econ 2'!U70","v":-102918.02770229609},{"$f":"'Econ 2'!V70","v":99.028026425349736},{"$f":"'Econ 2'!W70","v":773.20381129043903},{"$f":"'Econ 2'!X70","v":1911.4146055209821},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!U41","v":-1764570.4901532575},{"$f":"'Econ 1'!V41","v":599521.88139603287},{"$f":"'Econ 1'!W41","v":599521.88139603287},{"$f":"'Econ 1'!X41","v":565526.72736119153},"1","Q",null,null,null,null,null,null,"1",{"$f":"'Econ 1'!U70","v":-106487.09763908476},{"$f":"'Econ 1'!V70","v":101.70535105425293},{"$f":"'Econ 1'!W70","v":795.23235939479184},{"$f":"'Econ 1'!X70","v":2036.8077006415187},"1","Global"]
[null,null,null,null,null,null,"  0",{"$f":"H14+H13","v":-3525921.993117908},{"$f":"I14+I13","v":1197995.6741443553},{"$f":"J14+J13","v":1197995.6741443553},{"$f":"K14+K13","v":1129930.6448291969},"0",null,null,null,null,null,null,null,"0",{"$f":"U14+U13","v":-209405.12534138086},{"$f":"V14+V13","v":200.73337747960267},{"$f":"W14+W13","v":1568.436170685231},{"$f":"X14+X13","v":3948.2223061625009},"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":-0.10223247155751891},null,{"$f":"(1-1/H41)/Term","v":-0.13670511887307241},"Y ",{"$f":"H15/(H10+U10)","v":1.0000146925256677},{"$f":"I15/(I10+V10)","v":435.56838839520736},{"$f":"J15/(J10+W10)","v":52.938485473387907},{"$f":"K15/(K10+X10)","v":9.8630150883161818},null,"Y   ",null,null,null,null,null,null,"S",1,{"$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",{"$f":"U21","v":0.99891371754864988},{"$f":"IF(V21<1,V21,1)","v":0.99918601213635361},{"$f":"IF(W21<1,W21,1)","v":0.99914285259797753},{"$f":"IF(X21<1,X21,1)","v":0.99914409322448017},"D","Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U15<>0,U10/U15,1)","v":0.99891371754864988},{"$f":"IF(V15<>0,V10/V15,1)","v":0.99918601213635361},0.99914285259797753,0.99914409322448017,"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",{"$f":"-I25-J25","v":-82913.397520056853},{"$f":"I$19*V8","v":43660.556788827969},{"$f":"J$19*W8","v":39252.840731228884},null,"2",null,null,null,null,null,null,null,"2",{"$f":"U$19*U8","v":-102042.69006268917},100.23812092904484,741.48023654664667,1942.0795272175847,"2","Global"]
[null,null,null,"- i",null,"Interest","1",{"$f":"-I26-J26","v":-87408.012656709296},{"$f":"I$19*V9","v":43701.387443635664},{"$f":"J$19*W9","v":43706.625213073632},null,"1","YS   ",null,null,null,null,null,null,"1",-107134.96216581063,100.33186201746068,825.61155314964356,2002.7634687218135,"1","Supply"]
[null,null,null,{"$f":"-H27/H32-V0","v":0.10223247155751891},null," < Rate","0",{"$f":"H26+H25","v":-170321.41017676616},{"$f":"I26+I25","v":87361.944232463633},{"$f":"J26+J25","v":82959.465944302516},null,"0",null,null,null,null,null,null,null,"0",{"$f":"U26+U25","v":-209177.65222849982},{"$f":"V26+V25","v":200.56998294650552},{"$f":"W26+W25","v":1567.0917896962901},{"$f":"X26+X25","v":3944.842995939398},"0","Absorbed"]
[null,null,null,0.1,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,"Global",null,null,"2",{"$f":"-I30-J30","v":75407.507764565264},{"$f":"'Econ 2'!I20","v":-39692.07864458632},{"$f":"'Econ 2'!I21","v":-35715.429119978944},null,"2",null,null,null,null,null,null,null,"2",{"$f":"U$20*U13","v":-102806.22965487553},98.947418813678652,772.5410616523576,1909.7786128092891,"2","Global"]
[null,null,null,"Investment",null,"T","1",{"$f":"-I31-J31","v":79116.528291178984},{"$f":"'Econ 1'!I20","v":-39724.200456881023},{"$f":"'Econ 1'!I21","v":-39392.327834297968},null,"1","a   ",null,null,null,null,null,null,"1",-106371.42257362422,101.62256413282687,794.55072804393239,2035.0643831301088,"1","Demand"]
[null,null,null,"Term >",null,6.6239261689732771,"0",{"$f":"H31+H30","v":154524.03605574425},{"$f":"I31+I30","v":-79416.279101467342},{"$f":"J31+J30","v":-75107.756954276905},null,"0",null,null,null,null,null,null,null,"0",{"$f":"U31+U30","v":-209177.65222849976},{"$f":"V31+V30","v":200.56998294650552},{"$f":"W31+W30","v":1567.0917896962901},{"$f":"X31+X30","v":3944.842995939398},"0","Met"]
[null,null,null,null,null,7,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"F",null,null,null,"r-",null,"r+",null,"X"]
[null,null,"        Investment",null,null,null,null,null,null,null,null,"2",{"$f":"'Econ 2'!S33-'Econ 2'!S53","v":-930.16172933625057},"2",null,"2",{"$f":"'Econ 2'!Q81/P0_2","v":-100.11846740205681},"2",{"$f":"'Econ 2'!S81/P0_2","v":0.71112568242299545},"2",{"$f":"-I$19*V36-J$19*W36-K$19*X36","v":763.53959218635725},{"$f":"V25-V30","v":1.2907021153661873},-31.060825105710933,32.300914408295512,"2","Physical"]
[null,null,"        Term",null,null,{"$f":"Term-(1/H41-1/NPV)/H37","v":6.6239205656639566},null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*D43/F43","v":0.32218412041545474},null,null,null,"1",{"$f":"'Econ 1'!S33-'Econ 1'!S53","v":989.73216325417161},"1",null,"1",{"$f":"'Econ 1'!Q81/P0_1","v":-0.51658834517096108},"1",{"$f":"'Econ 1'!S81/P0_1","v":52.776015252316192},"1",{"$f":"-I$19*V37-J$19*W37-K$19*X37","v":-763.53959218637146},-1.2907021153661873,31.06082510571116,-32.300914408295284,"1","Export / Import"]
[null,null,"        Calculation",null,null,{"$f":"ITerm","v":7},null,null,null,null,null,"0",{"$f":"M37+M36","v":59.570433917921036},"0",null,"0",{"$f":"Q37+Q36","v":-100.63505574722777},"0",{"$f":"S37+S36","v":53.487140934739188},"0",{"$f":"U37+U36","v":-1.4210854715202004E-11},{"$f":"V37+V36","v":0},{"$f":"W37+W36","v":2.2737367544323206E-13},{"$f":"X37+X36","v":2.2737367544323206E-13},"0","Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G/year",null,"G/year",null,null,"1","2","L"]
[null,null,null," K",null,"G",null,"NPV","       1       "]
[null,null,"2",{"$f":"-SUM('Econ 2'!E19:E22)/P0_2","v":-73338.153644293969},"2",{"$f":"-SUM('Econ 2'!G19:G22)/P0_2","v":60436.944758562575},null,{"$f":"(1-Iota/V0)^(-Term)","v":0.52478986231751634},"(1 - i)T"]
[null,null,"1",{"$f":"-SUM('Econ 1'!E19:E22)/P0_1","v":-80998.93380692463},"1",{"$f":"-SUM('Econ 1'!G19:G22)/P0_1","v":54981.508402206789},null,null,null,null,null,null,"k",null,"g",null,"rk",null,"rg"]
[null,null,"  0",{"$f":"D42+D41","v":-154337.0874512186},"0",{"$f":"F42+F41","v":115418.45316076936},null,{"$f":"1/(1+Iota*Term*D43/F43)","v":0.52479035950480213},"       1       ",null,null,"2",{"$f":"M50","v":6490.3431202302354},"2",{"$f":"O50+O55+O60","v":5.201895194250584},"2",{"$f":"IF(AND(S36>0,M43>0),-S36,0)+IF(AND(Q36<0,O43>=0),-Q36,0)","v":99.40734171963382},"2",{"$f":"IF(AND(Q36<0,O43<0),-Q36,0)+IF(AND(S36>0,M43<=0),-S36,0)","v":0},"2","     International"]
[null,null,null,"G",null,"G",null,{"$f":"IState!C9","v":0.51315811823070645},"1+iTK/G",null,null,"1",{"$f":"M51","v":-5.053079660016099},"1",{"$f":"O51+O56+O61","v":-5199.7689079852371},"1",{"$f":"IF(AND(S37>0,M44>0),-S37,0)+IF(AND(Q37<0,O44>=0),-Q37,0)","v":0},"1",{"$f":"IF(AND(Q37<0,O44<0),-Q37,0)+IF(AND(S37>0,M44<=0),-S37,0)","v":-52.259426907145233},"1"," < Settlements"]
[null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"-M43-M44","v":-6485.2900405702194},"0",{"$f":"-O43-O44","v":5194.5670127909862},"0",{"$f":"-Q43-Q44","v":-99.40734171963382},"0",{"$f":"-S43-S44","v":52.259426907145233},"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",6490.3431202302354,"2",1.7336109092410779,"  2",{"$f":"M50+DT*Q43","v":6491.3371936474314},"2",{"$f":"O50+DT*(S43-3*O50/Term+3*O60/Term)","v":1.7336113264302291},"2"]
[null,null,null,null,null,null,null,null,null,null,null,"  1",-5.053079660016099,"1",-1775.2437718983729,"  1",{"$f":"M51+DT*Q44","v":-5.053079660016099},"1",{"$f":"O51+DT*(S44-3*O51/Term+3*O61/Term)","v":-1775.3628680202937},"1"]
[null,null,null,null,null,null,null,null,null,null,null,"  0",-6485.2900405702194,"0",1773.5101609891317,"  0",{"$f":"-Q50-Q51","v":-6486.2841139874154},"0",{"$f":"-S50-S51","v":1773.6292566938635},"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",1.7345812614305556,"  2",null,"2",{"$f":"O55+DT*3*(O50-O55)/Term","v":1.7345768666705685},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,"          @ time = t  >","1",-1738.3727620566158,"  1",null,"1",{"$f":"O56+DT*3*(O51-O56)/Term","v":-1738.5397521870966},"1"," < @ time = t + d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",1736.6381807951852,"  0",null,"0",{"$f":"-S55-S56","v":1736.8051753204261},"0"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",null,null,null,"C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2",1.7337030235789501,"  2",null,"2",{"$f":"O60+DT*3*(O55-O60)/Term","v":1.7337070011497859},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1",-1686.1523740302484,"  1",null,"1",{"$f":"O61+DT*3*(O56-O61)/Term","v":-1686.3888820469183},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",1684.4186710066695,"  0",null,"0",{"$f":"-S60-S61","v":1684.6551750457686},"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},{"$f":"-SUM(AK6:AK9)","v":-53862.682422180602}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5800,8766,"0",{"$f":"Z19+AM19","v":-638719.19036605489},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,{"$f":"Iota","v":-0.10223247155751891},null,{"$f":"Nu","v":-0.13670511887307241},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,{"$f":"Zl_1","v":-10212.094309370961},"L",{"$f":"L9*L49","v":-10212.094309370961},"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,{"$f":"E17+SUM(E19:E22)","v":171349.12355865628},null,{"$f":"G17+SUM(G19:G22)","v":-127317.2673282716},null,{"$f":"-I17-SUM(I19:I22)","v":-6.3096194935496897E-11},{"$f":"-J17-SUM(J19:J22)","v":8.8462570602132473E-13},{"$f":"-K17-SUM(K19:K22)","v":2.5579538487363607E-13},{"$f":"-L17-SUM(L19:L22)","v":-1.6129320101754274E-12},null," < Markets",null,null,{"$f":"E9*Kappa1","v":-17517.444400616121},null,{"$f":"G9*Gamma1","v":17404.922164706106},null,{"$f":"I$9*I14","v":-6.3096194935496897E-11},{"$f":"J9*J14","v":8.8462570602132481E-14},{"$f":"K9*K14","v":8.5265128291212022E-14},{"$f":"L9*L14","v":-1.6129320101754274E-12},null,"  < Market Pressure",null,null,null,null,null,{"$f":"SUM(AF55:AF58)","v":4859683.9953859746},"U",{"$f":"SUM(U56:U58)","v":-1658346.2684755763},{"$f":"SUM(AI7:AI9)","v":1274.9246266514783},{"$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":-10.690189961894578},null,{"$f":"G25+G33+G41","v":-10999.427122148021},null,{"$f":"I25+I33+I41","v":-763.40972274716717},{"$f":"J25+J33+J41","v":-12.775554838930336},{"$f":"K25+K33+K41","v":93.213276007427538},{"$f":"L25+L33+L41","v":-32.375918480779752},null,null,null,null,{"$f":"Iota1*E17","v":1.0928845412238617},null,{"$f":"Nu_1*G17","v":1503.677992268942},null,{"$f":"I$9*I17","v":-763.40972274716717},{"$f":"J$9*J17","v":-1.2775554838930336},{"$f":"K$9*K17","v":31.071092002475844},{"$f":"L$9*L17","v":-32.375918480779752},null,null,null,null,null,null,null,{"$f":"AF53+Q17+S17","v":-4858179.2245091647},null,{"$f":"U17+U53","v":2296328.3859201143},{"$f":"AI4+V17","v":-2070.4865485669006},{"$f":"AJ4+W17","v":-16300.361742060937},{"$f":"AK4+X17","v":-53895.05834066138}]
