{"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":7,"macros":1,"external_links":1,"defined_names":59,"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 Trade Balances, with"]
[null,null,null,null,null,null,"and Currency Values",null,null,null,null,null,null,"and Leisure",null,null,null,null,null,null,null,"Domestic Financial Balances"]

{"sheet":"Econ 0","index":2,"n_rows":40,"n_cols":24,"rows_kept":40,"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,"< Export / Import Resolution >"]
[]
[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",{"$f":"'Econ 2'!AG14","v":-1658329.2001102564},{"$f":"'Econ 2'!AH14","v":1274.9246266514783},{"$f":"'Econ 2'!AI14","v":10531.432834063413},{"$f":"'Econ 2'!AJ14","v":55308.776731551567},"2","__",null,null,null,null,"2",{"$f":"'Econ 2'!T45+'Econ 2'!T14","v":-102654.14437099305},{"$f":"'Econ 2'!U45+'Econ 2'!U14","v":100.23971709604768},{"$f":"'Econ 2'!V45+'Econ 2'!V14","v":741.49279176986784},{"$f":"'Econ 2'!W45+'Econ 2'!Y22+'Econ 2'!W14","v":2004.064059217696},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!AG14","v":-1658329.2001102564},{"$f":"'Econ 1'!AH14","v":1274.9246266514783},{"$f":"'Econ 1'!AI14","v":10531.432834063413},{"$f":"'Econ 1'!AJ14","v":55308.776731551567},"1"," U ",null,null,null,null,"1",{"$f":"'Econ 1'!T45+'Econ 1'!T14","v":-106523.50785750669},{"$f":"'Econ 1'!U45+'Econ 1'!U14","v":100.33233551319729},{"$f":"'Econ 1'!V45+'Econ 1'!V14","v":825.61545351867062},{"$f":"'Econ 1'!W45+'Econ 1'!Y22+'Econ 1'!W14","v":1940.8678516010125},"1","Global"]
[null,null,null,null,null,null,"0",{"$f":"H9+H8","v":-3316658.4002205129},{"$f":"I9+I8","v":2549.8492533029566},{"$f":"J9+J8","v":21062.865668126826},{"$f":"K9+K8","v":110617.55346310313},"0",null,null,null,null,null,"0",{"$f":"-2*GPE!E10","v":-209177.65222849973},{"$f":"T9+T8","v":200.57205260924496},{"$f":"U9+U8","v":1567.1082452885385},{"$f":"V9+V8","v":3944.9319108187083},"0","Supply"]
[null,null,null,null,null,null,null,"0","1","2","L",null,null,null,null,null,null,null,"0","1","2","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D"]
[null,null,null,null,null,null,"2",{"$f":"'Econ 2'!T41","v":-1761182.0846604498},{"$f":"'Econ 2'!U41","v":598391.52200798248},{"$f":"'Econ 2'!V41","v":598391.52200798248},{"$f":"'Econ 2'!W41","v":564399.04064448492},"2","__",null,null,null,null,"2",{"$f":"'Econ 2'!T70","v":-102762.17676688827},{"$f":"'Econ 2'!U70","v":98.850223784933419},{"$f":"'Econ 2'!V70","v":771.74059665989262},{"$f":"'Econ 2'!W70","v":1911.4256075428275},"2"]
[null,null,null,null,null,null,"1",{"$f":"'Econ 1'!T41","v":-1764706.2754281608},{"$f":"'Econ 1'!U41","v":599592.80930803285},{"$f":"'Econ 1'!V41","v":599592.80930803285},{"$f":"'Econ 1'!W41","v":565520.6568120952},"1","Q",null,null,null,null,"1",{"$f":"'Econ 1'!T70","v":-106639.13059331807},{"$f":"'Econ 1'!U70","v":101.88145422922547},{"$f":"'Econ 1'!V70","v":796.68101787188004},{"$f":"'Econ 1'!W70","v":2036.780524218444},"1","Global"]
[null,null,null,null,null,null,"  0",{"$f":"H14+H13","v":-3525888.3600886106},{"$f":"I14+I13","v":1197984.3313160152},{"$f":"J14+J13","v":1197984.3313160152},{"$f":"K14+K13","v":1129919.6974565801},"0",null,null,null,null,null,"0",{"$f":"S14+S13","v":-209401.30736020632},{"$f":"T14+T13","v":200.73167801415889},{"$f":"U14+U13","v":1568.4216145317728},{"$f":"V14+V13","v":3948.2061317612715},"0","Demand"]
[null,null,null,null,null,null,null,"0","1","2","L",null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,null,null,null,null,{"$f":"1","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10}]
[null,null,null,null,null,"Values","Y ",{"$f":"H15/(H10+S10)","v":1.0000148355280336},{"$f":"I15/(I10+T10)","v":435.56393660159387},{"$f":"J15/(J10+U10)","v":52.937945748