[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",{"$f":"I27+I35+I43","v":107136.56532393635},-1003.1832234589991,-2476.7661947776173,-8766,"0",null,null,"0",{"$f":"Iota1*E19","v":0},"0",{"$f":"Nu_1*G19","v":0},"0",{"$f":"I$9*I19","v":107136.56532393635},-100.31832234589992,-825.58873159253903,-8766,"0",{"$f":"U45","v":-107134.96216581058},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AF55+Q19+S19","v":0},"0",{"$f":"AM19","v":-531584.22820024425},{"$f":"AM20","v":693.95250441406824},{"$f":"AM21","v":4974.3884468503566},{"$f":"AK6+X19","v":0},"0",{"$f":"-V49*AM20-W49*AM21-X49*AM22","v":-531584.22820024425},"0",null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":82222.867348681451},"1",null,"1",-39724.200456881023,496.08191498190831,488.67127700624599,962.66232688714342,"1","< Physical",null,"1",{"$f":"Iota1*E20","v":-8405.8469476017272},"1",{"$f":"Nu_1*G20","v":0},"1",-39724.200456881023,49.608191498190834,162.89042566874866,962.66232688714342,"1",{"$f":"AM7-AM20","v":100.33186201746059},"  < Production",null,null,null,null,2557772.7776607182,"1",{"$f":"U20+U56","v":-906748.99278024049},{"$f":"AI7+V20","v":693.89255792971983},5709.5826630556521,{"$f":"AK7+X20","v":30645.411477407953},"1",{"$f":"AM7*Z28","v":693.95250441406824},"1",{"$f":"AF20/S7","v":639443.19441517955},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":89136.946399936729},"2",null,"2",-39392.327834297968,320.5720552943759,841.88468409455743,1072.4882219411452,"2","Stocks",null,"2",{"$f":"Iota1*E21","v":-9112.6903375556194},"2",{"$f":"Nu_1*G21","v":0},"2",-39392.327834297968,32.057205529437589,280.62822803151914,1072.4882219411452,"2",{"$f":"AM8-AM21","v":825.61155314964344},null,null,null,"U + E",">",2228364.8682497288,"2",{"$f":"U21+U57","v":-789967.53905751044},604.54672167406807,4974.1319502438728,{"$f":"AK8+X21","v":26698.515802971902},"2",{"$f":"AM8*Z29","v":4974.3884468503566},"2",{"$f":"AF21/S8","v":557091.2170624322},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-116317.84020612358},"L",-27256.627310010124,199.30480802164436,1052.9969576693861,6763.2253696524922,"L",null,null,"L",{"$f":"Iota1*E22","v":0},"L",{"$f":"Nu_1*G22","v":15901.244172437166},"L",-27256.627310010124,19.930480802164439,350.99898588979534,6763.2253696524922,"L",{"$f":"AM9-AM22","v":-6763.2365312781849}," <","YL = - Leisure",null,null,null,{"$f":"AF58+Q22+S22","v":71929.056362808114},"L",{"$f":"U22+U58","v":-68002.89223901456},78.081224877483393,642.2358603539509,{"$f":"AM22","v":-3448.8577780927762},"L",{"$f":"AM9*Z30","v":-3448.8577780927762},"L",{"$f":"AF22/S9","v":71929.056362808114},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,"- Dividends",null,"+ Dividends",null,null,null,null,null,null,{"$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,-10.690189961894578,null,-3755.4213112767225,null,-254.49171191831834,-4.2826413468055442,31.065914831475332,-10.779295733367245,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",35711.917022649592,-334.42290874943751,-825.60071889247911,-2922,"0",null,null,null,null,null,null,"0",{"$f":"-Z19/AM19","v":-0.20153901579911726},{"$f":"-Z20/AI19","v":-0.14458030107143252},{"$f":"-Z21/AJ19","v":-0.16597247319364405},null,"0",{"$f":"AM19/AM6","v":0.83226594130605225},null,null,null,null,"0",null,"0",null,null,null,null,"0",null,"0",null,"0"]
[null,null,null,"1",82222.867348681451,"1",-1.3666863686278363E-8,"1",-13241.252862068672,165.40006345617226,162.8874757675971,320.87859904062572,"1",null,null,null,"    E    ",">",{"$f":"V27-U28","v":-1.3145448606351251E-2},"1",{"$f":"-SUM(V28:X28)","v":-0.13143485246508127},{"$f":"V20/AI20","v":7.1492612121681454E-2},2.852930507911642E-2,3.1412935264283397E-2,"1",{"$f":"(1-V28)*(1-W28)*(1-X28)","v":0.87368269317924485},null,null,null,null,"1",{"$f":"Q20/S28","v":639449.2268252013},"1",{"$f":"U20/U28","v":302234.90734647174},null,null,null,"1",{"$f":"AM44*AM20","v":639463.52842120151},"1",{"$f":"P0_1*AH28","v":639402.45873698941},"1"]
[null,null,null,"2",89136.946399936729,"2",1.3666863686278363E-8,"2",-13130.673946208275,106.87345452198612,280.63642890781705,357.49034132642271,"2",null,null,null,"    U + E ",null,{"$f":"W27-U29","v":-1.6357768748607893E-2},"2",{"$f":"-SUM(V29:X29)","v":-0.14961470444503616},5.3026845370473669E-2,5.6417527890019172E-2,4.0170331184543336E-2,"2",{"$f":"(1-V29)*(1-W29)*(1-X29)","v":0.85765318049144079},null,null,null,null,"2",{"$f":"Q21/S29","v":557086.38981286145},"2",{"$f":"U21/U29","v":263291.82001471985},null,null,null,"2",{"$f":"AM45*AM21","v":557109.9147357},"2",{"$f":"P0_1*AH29","v":557015.19907413854},"2"]
[null,null,null,"L",0,"L",-38783.289509057577,"L",-9085.4985024543257,66.432032118084194,351.01089938558937,2254.4103553663194,"L",null,null,null,null,null,{"$f":"X30-U30","v":0.22107637654762646},"L",{"$f":"-SUM(V30:W30)","v":-0.8017797854975155},{"$f":"V22/AI22","v":0.25525317812876519},{"$f":"W22/AJ22","v":0.54652660736875036},{"$f":"(AK6+Z22)/AK22","v":-0.58070340894988903},"L",{"$f":"(1-V30)*(1-W30)","v":0.33772286796528977},null,null,null,null,"L",{"$f":"S22/S30","v":71926.473650211847},"L",{"$f":"U22/U30","v":33995.154034841384},null,null,null,"L",{"$f":"AM46*AM22","v":71963.895169131705},"L",{"$f":"P0_1*AH30","v":71919.505479564585},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,-3677.3147735188627,null,-254.46998106150087,-4.259360497131178,31.071099020071017,-10.791884181302088,null,null,null,null,null,null,{"$f":"S35-U33","v":-2296102.0634796075},null,{"$f":"-SUM(V33:X33)","v":2296102.0634796075},{"$f":"-SUM(V35:V38)","v":-901756.78874250466},{"$f":"-SUM(W35:W38)","v":-862813.70141075272},{"$f":"-SUM(X35:X38)","v":-531531.57332635019},null,null,null,null,null,null,null,{"$f":"AF35-AH33","v":-4858068.9402024625},null,{"$f":"-SUM(AI33:AK33)","v":4858068.9402024625},{"$f":"-SUM(AI35:AI38)","v":-1907911.3171134759},{"$f":"-SUM(AJ35:AJ38)","v":-1825548.480101136},{"$f":"-SUM(AK35:AK38)","v":-1124609.1429878508},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",35712.186291124563,-334.39902714344038,-825.589049805988,-2922,"0",null,null,null,null,"0",{"$f":"U35-U35","v":0},"0",{"$f":"-U33-SUM(U36:U38)","v":-531531.57332634996},{"$f":"V6*AH28","v":302234.90734647174},{"$f":"W6*AH29","v":263291.82001471985},{"$f":"X6*AH30","v":0},"0",null,null,null,null,null,"0",{"$f":"AH35-AH35","v":0},"0",{"$f":"-AH33-SUM(AH36:AH38)","v":-1124609.1429878506},{"$f":"V6*AF28","v":639449.2268252013},{"$f":"W6*AF29","v":557086.38981286145},{"$f":"X6*AF30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",-1.272996656796997E-8,"1",-13241.398859196848,165.3648213862117,162.89026468555667,320.88737043492137,"1",null,null,null,null,"1",{"$f":"S7*$AH28","v":1208939.6293858869},"1",{"$f":"U7*$AH28","v":-906704.72203941527},302234.90734647174,302234.90734647174,302234.90734647174,"1",null,null,null,null,null,"1",{"$f":"S7*$AF28","v":2557796.9073008052},"1",{"$f":"U7*$AF28","v":-1918347.6804756038},639449.2268252013,639449.2268252013,639449.2268252013,"1",null,null,{"$f":"(AH56+AH84)/U7","v":639440.15810396231},"1"]
[null,null,"System State   ",null,null,"2",1.272996656796997E-8,"2",-13130.775316311487,106.85939681807224,280.62838812512416,357.49603686166336,"2",null,null,null,null,"2",{"$f":"S8*$AH29","v":1053167.2800588794},"2",-789875.46004415955,263291.82001471985,263291.82001471985,263291.82001471985,"2",null,null,null,null,null,"2",{"$f":"S8*$AF29","v":2228345.5592514458},"2",-1671259.1694385842,557086.38981286145,557086.38981286145,557086.38981286145,"2",null,null,{"$f":"(AH57+AH85)/U8","v":557086.51302248042},"2"]
[null,null,"     @ time = t >",null,null,"L",-38773.236227576097,"L",-9085.5421345547093,66.434169436287476,350.99929797523589,2254.4084768847179,"L",null,null,null,null,"L",{"$f":"S9*$AH30","v":33995.154034841384},"L",-67990.308069682767,33995.154034841384,33995.154034841384,-33995.154034841384,"L",null,null,null,null,null,"L",{"$f":"S9*$AF30","v":71926.473650211847},"L",-143852.94730042369,71926.473650211847,71926.473650211847,-71926.473650211847,"L",null,null,{"$f":"(AH58+AH86)/U9","v":71939.55204301684},"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,-3566.6910373524356,null,-254.448029767348,-4.2335529949936141,31.076262155881189,-10.804738566110418,null,null,null,null,null,null,{"$f":"SUM(S36:S38)","v":2296102.0634796075},"Q",{"$f":"SUM(U36:U38)","v":-1764570.4901532575},{"$f":"SUM(V36:V38)","v":599521.88139603287},{"$f":"SUM(W36:W38)","v":599521.88139603287},{"$f":"SUM(X36:X37)","v":565526.72736119153},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AF33/AF17","v":0.9999772992510968},null,{"$f":"AH33/AH17","v":2.1155811032906282},{"$f":"AI33/AI17","v":921.4796968538858},{"$f":"AJ33/AJ17","v":111.99435380569184},{"$f":"AK33/AK17","v":20.866646731865288},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",35712.462010162177,-334.36128756612118,-825.57642607915011,-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",{"$f":"AH35/AH19","v":2.1155803414171608},921.45964278220129,111.9909302952794,null,"0",null,"0",null,"0"]
[null,null,null,null,null,"1",-1.1792828911844356E-8,"1",-13241.548735615506,165.31703013952435,162.89353655309216,320.89635741159634,"1",null,null,null,null,null,null,null,{"$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":1.0000094338481893},"1",2.1156325463275527,921.53924914981906,111.9957910343978,{"$f":"AK36/AK20","v":20.866067577412313},"1",{"$f":"AI49","v":921.48025167965363},"1",{"$f":"(AM44*AM7*AM56)^Z7","v":639441.92585469026},"1"]
[null,null,null,null,null,"2",1.1792828911844356E-8,"2",-13130.878571778207,106.83920395431758,280.61986706161622,357.50184375305923,"2",null,null,null,{"$f":"-Q83","v":0},null,{"$f":"-S83","v":0},"Yt",{"$f":"-U83","v":-107134.96216581058},{"$f":"Z20","v":100.33186201746059},{"$f":"Z21","v":825.61155314964344},{"$f":"AK6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AF37/AF21","v":0.99999133490275394},"2",2.115604865780333,921.49435244676738,111.9967052312612,{"$f":"AK37/AK21","v":20.865818681608147},"2",{"$f":"AJ49","v":111.99565950432488},"2",{"$f":"(AM45*AM8*AM57)^Z8","v":557090.10527940805},"2"]
[null,null,null,null,null,"L",-38761.314469489909,"L",-9085.5866730010894,66.438606467272677,350.98676030856086,2254.4065374014544,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AF38/AF22","v":0.99996409361213856},"L",2.1153945452027774,921.17501695280885,111.99386096343409,{"$f":"AK38/AK22","v":20.85515793289316},"L",{"$f":"-AK49","v":-20.86600834231206},"L",{"$f":"(AM46*AM9*AM58)^Z9","v":71947.27533075698},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":-1615.3672065635119},null,null,null,null,-10212.094309370961,null,null,null,null,null,"Currency > ",{"$f":"S33/AF33","v":0.47263678052784408},"Y ",{"$f":"'Econ 0'!H19","v":1.0000146925256677},{"$f":"'Econ 0'!I19","v":435.56838839520736},{"$f":"'Econ 0'!J19","v":52.938485473387907},{"$f":"'Econ 0'!K19","v":9.8630150883161818},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_1*S49","v":0.99990144160482686},"P",{"$f":"AH33/(U53+U17)","v":2.1155811032906282},{"$f":"P0_1*V49","v":921.48025167965363},{"$f":"P0_1*W49","v":111.99565950432488},{"$f":"P0_1*X49","v":20.86600834231206}]
[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",{"$f":"3*G44/Term1","v":-5.3410146540049391E-9},"1"]
[null,null,null,null,"Maturing   ","2",{"$f":"3*G45/Term1","v":5.3410146540049391E-9},"2",null,null,null,null,null,null,null,null,null,null,{"$f":"S55-U53","v":-2297091.7956428616},null,{"$f":"-SUM(V53:X53)","v":2297091.7956428616},{"$f":"V$49*AI4","v":-901282.02637003537},{"$f":"W$49*AJ4","v":-864561.31984567631},{"$f":"X$49*AK4","v":-531248.44942715007},null,null,null,null,null,null,null,{"$f":"AF55-AH53","v":-4859683.9953859756},null,{"$f":"-SUM(AI53:AK53)","v":4859683.9953859756},{"$f":"AI$49*AI4","v":-1906735.2237239324},{"$f":"AJ$49*AJ4","v":-1829049.5909015175},{"$f":"AK$49*AK4","v":-1123899.1807605256},null,"   "]
[null,null,null,null,"Principal > ","L",{"$f":"3*G46/Term1","v":-17555.138816786359},"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":-638745.52716728533},{"$f":"V$49*AI6","v":345965.16141408938},307043.21574564988,86459.190264179648,"0",null,null,null,null,null,null,{"$f":"AH55-AH55","v":0},"0",{"$f":"-AH53-SUM(AH56:AH58)","v":-1351317.9670865196},{"$f":"AI$49*AI6","v":731917.35788453941},649574.82512508426,182911.42912870753,"0",null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"V55-U56","v":1212989.9537374489},"1",{"$f":"-SUM(V56:X56)","v":-867024.79232335952},280629.90315480833,293633.48643426009,292761.40273429104,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AI55-AH56","v":2566178.6246083197},"1",{"$f":"-SUM(AI56:AK56)","v":-1834261.2667237804},593695.32013259153,621205.45519366558,619360.49139752344,"1",{"$f":"AI56*AJ56*AK56","v":2.2842434328229267E+17},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"W55-U57","v":1057618.4269688623},"2",{"$f":"-SUM(V57:X57)","v":-750575.21122321242},249358.33592026873,248466.97861763075,252749.896685313,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AJ55-AH57","v":2237477.5585872843},"2",{"$f":"-SUM(AI57:AK57)","v":-1587902.7334622},527537.78342091723,525652.04475517618,534712.90528610675,"2",{"$f":"AI57*AJ57*AK57","v":1.4827659153777754E+17},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",{"$f":"X55+X58-U58","v":26483.414936550464},"L",{"$f":"-SUM(V58:W58)","v":-40746.264929004428},25328.625880868829,15417.639048135597,-100722.04025663361,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AK55+AK58-AH58","v":56027.812190370954},"L",{"$f":"-SUM(AI58:AJ58)","v":-86202.028113475419},53584.76228588404,32617.265827591375,-213085.645051812,"L",{"$f":"AI58*AJ58","v":1747788435.7869725},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[]
[null,null,null,null,null,null,null,null,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$49-AF53,0)","v":947.45831357408315},null,{"$f":"AH62/AH$49-U53","v":-674.20132795581594},{"$f":"AI62/AI$49-AI4","v":-1.3734890367918524},{"$f":"AJ62/AJ$49-AJ4","v":30.379193754850348},{"$f":"AK62/AK$49-AK4","v":-34.044231919710001},null,null,null,null,null,null,null,{"$f":"AF64-AH62","v":-4858257.6677967384},null,{"$f":"-SUM(AI62:AK62)","v":4858257.6677967384},{"$f":"-SUM(AI64:AI67)","v":-1908000.8667472347},{"$f":"-SUM(AJ64:AJ67)","v":-1825647.2530617332},{"$f":"-SUM(AK64:AK67)","v":-1124609.5479877698}]
[null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,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$49-U55","v":107161.29896704061},{"$f":"AI64/AI$49-AI6","v":-100.33186201746059},-825.61155314964344,-8766,"0",null,null,null,null,null,"0",{"$f":"AH64-AH64","v":0},"0",{"$f":"-AH62-SUM(AH65:AH67)","v":-1124609.5479877708},{"$f":"V6*$AM28","v":639463.52842120151},{"$f":"W6*$AM29","v":557109.9147357},{"$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$49-AF56","v":-8072.3880781587213},"1",null,"1",{"$f":"AH65/AH$49-U56","v":-39766.529588001547},49.668137982539292,163.02482889375551,963.43472569754522,"1","    Optimal",null,null,null,null,"1",{"$f":"S7*$AM28","v":2557854.113684806},"1",{"$f":"U7*$AM28","v":-1918390.5852636045},639463.52842120151,639463.52842120151,639463.52842120151,"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"AF66/AF$49-AF57","v":-8818.2465593032539},"2",null,"2",{"$f":"AH66/AH$49-U57","v":-39434.560374516295},32.091985976779597,280.88472463800281,1073.3729749439735,"2"," < Rates of",null,null,null,null,"2",{"$f":"S8*$AM29","v":2228439.6589428},"2",-1671329.7442071,557109.9147357,557109.9147357,557109.9147357,"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",0,"L",{"$f":"AF67/AF$49-AF58","v":15943.176323887747},"L",{"$f":"AH67/AH$49-U58","v":-27286.007676566915},19.94522709493404,351.32280586303352,6763.2365312781849,"L","    Change",null,null,null,null,"L",{"$f":"S9*$AM30","v":71963.895169131705},"L",-143927.79033826341,71963.895169131705,71963.895169131705,-71963.895169131705,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q65:Q67)","v":-16890.634637461975},null,{"$f":"SUM(S65:S67)","v":15943.176323887747},"D",{"$f":"SUM(U65:U67)","v":-106487.09763908476},{"$f":"SUM(V65:V67)","v":101.70535105425293},{"$f":"SUM(W65:W67)","v":795.23235939479184},{"$f":"SUM(X65:X66)","v":2036.8077006415187},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q45+Q14","v":-17517.444400616121},null,{"$f":"S45+S14","v":17404.922164706106},"S",{"$f":"U45+U14","v":-107134.96216581063},{"$f":"V45+V14","v":100.33186201746068},{"$f":"W45+W14","v":825.61155314964356},{"$f":"X45+Z22+X14","v":2002.7634687218135},null," < Supply",null,null,null,{"$f":"-AH73","v":0},null,0,null,{"$f":"-SUM(AI73:AK73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Transfers",null,"FI","0",1,"2","L"]
[null,null,null,null,null,null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"AH75-AH75","v":0},"0",0,"0",{"$f":"-SUM(AI75:AK75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",{"$f":"Term","v":6.6239261689732771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,"1",{"$f":"AI75-AH76","v":-3.4184989692816528},"1",-1.2729886388697579E-9,"1",{"$f":"-SUM(AI76:AK76)","v":3.4184989692816528},0,{"$f":"(AF45-AF44)*(V0-Iota)*(E20+E21)","v":-3.4184989692816528},null,"1","    Equity"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!U20","v":0.99891371754864988},{"$f":"'Econ 0'!V20","v":0.99918601213635361},{"$f":"'Econ 0'!W20","v":0.99914285259797753},{"$f":"'Econ 0'!X20","v":0.99914409322448017},null," < Factors",null,null,"2",{"$f":"AJ75-AH77","v":3.4184989692816528},"2",1.2729886388697579E-9,"2",{"$f":"-SUM(AI77:AK77)","v":-3.4184989692816528},{"$f":"-AJ76","v":3.4184989692816528},0,null,"2"," < Markets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,"L",null,null,null,null,"L",{"$f":"AK75-AH78","v":0},"L",0,"L",{"$f":"-SUM(AI78:AK78)","v":0},null,null,null,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Settlements",null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade Balance"]
[null,null,null,null,{"$f":"P0_1*'Econ 0'!M51","v":-10.690199842152291},null,{"$f":"P0_1*'Econ 0'!O51","v":-3755.6721775625761},null,{"$f":"I25+DT*(U81-I$9*I25*3)","v":-254.49235648263252},{"$f":"J25+DT*(V81-J$9*J25*3)","v":-4.282700443918789},{"$f":"K25+DT*(W81-K$9*K25*3)","v":31.065863934217692},{"$f":"L25+DT*(X81-L$9*L25*3)","v":-10.778926005449181},null,null,null,null,{"$f":"AD81-Q17","v":-1.0928845412238617},null,{"$f":"AF81-S17","v":111.65194057477811},null,{"$f":"'Econ 0'!U37","v":-763.53959218637146},{"$f":"'Econ 0'!V37","v":-1.2907021153661873},{"$f":"'Econ 0'!W37","v":31.06082510571116},{"$f":"'Econ 0'!X37","v":-32.300914408295284},null," < eXports  ( + )",null,null,null,{"$f":"IF(AH81>0,-AH81,0)","v":0},null,{"$f":"IF(AH81<0,-AH81,0)","v":1615.3299328437201},null,{"$f":"AH$49*U81","v":-1615.3299328437201},{"$f":"AI$49*V81","v":-1189.3565101110955},{"$f":"AJ$49*W81","v":3478.6775924626127},{"$f":"AK$49*X81","v":-673.99114950779722}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r",null,"R ","0","1","2","L",null,null,null,null,null,null,"- NCF",null,"PR","0",1,"2","L"]
[null,null,null,"0",{"$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$9*I27*3)","v":35711.909133628207},-334.42295864336381,-825.6008272350507,-2922,"0",null,null,"0",0,"0",{"$f":"AF75+AF83","v":0},"0",{"$f":"-U81-SUM(U84:U86)","v":107134.96216581058},{"$f":"-V45","v":-100.33186201746059},{"$f":"-W45","v":-825.61155314964344},{"$f":"-X45","v":-8766},"0"," < Output  ( - )",null,null,"0",0,"0",{"$f":"AH83-AH83","v":0},"0",{"$f":"-AH81-SUM(AH84:AH86)","v":226708.41909874947},{"$f":"-AI81-SUM(AI84:AI86)","v":-92453.829463337956},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-92464.910389384298},{"$f":"-AK81-SUM(AK84:AK86)","v":-41789.679246027197},"0"]
[null,null,null,"1",{"$f":"E28+DT*(Q84-Iota1*E20)","v":82222.945414415459},"1",{"$f":"G28+DT*(S84-Nu_1*G20+G52-3*G28/Term1)","v":-1.3671106001731206E-8},"1",-13241.248595254201,165.40014035301385,162.88745193577316,320.87834222328746,"1",null,null,"1",{"$f":"AD76+AD84","v":-8398.0403742009603},"1",{"$f":"AF76+AF84","v":-1.2729886388697579E-9},"1",{"$f":"U$77*U65","v":-39723.331904759005},49.627708721011594,162.88509258520406,962.61011538804962,"1",null,null,null,"1",{"$f":"AI83-AH84","v":-8394.6218752316781},"1",0,"1",{"$f":"-SUM(AI84:AK84)","v":-84059.207588106277},{"$f":"AI$49*V84","v":45730.953522522308},18242.423367502946,20085.830698081019,"1","    Monetary"]
[null,null,null,"2",{"$f":"E29+DT*(Q85-Iota1*E21)","v":89137.02644046054},"2",{"$f":"G29+DT*(S85-Nu_1*G21+G53-3*G29/Term1)","v":1.3671106001731206E-8},"2",-13130.670960858075,106.8734927933169,280.63650426899898,357.49017376405061,"2",null,null,"2",{"$f":"AD77+AD85","v":-9104.6862851738024},"2",1.2729886388697579E-9,"2",-39391.723303604755,32.065863489674186,280.64396502601153,1072.4542677420591,"2"," < Rates of",null,null,"2",{"$f":"AJ83-AH85","v":-9108.1047841430845},"2",0,"2",{"$f":"-SUM(AI85:AK85)","v":-83356.805605241214},29548.059958790385,31430.905948996846,22377.839697453976,"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":-38783.328457771604},"L",-9085.4972210332999,66.432025940951348,351.01100709606067,2254.4104100181116,"L",null,null,"L",0,"L",{"$f":"AF78+AF86","v":15887.396726531064},"L",{"$f":"U$77*U67","v":-27256.367365260456},{"$f":"V$77*V67","v":19.928991922141094},{"$f":"W$77*W67","v":351.0216704327168},{"$f":"-X81-SUM(X83:X85)","v":6763.2365312781858},"L","    Change",null,null,"L",0,"L",{"$f":"AK83-AH86","v":15887.396726531064},"L",{"$f":"-SUM(AI86:AK86)","v":-57677.075972558261},{"$f":"AI$49*V86","v":18364.17249213636},{"$f":"AJ$49*W86","v":39312.903480421897},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service",null,"Passive Income",null,null,null,null,null,null,null,null,null,null,"Cost of Sales",null,"Consumption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus Sales",null,"Minus Wages"]
[null,null,null,null,null,null,{"$f":"P0_1*'Econ 0'!O56","v":-3677.668565882112},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":-254.47063298720539},{"$f":"J33+DT*J$9*3*(J25-J33)","v":-4.2594303396802013},{"$f":"K33+DT*K$9*3*(K25-K33)","v":31.071047178185061},{"$f":"L33+DT*L$9*3*(L25-L33)","v":-10.791506527864042},null,null,null,null,{"$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$9*3*(I27-I35)","v":35712.178213070314},-334.39909878825836,-825.58916649685295,-2922,"0",null,null,"0",{"$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":-1.2734209808735682E-8},"1",-13241.394479283003,165.36492711242158,162.89023679637708,320.88710729309247,"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",{"$f":"G37+DT*3*(G29-G37)/Term1","v":1.2734209808735682E-8},"2",-13130.77227520839,106.85943899118398,280.6284685329511,357.49586599560615,"2",null,null,"2",{"$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":-38773.281759249723},"L",-9085.5408255916973,66.434163024332861,350.99941398933942,2254.408533239166,"L",null,null,"L",{"$f":"GPE!A13","v":0},"L",{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},"L"]
[]
[]
[null,null,null,null,null,null,{"$f":"P0_1*'Econ 0'!O61","v":-3567.192099767025},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":-254.44868830617258},{"$f":"J41+DT*J$9*3*(J33-J41)","v":-4.2336304175000272},{"$f":"K41+DT*K$9*3*(K33-K41)","v":31.076210524523088},{"$f":"L41+DT*L$9*3*(L33-L41)","v":-10.804352934566168},null,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term1","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":35712.453738591052},-334.36140078485312,-825.57655231641854,-2922,"0",null,null,null,null,null,null,"0"]
[null,null,null,null,null,"1",{"$f":"G44+DT*3*(G36-G44)/Term1","v":-1.1797073242014498E-8},"1",-13241.544239322946,165.31717351326441,162.8935038344168,320.89608780229611,"1",null,null,null,null,null,{"$f":"AF56/(S7/S28-1)","v":-8405.7679086165426},"1"]
[null,null,null,null,null,"2",{"$f":"G45+DT*3*(G37-G45)/Term1","v":1.1797073242014498E-8},"2",-13130.875474114206,106.83926453290884,280.61995227225128,357.50166954631737,"2",null,null,null,null,null,{"$f":"AF57/(S8/S29-1)","v":-9112.768978988197},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term1","v":-38761.368463561317},"L",-9085.5853368476983,66.438593156179721,350.98688568522761,2254.4065955859523,"L",null,null,null,null,null,{"$f":"AF58/(S9/S30-1)","v":15901.977205465382},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*S105","v":-10212.093778921018},null,null,null,null,null,null,{"$f":"(S102-S22)/AK49/(1-Z30)","v":5.3044994285111162E-2}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"-SUM(AK6:AK9)","v":-53791.846013742354}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5693.5037222123538,8766,"0",{"$f":"Z19+AM19","v":-632383.64781040081},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,{"$f":"Iota","v":-0.10223247155751891},null,{"$f":"Nu","v":-0.13670511887307241},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":-10282.930717809209},"L",{"$f":"L9*L49","v":-10282.930717809209},"ZL",{"$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,{"$f":"E17+SUM(E19:E22)","v":158775.28415904453},null,{"$f":"G17+SUM(G19:G22)","v":-120197.52687356068},null,0,0,0,0,null," < Markets",null,null,{"$f":"E9*Kappa2","v":-16231.989721826503},null,{"$f":"G9*Gamma2","v":16431.617199499429},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,{"$f":"SUM(AF56:AF58)","v":4556266.6028291564},"U",{"$f":"SUM(U56:U58)","v":-1658346.2684755763},{"$f":"SUM(AI7:AI9)","v":1274.9246266514783},{"$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":12907.164594334279},null,{"$f":"G25+G33+G41","v":10.346465144567038},null,{"$f":"I25+I33+I41","v":763.43692991394437},{"$f":"J25+J33+J41","v":12.774769382626879},{"$f":"K25+K33+K41","v":-93.213998986251525},{"$f":"L25+L33+L41","v":32.375471191929797},null,null,null,null,{"$f":"Iota2*E17","v":-1319.5313372784942},null,{"$f":"Nu_2*G17","v":-1.4144147475041371},null,{"$f":"I$9*I17","v":763.43692991394437},{"$f":"J$9*J17","v":1.277476938262688},{"$f":"K$9*K17","v":-31.071332995417173},{"$f":"L$9*L17","v":32.375471191929797},null,null,null,null,null,null,null,{"$f":"AF53+Q17+S17","v":-4557587.5485811839},null,{"$f":"U53+U17","v":2291518.8203529161},{"$f":"AI4+V17","v":-2067.9315161447448},{"$f":"AJ4+W17","v":-16256.007889271184},{"$f":"AK4+X17","v":-53759.470542550422}]
[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",{"$f":"I27+I35+I43","v":102041.08258880238},-1001.5377560767174,-2224.082785788386,-8766,"0",null,null,"0",{"$f":"Iota2*E19","v":0},"0",{"$f":"Nu_2*G19","v":0},"0",{"$f":"I$9*I19","v":102041.08258880238},-100.15377560767175,-741.36092859612859,-8766,"0",{"$f":"U45","v":-102042.69006268917},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AF55+Q19+S19","v":0},"0",{"$f":"AM19","v":-530340.95774771168},{"$f":"AM20","v":694.046245502484},{"$f":"AM21","v":4952.0234856657071},{"$f":"AK6+X19","v":0},"0",{"$f":"-V49*AM20-W49*AM21-X49*AM22","v":-530340.95774771168},"0",null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":77149.515570936099},"1",null,"1",-39692.07864458632,495.66298573469578,487.99876144343062,961.57642712010295,"1","< Physical",null,"1",{"$f":"Iota2*E20","v":-7887.1856562820867},"1",{"$f":"Nu_2*G20","v":0},"1",-39692.07864458632,49.566298573469581,162.66625381447687,961.57642712010295,"1",{"$f":"AM7-AM20","v":100.23812092904484},"  < Production",null,null,null,null,2404725.5515111601,"1",{"$f":"U56+U20","v":-906716.87096794578},{"$f":"AI7+V20","v":693.85066500499852},5709.3584912013803,{"$f":"AK7+X20","v":30644.325577640913},"1",{"$f":"AM7*Z28","v":694.046245502484},"1",{"$f":"AF20/S7","v":601181.38787779002},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":68718.603993774159},"2",null,"2",-35715.429119978944,292.28546648031806,772.36364852691599,948.19647709708124,"2","Stocks",null,"2",{"$f":"Iota2*E21","v":-7025.2727282659225},"2",{"$f":"Nu_2*G21","v":0},"2",-35715.429119978944,29.228546648031809,257.45454950897198,948.19647709708124,"2",{"$f":"AM8-AM21","v":741.48023654664667},null,null,null,"U + E",">",2085343.2326307453,"2",{"$f":"U57+U21","v":-786290.64034319133},601.71806279266229,4950.9582717213261,{"$f":"AK8+X21","v":26574.224058127838},"2",{"$f":"AM8*Z29","v":4952.0234856657071},"2",{"$f":"AF21/S8","v":521335.80815768632},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-120207.87333870525},"L",-27397.011754151077,200.81453447907606,1056.9343748042916,6823.8516245908841,"L",null,null,"L",{"$f":"Iota2*E22","v":0},"L",{"$f":"Nu_2*G22","v":16433.031614246931},"L",-27397.011754151077,20.081453447907606,352.31145826809717,6823.8516245908841,"L",{"$f":"AM9-AM22","v":-6823.9204727824153}," <","YL = - Leisure",null,null,null,{"$f":"AF58+Q22+S22","v":67718.391916950757},"L",{"$f":"U58+U22","v":-68143.276683155505},78.23219752322656,643.54833273225267,{"$f":"AM22","v":-3459.0102450267941},"L",{"$f":"AM9*Z30","v":-3459.0102450267941},"L",{"$f":"AF22/S9","v":67718.391916950757},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,"- Dividends",null,"+ Dividends",null,null,null,null,null,null,{"$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,12907.164594334279,null,3.4481165094395059,null,254.5005764382141,4.2825251361360985,-31.066138998005954,10.779149818161489,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",34013.965645825636,-334.01117895879952,-741.4229625362052,-2922,"0",null,null,null,null,null,null,"0",{"$f":"-Z19/AM19","v":-0.19240959720714587},{"$f":"-Z20/AI19","v":-0.1444257087745979},{"$f":"-Z21/AJ19","v":-0.14973277866976201},null,"0",{"$f":"AM19/AM6","v":0.8386380001823146},null,null,null,null,"0",null,"0",null,null,null,null,"0",null,"0",null,"0"]
[null,null,null,"1",77149.515570936099,"1",-1.3666863686278363E-8,"1",-13230.804760155121,165.29721069860915,162.67984619567341,320.52539013853612,"1",null,null,null,"    E    ",">",{"$f":"V27-U28","v":-1.3119383417855845E-2},"1",{"$f":"-SUM(V28:X28)","v":-0.13130632535674205},{"$f":"V20/AI20","v":7.1436551225489572E-2},2.8491161321391845E-2,3.137861280986063E-2,"1",{"$f":"(1-V28)*(1-W28)*(1-X28)","v":0.8738007127354358},null,null,null,null,"1",{"$f":"Q20/S28","v":601185.6963908386},"1",{"$f":"U20/U28","v":302286.11254445015},null,null,null,"1",{"$f":"(AM44*AM7*AM56)^Z7","v":601176.28609402513},"1",{"$f":"P0_2*AH28","v":601241.02689100103},"1"]
[null,null,null,"2",68718.603993774159,"2",1.3666863686278363E-8,"2",-11905.256585253928,97.474193044224947,257.47550649795284,316.06662272892385,"2",null,null,null,"    U + E ",null,{"$f":"W27-U29","v":-1.347561319260146E-2},"2",{"$f":"-SUM(V29:X29)","v":-0.13625716547716055},4.8575152476523331E-2,5.2000953225457378E-2,3.5681059775179824E-2,"2",{"$f":"(1-V29)*(1-W29)*(1-X29)","v":0.86976732207026186},null,null,null,null,"2",{"$f":"Q21/S29","v":521332.32290483231},"2",{"$f":"U21/U29","v":262117.80492355517},null,null,null,"2",{"$f":"(AM45*AM8*AM57)^Z8","v":521331.63816725148},"2",{"$f":"P0_2*AH29","v":521347.06709518266},"2"]
[null,null,null,"L",0,"L",-40088.868262709802,"L",-9132.4048768548037,66.957250079829279,352.33374884058526,2274.628837314378,"L",null,null,null,null,null,{"$f":"X30-U30","v":0.24268655812605877},"L",{"$f":"-SUM(V30:W30)","v":-0.80414182701686854},{"$f":"V22/AI22","v":0.2566903919827328},{"$f":"W22/AJ22","v":0.54745143503413574},{"$f":"(AK6+Z22)/AK22","v":-0.56145526889080977},"L",{"$f":"(1-V30)*(1-W30)","v":0.33638369643355337},null,null,null,null,"L",{"$f":"S22/S30","v":67712.986418106913},"L",{"$f":"U22/U30","v":34069.875280317145},null,null,null,"L",{"$f":"(AM46*AM9*AM58)^Z9","v":67797.828255455679},"L",{"$f":"P0_2*AH30","v":67764.299944722326},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,3.4500561021629603,null,254.47904881913485,4.2591517528569449,-31.071339545616258,10.791735095902375,null,null,null,null,null,null,{"$f":"S35-U33","v":-2291685.5451523382},null,{"$f":"-SUM(V33:X33)","v":2291685.5451523382},{"$f":"-SUM(V35:V38)","v":-900759.90529277269},{"$f":"-SUM(W35:W38)","v":-860591.59767187759},{"$f":"-SUM(X35:X38)","v":-530334.04218768817},null,null,null,null,null,null,null,{"$f":"AF35-AH33","v":-4557785.0636007907},null,{"$f":"-SUM(AI33:AK33)","v":4557785.0636007907},{"$f":"-SUM(AI35:AI38)","v":-1791416.7021046162},{"$f":"-SUM(AJ35:AJ38)","v":-1711563.32861861},{"$f":"-SUM(AK35:AK38)","v":-1054805.0328775642},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",34013.696346581455,-333.85977075897955,-741.36212429957914,-2922,"0",null,null,null,null,"0",{"$f":"U35-U35","v":0},"0",{"$f":"-U33-SUM(U36:U38)","v":-530334.04218768794},{"$f":"V6*AH28","v":302286.11254445015},{"$f":"W6*AH29","v":262117.80492355517},{"$f":"X6*AH30","v":0},"0",null,null,null,null,null,"0",{"$f":"AH35-AH35","v":0},"0",{"$f":"-AH33-SUM(AH36:AH38)","v":-1054805.032877564},{"$f":"V6*AF28","v":601185.6963908386},{"$f":"W6*AF29","v":521332.32290483231},{"$f":"X6*AF30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",-1.272996656796997E-8,"1",-13230.693709124849,165.22878383327722,162.66651355570309,320.52547544865888,"1",null,null,null,null,"1",{"$f":"S7*$AH28","v":1209144.4501778006},"1",{"$f":"U7*$AH28","v":-906858.3376333504},302286.11254445015,302286.11254445015,302286.11254445015,"1",null,null,null,null,null,"1",{"$f":"S7*$AF28","v":2404742.7855633544},"1",{"$f":"U7*$AF28","v":-1803557.0891725158},601185.6963908386,601185.6963908386,601185.6963908386,"1",null,null,{"$f":"(AH56+AH84)/U7","v":601154.33141693613},"1"]
[null,null,"System State   ",null,null,"2",1.272996656796997E-8,"2",-11905.143963445023,97.431012266282423,257.45501169165811,316.06550419797207,"2",null,null,null,null,"2",{"$f":"S8*$AH29","v":1048471.2196942207},"2",-786353.41477066558,262117.80492355517,262117.80492355517,262117.80492355517,"2",null,null,null,null,null,"2",{"$f":"S8*$AF29","v":2085329.2916193292},"2",-1563996.9687144971,521332.32290483231,521332.32290483231,521332.32290483231,"2",null,null,{"$f":"(AH57+AH85)/U8","v":521311.69182963041},"2"]
[null,null,"     @ time = t >",null,null,"L",-40070.379731618668,"L",-9132.3377228307218,66.94082290656273,352.31193859783434,2274.6172852574664,"L",null,null,null,null,"L",{"$f":"S9*$AH30","v":34069.875280317145},"L",-68139.750560634289,34069.875280317145,34069.875280317145,-34069.875280317145,"L",null,null,null,null,null,"L",{"$f":"S9*$AF30","v":67712.986418106913},"L",-135425.97283621383,67712.986418106913,67712.986418106913,-67712.986418106913,"L",null,null,{"$f":"(AH58+AH86)/U9","v":67774.824551189027},"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,3.4482925329645719,null,254.4573046565954,4.2330924936338343,-31.07652044262932,10.804586277865935,null,null,null,null,null,null,{"$f":"SUM(S36:S38)","v":2291685.5451523382},"Q",{"$f":"SUM(U36:U38)","v":-1761351.5029646503},{"$f":"SUM(V36:V38)","v":598473.79274832248},{"$f":"SUM(W36:W38)","v":598473.79274832248},{"$f":"SUM(X36:X37)","v":564403.91746800533},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AF33/AF17","v":1.0000433376248952},null,{"$f":"AH33/AH17","v":1.988979982673172},{"$f":"AI33/AI17","v":866.28434651664065},{"$f":"AJ33/AJ17","v":105.28804736544365},{"$f":"AK33/AK17","v":19.620822568233628},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",34013.420596395292,-333.66680635893835,-741.29769895260188,-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",{"$f":"AH35/AH19","v":1.9889186710322775},866.20408983782477,105.27662568925578,null,"0",null,"0",null,"0"]
[null,null,null,null,null,"1",-1.1792828911844356E-8,"1",-13230.580175306348,165.13699120280941,162.65240169205413,320.525561532908,"1",null,null,null,null,null,null,null,{"$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":1.000007166743907},"1",1.9891072361399516,866.44825279011252,105.29829179886291,{"$f":"AK36/AK20","v":19.618173513646617},"1",{"$f":"AI49","v":866.33680560328105},"1",{"$f":"(AM44*AM7*AM56)^Z7","v":601176.28609402513},"1"]
[null,null,null,null,null,"2",1.1792828911844356E-8,"2",-11905.028571279994,97.380261169810723,257.43313033730516,316.06435017018532,"2",null,null,null,{"$f":"-Q83","v":0},null,{"$f":"-S83","v":0},"Yt",{"$f":"-U83","v":-102042.69006268917},{"$f":"Z20","v":100.23812092904484},{"$f":"Z21","v":741.48023654664667},{"$f":"AK6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AF37/AF21","v":0.9999933147641128},"2",1.9890825204683362,866.40630411733378,105.29927628001961,{"$f":"AK37/AK21","v":19.617969719999429},"2",{"$f":"AJ49","v":105.29358791960304},"2",{"$f":"(AM45*AM8*AM57)^Z8","v":521331.63816725148},"2"]
[null,null,null,null,null,"L",-40048.625344376786,"L",-9132.2691544655554,66.91646149268405,352.28868736587208,2274.6055020190397,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AF38/AF22","v":0.9999201767984911},"L",1.9873710133708626,865.53859615158365,105.21818327245795,{"$f":"AK38/AK22","v":19.575827078124885},"L",{"$f":"-AK49","v":-19.617339579464353},"L",{"$f":"(AM46*AM9*AM58)^Z9","v":67797.828255455679},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"3*G41/Term2","v":1.5617440978357393},null,null,null,null,-10282.930717809209,null,null,null,null,null,"Currency > ",{"$f":"S33/AF33","v":0.50280684875952353},"Y ",{"$f":"'Econ 0'!H19","v":1.0000146925256677},{"$f":"'Econ 0'!I19","v":435.56838839520736},{"$f":"'Econ 0'!J19","v":52.938485473387907},{"$f":"'Econ 0'!K19","v":9.8630150883161818},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_2*S49","v":1.0000727573336694},"P",{"$f":"AH33/(U53+U17)","v":1.988979982673172},{"$f":"P0_2*V49","v":866.33680560328105},{"$f":"P0_2*W49","v":105.29358791960304},{"$f":"P0_2*X49","v":19.617339579464353}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",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",{"$f":"3*G44/Term2","v":-5.3410146540049391E-9},"1"]
[null,null,null,null,"Maturing > ","2",{"$f":"3*G45/Term2","v":5.3410146540049391E-9},"2",null,null,null,null,null,null,null,null,null,null,{"$f":"S55-U53","v":-2290755.383423002},null,{"$f":"-SUM(V53:X53)","v":2290755.383423002},{"$f":"V$49*AI4","v":-901282.02637003537},{"$f":"W$49*AJ4","v":-858923.56819104508},{"$f":"X$49*AK4","v":-530549.78886192152},null,null,null,null,null,null,null,{"$f":"AF55-AH53","v":-4556266.6028291574},null,{"$f":"-SUM(AI53:AK53)","v":4556266.6028291574},{"$f":"AI$49*AI4","v":-1792631.9091931144},{"$f":"AJ$49*AJ4","v":-1708381.7837782039},{"$f":"AK$49*AK4","v":-1055252.9098578396},null,"   "]
[null,null,null,null,"Principal","L",{"$f":"3*G46/Term2","v":-18138.166544774944},"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":-632409.11494742567},{"$f":"V$49*AI6","v":345965.16141408938},301405.46409101866,86459.190264179648,"0",null,null,null,null,null,null,{"$f":"AH55-AH55","v":0},"0",{"$f":"-AH53-SUM(AH56:AH58)","v":-1257849.0704904865},{"$f":"AI$49*AI6","v":688117.7807549166},599489.43474535365,171965.59875358452,"0",null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"V55-U56","v":1212989.9537374489},"1",{"$f":"-SUM(V56:X56)","v":-867024.79232335952},280629.90315480833,293633.48643426009,292761.40273429104,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AI55-AH56","v":2412612.7371674422},"1",{"$f":"-SUM(AI56:AK56)","v":-1724494.9564125258},558167.25991442462,584031.12676027766,582296.5697378238,"1",{"$f":"AI56*AJ56*AK56","v":1.8982114316505581E+17},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"W55-U57","v":1051980.6753142311},"2",{"$f":"-SUM(V57:X57)","v":-750575.21122321242},249358.33592026873,248466.97861763075,252749.896685313,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AJ55-AH57","v":2092368.5053590112},"2",{"$f":"-SUM(AI57:AK57)","v":-1492879.0706136576},495968.73865810712,494195.8468257506,502714.48512979981,"2",{"$f":"AI57*AJ57*AK57","v":1.2321818115302789E+17},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",{"$f":"X55+X58-U58","v":25784.754371321898},"L",{"$f":"-SUM(V58:W58)","v":-40746.264929004428},25328.625880868829,15417.639048135597,-101420.70082186218,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AK55+AK58-AH58","v":51285.360302703819},"L",{"$f":"-SUM(AI58:AJ58)","v":-81043.505312487701},50378.129865665745,30665.375446821956,-201723.7437633684,"L",{"$f":"AI58*AJ58","v":1544864266.6393943},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF62/AF$49<AF53,AF62/AF$49-AF53,0)","v":-1231.3310735300183},null,{"$f":"IF(AF62/AF$49>AF53,AF62/AF$49-AF53,0)","v":0},null,{"$f":"AH62/AH$49-U53","v":785.79095064802095},{"$f":"AI62/AI$49-AI4","v":1.3272789230695707},{"$f":"AJ62/AJ$49-AJ4","v":-30.919327283876555},{"$f":"AK62/AK$49-AK4","v":27.67010530760308},null,null,null,null,null,null,null,{"$f":"AF64-AH62","v":-4557829.5253005624},null,{"$f":"-SUM(AI62:AK62)","v":4557829.5253005624},{"$f":"-SUM(AI64:AI67)","v":-1791482.0386107576},{"$f":"-SUM(AJ64:AJ67)","v":-1711637.3906839837},{"$f":"-SUM(AK64:AK67)","v":-1054710.0960058209}]
[null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,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$49-U55","v":102132.23675164825},{"$f":"AI64/AI$49-AI6","v":-100.35530534841939},-742.28448400656271,-8766,"0",null,null,null,null,null,"0",{"$f":"AH64-AH64","v":0},"0",{"$f":"-AH62-SUM(AH65:AH67)","v":-1054710.0960058211},{"$f":"V6*$AM28","v":601176.28609402513},{"$f":"W6*$AM29","v":521331.63816725148},{"$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$49-AF56","v":-8082.5399972153828},"1",null,"1",{"$f":"AH65/AH$49-U56","v":-39735.89606634865},49.644694651580494,162.83194136036673,962.39942626903576,"1","    Optimal",null,null,null,null,"1",{"$f":"S7*$AM28","v":2404705.1443761005},"1",{"$f":"U7*$AM28","v":-1803528.8582820753},601176.28609402513,601176.28609402513,601176.28609402513,"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"AF66/AF$49-AF57","v":-7193.6644516643137},"2",null,"2",{"$f":"AH66/AH$49-U57","v":-35754.931928735692},29.276026765921188,257.71551599343729,949.01517925194639,"2"," < Rates of",null,null,null,null,"2",{"$f":"S8*$AM29","v":2085326.5526690059},"2",-1563994.9145017546,521331.63816725148,521331.63816725148,521331.63816725148,"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",0,"L",{"$f":"AF67/AF$49-AF58","v":16507.535522409904},"L",{"$f":"AH67/AH$49-U58","v":-27427.199707211745},20.107305007848055,352.65635393663501,6826.9152891714148,"L","    Change",null,null,null,null,"L",{"$f":"S9*$AM30","v":67797.828255455679},"L",-135595.65651091136,67797.828255455679,67797.828255455679,-67797.828255455679,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q65:Q67)","v":-15276.204448879696},null,{"$f":"SUM(S65:S67)","v":16507.535522409904},"D",{"$f":"SUM(U65:U67)","v":-102918.02770229609},{"$f":"SUM(V65:V67)","v":99.028026425349736},{"$f":"SUM(W65:W67)","v":773.20381129043903},{"$f":"SUM(X65:X66)","v":1911.4146055209821},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q45+Q14","v":-16231.989721826503},null,{"$f":"S45+S14","v":16431.617199499429},"S",{"$f":"U45+U14","v":-102042.69006268917},{"$f":"V45+V14","v":100.23812092904484},{"$f":"W45+W14","v":741.48023654664667},{"$f":"X45+Z22+X14","v":1942.0795272175847},null," < Supply",null,null,null,{"$f":"-AH73","v":0},null,0,null,{"$f":"-SUM(AI73:AK73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Transfers",null,"FI","0",1,"2","L"]
[null,null,null,null,null,null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"AH75-AH75","v":0},"0",0,"0",{"$f":"-SUM(AI75:AK75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",{"$f":"Term","v":6.6239261689732771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,"1",{"$f":"AI75-AH76","v":-2.227129317052825},"1",-1.2729886388697579E-9,"1",{"$f":"-SUM(AI76:AK76)","v":2.227129317052825},0,{"$f":"(AF45-AF44)*(V0-Iota)*(E20+E21)","v":-2.227129317052825},null,"1","    Equity"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!U20","v":0.99891371754864988},{"$f":"'Econ 0'!V20","v":0.99918601213635361},{"$f":"'Econ 0'!W20","v":0.99914285259797753},{"$f":"'Econ 0'!X20","v":0.99914409322448017},null," < Factors",null,null,"2",{"$f":"AJ75-AH77","v":2.227129317052825},"2",1.2729886388697579E-9,"2",{"$f":"-SUM(AI77:AK77)","v":-2.227129317052825},{"$f":"-AJ76","v":2.227129317052825},0,null,"2"," < Markets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,"L",null,null,null,null,"L",{"$f":"AK75-AH78","v":0},"L",0,"L",{"$f":"-SUM(AI78:AK78)","v":0},null,null,null,"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Settlements",null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade Balance"]
[null,null,null,null,{"$f":"P0_2*'Econ 0'!M50","v":12909.162546818474},null,{"$f":"P0_2*'Econ 0'!O50","v":3.4481173962243408},null,{"$f":"I25+DT*(U81-I$9*I25*3)","v":254.50095506693125},{"$f":"J25+DT*(V81-J$9*J25*3)","v":4.2825845818813519},{"$f":"K25+DT*(W81-K$9*K25*3)","v":-31.066085859083003},{"$f":"L25+DT*(X81-L$9*L25*3)","v":10.7787844676996},null,null,null,null,{"$f":"AD81-Q17","v":-199.13362755860749},null,{"$f":"AF81-S17","v":1.4144147475041371},null,{"$f":"'Econ 0'!U36","v":763.53959218635725},{"$f":"'Econ 0'!V36","v":1.2907021153661873},{"$f":"'Econ 0'!W36","v":-31.060825105710933},{"$f":"'Econ 0'!X36","v":32.300914408295512},null," < eXports  ( + )",null,null,null,{"$f":"IF(AH81>0,-AH81,0)","v":-1518.6649648371017},null,{"$f":"IF(AH81<0,-AH81,0)","v":0},null,{"$f":"P0_2*U81","v":1518.6649648371017},{"$f":"AI$49*V81","v":1118.1827476117403},{"$f":"AJ$49*W81","v":-3270.5057191235874},{"$f":"AK$49*X81","v":633.65800667474593}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r",null,"R ","0","1","2","L",null,null,null,null,null,null,"- NCF",null,"PR","0",1,"2","L"]
[null,null,null,"0",{"$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$9*I27*3)","v":34013.973577077755},-334.01152663121354,-741.42353527630962,-2922,"0",null,null,"0",0,"0",{"$f":"AF75+AF83","v":0},"0",{"$f":"-U81-SUM(U84:U86)","v":102042.69006268917},{"$f":"-Z20","v":-100.23812092904484},{"$f":"-Z21","v":-741.48023654664667},{"$f":"-AK6","v":-8766},"0"," < Output  ( - )",null,null,"0",0,"0",0,"0",{"$f":"-SUM(AI83:AK83)","v":203011.52153856948},{"$f":"-AI81-SUM(AI84:AI86)","v":-86839.973485344104},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-78073.114477472409},{"$f":"-AK81-SUM(AK84:AK86)","v":-38098.433575752941},"0"]
[null,null,null,"1",{"$f":"E28+DT*(Q84-Iota2*E20)","v":77149.645799735139},"1",{"$f":"G28+DT*(S84-Nu_2*G20+G52-3*G28/Term2)","v":-1.3671106001731206E-8},"1",-13230.807933948097,165.2973619112397,162.67997143756531,320.52538545517342,"1",null,null,"1",{"$f":"AD76+AD84","v":-7874.1627763786564},"1",{"$f":"AF76+AF84","v":-1.2729886388697579E-9},"1",{"$f":"U$77*U65","v":-39692.731659763107},49.604284472639677,162.69237038486341,961.57570207933566,"1",null,null,null,"1",{"$f":"AI83-AH84","v":-7871.935647061604},"1",0,"1",{"$f":"-SUM(AI84:AK84)","v":-78968.0378382825},{"$f":"AI$49*V84","v":42974.017354263095},17130.463404967239,18863.557079052174,"1","    Monetary"]
[null,null,null,"2",{"$f":"E29+DT*(Q85-Iota2*E21)","v":68718.7078963276},"2",{"$f":"G29+DT*(S85-Nu_2*G21+G53-3*G29/Term2)","v":1.3671106001731206E-8},"2",-11905.259807432632,97.474292429446649,257.47569759105772,316.06665315435566,"2",null,null,"2",{"$f":"AD77+AD85","v":-7014.8824729216831},"2",1.2729886388697579E-9,"2",-35716.09197363229,29.252196435437941,257.49461580844263,948.20291072995349,"2"," < Rates of",null,null,"2",{"$f":"AJ83-AH85","v":-7017.1096022387355},"2",0,"2",{"$f":"-SUM(AI85:AK85)","v":-71056.004875233673},25342.25441675699,27112.531968450661,18601.218490026022,"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":-40088.939215085513},"L",-9132.4067907639601,66.957287708645808,352.33395210676991,2274.629176922771,"L",null,null,"L",0,"L",{"$f":"AF78+AF86","v":16407.710214137413},"L",{"$f":"U$77*U67","v":-27397.406021480125},{"$f":"V$77*V67","v":20.090937905601031},{"$f":"W$77*W67","v":352.3540754590515},{"$f":"-X81-SUM(X83:X85)","v":6823.9204727824163},"L","    Change",null,null,"L",0,"L",{"$f":"AK83-AH86","v":16407.710214137413},"L",{"$f":"-SUM(AI86:AK86)","v":-54506.143789890353},{"$f":"AI$49*V86","v":17405.518966712272},{"$f":"AJ$49*W86","v":37100.624823178085},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service",null,"Passive Income",null,null,null,null,null,null,null,null,null,null,"Cost of Sales",null,"Consumption",null,"- s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus Sales",null,"Minus Wages"]
[null,null,null,null,null,null,{"$f":"P0_2*'Econ 0'!O55","v":3.4500474073053553},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":254.47969464770722},{"$f":"J33+DT*J$9*3*(J25-J33)","v":4.2592218730067826},{"$f":"K33+DT*K$9*3*(K25-K33)","v":-31.071287540140155},{"$f":"L33+DT*L$9*3*(L25-L33)","v":10.791357537570148},null,null,null,null,{"$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$9*3*(I27-I35)","v":34013.704425558783},-333.86022498357903,-741.36273268194543,-2922,"0",null,null,"0",{"$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":-1.2734209808735682E-8},"1",-13230.697040655758,165.22898911387321,162.66664688210278,320.52547288935517,"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",{"$f":"G37+DT*3*(G29-G37)/Term2","v":1.2734209808735682E-8},"2",-11905.14734209929,97.431141808616246,257.45521663972107,316.06553775390063,"2",null,null,"2",{"$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":-40070.463466841342},"L",-9132.3397374514443,66.940872188082523,352.31215670026182,2274.6176318191738,"L",null,null,"L",{"$f":"GPE!A13","v":0},"L",{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},"L"]
[null,null,"System State   "]
[null,null,"     @ time = t  + d >"]
[null,null,null,null,null,null,{"$f":"P0_2*'Econ 0'!O60","v":3.4483006097984861},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":254.45795698147157},{"$f":"J41+DT*J$9*3*(J33-J41)","v":4.2331706714115036},{"$f":"K41+DT*K$9*3*(K33-K41)","v":-31.076468633659189},{"$f":"L41+DT*L$9*3*(L33-L41)","v":10.804200742407028},null,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term2","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":34013.428868900875},-333.66738525213844,-741.29834320607165,-2922,"0",null,null,null,null,null,null,"0"]
[null,null,null,null,null,"1",{"$f":"G44+DT*3*(G36-G44)/Term2","v":-1.1797073242014498E-8},"1",-13230.583581320903,165.13726658070081,162.65254281069062,320.52555895038051,"1",null,null,null,null,null,{"$f":"AF56/(S7/S28-1)","v":-7887.1293160347677},"1"]
[null,null,null,null,null,"2",{"$f":"G45+DT*3*(G37-G45)/Term2","v":1.1797073242014498E-8},"2",-11905.032033044945,97.380413423100137,257.4333491508487,316.06438479101894,"2",null,null,null,null,null,{"$f":"AF57/(S8/S29-1)","v":-7025.3195364928715},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term2","v":-40048.723870779497},"L",-9132.2712115165104,66.916534576925685,352.28891987819168,2274.6058555161926,"L",null,null,null,null,null,{"$f":"AF58/(S9/S30-1)","v":16434.76384536397},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*S105","v":-10282.929387205657},null,null,null,null,null,null,{"$f":"(S102-S22)/AK49/(1-Z30)","v":0.13306035531629379}," <","∂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":825.61155314964344},{"$f":"'Econ 1'!W70","v":795.23235939479184},{"$f":"'Econ 2'!W45","v":741.48023654664667},{"$f":"'Econ 2'!W70","v":773.20381129043903},{"$f":"-Iota","v":0.10223247155751891},{"$f":"-Iota1","v":0.10223247155751891},{"$f":"-Iota2","v":0.10223247155751891},{"$f":"'Econ 1'!S49","v":0.47263678052784408},{"$f":"'Econ 2'!S49","v":0.50280684875952353},{"$f":"-IState!J55","v":10219.742864345546},{"$f":"-Zl_1","v":10212.094309370961},{"$f":"-Zl_2","v":10282.930717809209},{"$f":"GPE!H13","v":6766},{"$f":"'Econ 1'!X22","v":6763.2253696524922},{"$f":"'Econ 2'!X22","v":6823.8516245908841},{"$f":"'Econ 1'!AJ49","v":111.99565950432488},{"$f":"'Econ 1'!AJ43","v":111.9909302952794},{"$f":"'Econ 1'!AJ44","v":111.9957910343978},{"$f":"'Econ 1'!AJ46","v":111.99386096343409},{"$f":"GPE!G$18","v":107.72128060263655},{"$f":"'Econ 1'!AD81+'Econ 1'!AF81","v":1615.3299328437201},{"$f":"'Econ 2'!AD81+'Econ 2'!AF81","v":-1518.6649648371017},{"$f":"'Econ 1'!Q17+'Econ 1'!S17","v":1504.7708768101659},{"$f":"'Econ 2'!Q17+'Econ 2'!S17","v":-1320.9457520259984}]
[]
["BOX:",null,"year","S1","D1","S2","D2","i Gbl","i E1","i E2","1/P01","1/P02","-ZL","-ZL1","-ZL2","-YL","-YL1","-YL2","P2","MC2","VMP1","VMPL","P*","r1","r2","e1","e2"]
[0,null,0,764.02865655977803,846.40828338125812,750,754.45863237744629,0.10458342938260246,0.10458342938260246,0.10458342938260246,0.47798660094004702,0.47798660094004658,10219.742864345546,10219.742864345546,10219.742864345546,6766,6766,6766,112.36171768893922,110.59003657307085,112.65860942909524,114.25622667645659,107.72128060263655,-13621.680553468308,13655.246003672835,0,0]
[{"$f":"1+A8","v":1},null,1.0099993944168091,812.49174308725105,819.46685523938129,736.25136969506093,772.23217469188194,0.10072949729320935,0.10072949729320935,0.10072949729320935,0.50942292975906622,0.4870831633265818,10219.742864345546,10243.463132954805,10244.66503374184,6766,6761.8101193986404,6759.0329388080781,107.49084134838489,107.36238417908213,107.7419431625586,109.59172244346836,107.72128060263655,-2761.6607970515201,2781.9061914330073,-643.21908893256727,855.28276294562966]
[2,null,2.0199985504150391,818.37808371656502,809.73752353370014,736.47471870101981,771.73200815464031,0.10179079124921775,0.10179079124921775,0.10179079124921775,0.4952186620502137,0.4879512931075094,10219.742864345546,10254.452163604679,10280.751252242024,6766,6768.8524455768766,6764.1058189466921,109.09755250601791,109.27915116551333,109.04777433850646,108.65649740784535,107.72128060263655,-1009.8635096002965,1001.0700007406084,-765.2145419546116,972.02143918822924]
[3,null,3.0299975872039795,820.68714981342964,804.82681996903739,737.1178129782802,772.23241272712085,0.10226277334375156,0.10226277334375156,0.10226277334375156,0.48674536877325386,0.49126602386780471,10219.742864345546,10244.763168187579,10305.09110586395,6766,6774.8227505391806,6781.283457153877,110.13570768231909,110.26528071932619,110.09118798543828,108.83696336385269,107.72128060263655,-65.500181698660285,64.035277641970268,-781.33406304929224,973.60917659932045]
[4,null,4.0399975776672363,822.03456999212085,801.78319265368987,737.68498055918826,772.91180821972262,0.10234437299803112,0.10234437299803112,0.10234437299803112,0.48289116884443711,0.49465372565871063,10219.742864345546,10231.830716282215,10314.724345498997,6766,6773.6918688230098,6798.0808568273233,110.61101561324631,110.69868381536651,110.56835728478858,109.61479962632372,107.72128060263655,617.46111032697445,-597.79701396619851,-754.91560679367524,928.66030639815426,null,null,null,"b2","Z2","b1-2-L","U1-2-L"]
[5,null,5.050020694732666,822.88532925885102,800.05846294361106,738.29464134145474,773.2833877888213,0.10234297809967674,0.10234297809967674,0.10234297809967674,0.48057164815783865,0.4972440876418231,10219.742864345546,10223.042434325676,10314.89979103979,6766,6769.6520996653908,6809.5186772080306,110.9067458298949,110.96252170224923,110.86450276080538,110.41095383428721,107.72128060263655,1007.8129881751157,-968.66994507284983,-671.49517799004536,813.54808277548193,null,null,null,{"$f":"'Econ 1'!AF29","v":557086.38981286145},{"$f":"'Econ 1'!AM8","v":5800},{"$f":"'Econ 1'!AF28+'Econ 1'!AF29+'Econ 1'!AF30","v":1268462.0902882747},{"$f":"'Econ 1'!AJ7+'Econ 1'!AJ8+'Econ 1'!AJ9","v":10531.432834063413}]
[6,null,6.0600438117980957,823.47873498872559,799.06150876205982,738.82010891050868,773.41425185552362,0.10233617850026344,0.10233617850026344,0.10233617850026344,0.47890263349749551,0.49903805512718286,10219.742864345546,10218.479225264571,10310.972786718088,6766,6766.1295249129453,6815.8838192228777,111.13116962595741,111.16458540393606,111.09322005043379,110.96085345123284,107.72128060263655,1212.8909130131847,-1159.4828453633647,-557.32039295421316,662.15322289852452,null,null,null,"INITIAL","INITIAL"]
[7,null,7.0700669288635254,823.91850814214104,798.40420157831647,739.20829979523114,773.43463409648973,0.1023342300149479,0.1023342300149479,0.1023342300149479,0.47762295981451153,0.50026221365577206,10219.742864345546,10216.287797699877,10306.183578992855,6766,6764.0282102393412,6818.9649773811143,111.31203747448053,111.33024258939413,111.28135604910679,111.28427998852396,107.72128060263655,1327.3533715221758,-1263.7963989086622,-426.66095624675938,492.25340238067264,null,null,"Q1","s","d","S","D"]
[8,null,8.0800895690917969,824.25692394109137,797.90338486005487,739.47846478530755,773.42132678840812,0.10233382376782885,0.10233382376782885,0.10233382376782885,0.47662774373499567,0.50111529656640796,10219.742864345546,10215.09432563862,10301.919167789983,6766,6763.0026314549632,6820.3323888416799,111.4573865636501,111.4649724182285,111.434540933856,111.47743278357264,107.72128060263655,1402.9569620143452,-1331.7787935082347,-285.9986640598546,311.49951143040823,null,null,700,106.64266640111373,108.20083331062203,{"$f":"$AE$13/($AF$13-AD16)","v":109.23262545350225},{"$f":"$AG$13/($AH$13+AD16)","v":112.93858130382092}]
[9,null,9.0901126861572266,824.5227010121107,797.49462825152273,739.67021271193789,773.40139599193833,0.10233295738853498,0.10233295738853498,0.10233295738853498,0.4758476963750437,0.5017168287641669,10219.742864345546,10214.305610947835,10298.506724322337,6766,6762.5386315076321,6820.9439234676411,111.57297826827393,111.57295037200132,111.5569134801131,111.60869371007628,107.72128060263655,1459.8577759589982,-1382.7054555570826,-138.24591712689949,123.07370325565327,null,null,{"$f":"10+AD16","v":710},106.85665774604999,108.10458149387608,109.44722786107297,112.83811494604348]
[10,null,10.100135803222656,824.73271183008001,797.15837136025175,739.81578575653384,773.37969738930974,0.10233144486709422,0.10233144486709422,0.10233144486709422,0.47523139018815991,0.50213573949967782,10219.742864345546,10213.75036488596,10295.841523083878,6766,6762.3244337871693,6821.2645312010272,111.66437653702144,111.65892420139777,111.65352301748285,111.70757929685192,107.72128060263655,1503.8503957542753,-1422.0153768674425,21.541787737828077,-52.59114695301183,null,null,{"$f":"10+AD17","v":720},107.07150961651068,108.00850076968014,109.6626751600121,112.73782717237928]
[11,null,11.110158920288086,824.89839450481668,796.88387373347484,739.93538478195751,773.35616649702229,0.10232936815744886,0.10232936815744886,0.10232936815744886,0.47474265503123175,0.50241940035520727,10219.742864345546,10213.380807218311,10293.726833904346,6766,6762.2319838746753,6821.4781983062621,111.73624773815486,111.727092349652,111.7291633147846,111.78322011577472,107.72128060263655,1536.8471807607009,-1451.4313271770461,215.690237005586,-188.60844851823182,null,null,730,107.28722721361321,107.91259068225061,109.87897234967681,112.63771750708752]
[12,null,12.120182037353516,825.02877848378466,796.65971465408177,740.04074026999933,773.33138433022884,0.10232659500474384,0.10232659500474384,0.10232659500474384,0.47435560897116474,0.50260540039473212,10219.742864345546,10213.1567959816,10292.002683514145,6766,6762.2174187473947,6821.6447708296546,111.79227650404449,111.78078016695881,111.78784211608874,111.83910933413951,107.72128060263655,1560.6000058374093,-1472.5190440570709,388.38331052760424,-313.70765476037724,null,null,740,107.50381578047451,107.81685077742137,110.09612446894495,112.53778547611566]
[13,null,13.130205154418945,825.13143825474344,796.47447937957304,740.13872968934902,773.3067853347543,0.1023229459677315,0.1023229459677315,0.1023229459677315,0.47404997799726895,0.50272356778969363,10219.742864345546,10213.031576308833,10290.566606857947,6766,6762.259125150641,6821.7829227639977,111.83549557175421,111.8227000605964,111.83289480472176,111.87868068647894,107.72128060263655,1577.1391640024306,-1487.1111338448911,541.29923238410413,-428.25056061970076,null,null,750,107.72128060263584,107.72128060263658,110.31413659660623,112.438030607092]
[14,null,14.140228271484375,825.2126433289277,796.31860816844744,740.23336561193901,773.28381120830818,0.10231837464816973,0.10231837464816973,0.10231837464816973,0.47380874593254274,0.50279610054709689,10219.742864345546,10212.963176183228,10289.357434011097,6766,6762.3379509704591,6821.9025793926103,111.86852985757912,111.85519666406866,111.86717510265821,111.90583426875801,107.72128060263655,1588.3985329495297,-1496.9588153652621,676.1747061458658,-532.7289941431842,null,null,760,107.93962700849266,107.62587970694364,110.53301385175823,112.33845242931824]
[15,null,15.150251388549805,825.27741060283006,796.18497213298394,740.32677589863852,773.2634373984979,0.10231299079191025,0.10231299079191025,0.10231299079191025,0.47361752500986798,0.50283853233066278,10219.742864345546,10212.921492963607,10288.336142274014,6766,6762.4363076465761,6822.0127573853279,111.89365917351391,111.88031997697175,111.89312772979686,111.9242048106579,107.72128060263655,1595.953724567715,-1503.4880214100158,794.7613835709144,-627.73816446442618,null,null,770,108.15886036972996,107.53064764098599,110.75276139420704,112.23905047376202]
[16,null,16.160274505615234,825.3296477724316,796.0685113723132,740.41981432885859,773.24612283430395,0.10230699541168753,0.10230699541168753,0.10230699541168753,0.47346449263446866,0.50286134560917317,10219.742864345546,10212.88815542958,10287.473802510081,6766,6762.5405558845132,6822.1212658686773,111.91280085531136,111.89980943188981,111.91279057580087,111.93668699176062,107.72128060263655,1600.9795409224791,-1507.7596493794886,898.76939240739932,-713.93554442795585,null,null,780,108.37898610176264,107.43558395699614,110.9733844248728,112.13982427304961]
[17,null,17.170297622680664,825.37235259611498,795.96563666279792,740.5125356939343,773.23193912153874,0.1023006109161575,0.1023006109161575,0.1023006109161575,0.47334027294625058,0.50287153187465994,10219.742864345546,10212.853334742593,10286.746126920072,6766,6762.641761193694,6822.2334881001789,111.92750080542766,111.91507876746921,111.92779937593268,111.94537633170756,107.72128060263655,1604.3150875888025,-1510.5295315264639,989.8211432851607,-792.00303129499673,null,null,790,108.60000966418153,107.34068820878859,111.19488818619989,112.04077336145859]
[18,null,18.180320739746094,825.40780694569003,795.87374436933453,740.60456147923742,773.2207175486825,0.10229403884271693,0.10229403884271693,0.10229403884271693,0.47323764748102742,0.50287376083209878,10219.742864345546,10212.812552996646,10286.131689827269,6766,6762.7349451249283,6822.3521152846788,111.93895898379212,111.92723267063258,111.93942111913121,111.95171143089487,107.72128060263655,1606.547578289689,-1512.3253547571985,1069.4221577914229,-862.61871988973155,null,null,800,108.82193656120467,107.24595995175289,111.41727796257229,111.94189727491052]
[19,null,19.190343856811523,825.43773781381697,795.79090122976652,740.69533073326602,773.21215986035543,0.10228744348391028,0.10228744348391028,0.10228744348391028,0.47315117835302917,0.50287115581130759,10219.742864345546,10212.764443233467,10285.611579976763,6766,6762.8178876525326,6822.4776505798745,111.94807919486642,111.93710809415131,111.94860890075017,111.95664859876619,107.72128060263655,1608.0814534488807,-1513.5097500771171,1138.9466574590585,-926.43800294767721,null,null,810,109.04477234213432,107.15139874284669,111.64055908073375,111.8431955509637]
[20,null,20.200366973876953,825.46344355215024,795.71564910779898,740.78425161408995,773.20591086670004,0.10228095024052286,0.10228095024052286,0.10228095024052286,0.47307683474174905,0.50286579202852155,10219.742864345546,10212.709367165222,10285.169380772668,6766,6762.8900906206964,6822.6091575282653,111.95552628635669,111.94532440523346,111.95606301249565,111.96080450340149,107.72128060263655,1609.1893501283871,-1514.3265622814174,1199.6335257224407,-984.08179323161221,null,null,820,109.26852260181943,107.05700414058882,111.86473691021314,111.74466772880599]
[21,null,21.210390090942383,825.4858924764012,795.64687682904287,740.87078223224489,773.20160379292565,0.1022746499637941,0.1022746499637941,0.1022746499637941,0.47301166838241804,0.50285902527418103,10219.742864345546,10212.648579414852,10284.791107515359,6766,6762.9520488984617,6822.7449278346467,111.96177963846304,111.95233129386705,111.96228767721891,111.9645600093443,107.72128060263655,1610.0495143902854,-1514.9346831347821,1252.5889641364975,-1036.1298111556393,null,null,830,109.49319298112391,106.96277570505239,112.08981686375482,111.64631334924766]
[22,null,22.220413208007813,825.50580070013257,795.58372882841491,740.95446763027121,773.19888779297969,0.10226860485862965,0.10226860485862965,0.10226860485862965,0.47295354886487656,0.5028517178290669,10219.742864345546,10212.583710639999,10284.465046232146,6766,6763.0047772386924,6822.8829636735536,111.96717843154677,111.9584496981317,111.96763899576098,111.96813464324383,107.72128060263655,1610.7737693861482,-1515.4332982257529,1298.7932932869664,-1083.1174401026715,null,null,840,109.71878916740069,106.86871299785805,112.31580439775432,111.54813195471415]
[23,null,23.230436325073242,825.5236937884265,795.52553713184705,741.0349518108851,773.19744362702238,0.10226285426519888,0.10226285426519888,0.10226285426519888,0.47290095404413612,0.50284439748336029,10219.742864345546,10212.516446805805,10284.181526873184,6766,6763.0495102852365,6823.0212844419766,111.97195805911598,111.96390487552391,111.97236349334143,111.97164059911302,107.72128060263655,1611.4284662004966,-1515.88078632877,1339.1101724172447,-1125.5350803705037,null,null,850,109.9453168949716,106.77481558216712,112.54270501269929,111.45012308923909]
[24,null,24.240459442138672,825.53995524435049,795.47177060861088,741.11197630488823,773.19699129639855,0.10225741981633329,0.10225741981633329,0.10225741981633329,0.47285280690279219,0.50283736956625569,10219.742864345546,10212.448340238749,10283.932668505537,6766,6763.0875156063121,6823.1581019999858,111.97627859931791,111.96885234032271,111.97662823822439,111.9751218726044,107.72128060263655,1612.0499017978975,-1516.308620154834,1374.2970349045345,-1163.8292037112763,null,null,860,110.17278194561325,106.6810830226748,112.77052425361568,111.35228629845719]
[25,null,25.250482559204102,825.55486412293794,795.42199772253559,741.18537184733577,773.19729227295659,0.10225230984959999,0.10225230984959999,0.10225230984959999,0.4728083504634733,0.50283079485747662,10219.742864345546,10212.380712233949,10283.712121686887,6766,6763.1199826973316,6823.2919067988787,111.98024662839049,111.97339779231834,111.98054390002018,111.97858203481397,107.72128060263655,1612.6553482113522,-1516.7313012103334,1405.0158928815847,-1198.4044988108531,null,null,870,110.401190149049,106.5875148856035,112.99926771051956,111.2546211295972]
[26,null,26.260505676269531,825.56862375477522,795.37585967452378,741.25504691051628,773.19814826989466,0.10224752306307705,0.10224752306307705,0.10224752306307705,0.47276705345171388,0.50282474282226064,10219.742864345546,10212.314617364847,10283.514822857869,6766,6763.1479641996757,6823.4214966527825,111.98393161520048,111.97761214134498,111.98418206970082,111.98200325544994,107.72128060263655,1613.2506941424203,-1517.1532330685434,1431.8439332655812,-1229.6266495599552,null,null,880,110.63054738344687,106.49411073869616,113.22894101887428,111.15712713147498]
[27,null,27.270528793334961,825.58138333786974,795.33305129090274,741.32097527179758,773.1993979821774,0.1022430514520658,0.1022430514520658,0.1022430514520658,0.47272854045021584,0.50281922732627193,10219.742864345546,10212.25084655783,10283.336769270678,6766,6763.1723524295712,6823.5459701872132,111.9873779931162,111.98154260867173,111.9875880082398,111.98535874446515,107.72128060263655,1613.8355623403284,-1517.5733143089708,1455.2835368436768,-1257.8254151368458,null,null,890,110.86085957592394,106.40087015120956,113.45954986005324,111.05980385448652]
[28,null,28.280551910400391,825.59325391931452,795.2933075374898,741.3831838752094,773.20091280328563,0.10223888259756819,0.10223888259756819,0.10223888259756819,0.47269254120956133,0.50281423014897331,10219.742864345546,10212.18995210821,10283.174819023916,6766,6763.1938785413186,6823.6646999966724,111.99061385187929,111.98522075147214,111.99078982382552,111.98862041849046,107.72128060263655,1614.4066062944987,-1517.9878883009146,1475.7715101372601,-1283.2977840839376,null,null,900,111.09213270305683,106.30779269390766,113.69109996180846,110.96265085060099]
[29,null,29.29057502746582,825.60432003949973,795.25639405248273,741.44174167366418,773.2025921931056,0.10223500139777575,0.10223500139777575,0.10223500139777575,0.47265885464835333,0.50280971613363534,10219.742864345546,10212.132283080477,10283.026518019393,6766,6763.2131249639187,6823.7772956872104,111.99365704229596,111.98866812489635,111.99380491635132,111.99176323258004,107.72128060263655,1614.9595311371263,-1518.3925432951169,1493.6874330345627,-1306.3110539568572]
[30,null,30.000591278076172,825.61155314964344,795.23235939479184,741.48023654664667,773.20381129043903,0.10223247155751891,0.10223247155751891,0.10223247155751891,0.47263678052784408,0.50280684875952353,10219.742864345546,10212.094309370961,10282.930717809209,6766,6763.2253696524922,6823.8516245908841,111.99565950432488,111.9909302952794,111.9957910343978,111.99386096343409,107.72128060263655,1615.3299328437201,-1518.6649648371017,1504.7708768101659,-1320.9457520259984]

{"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":[]}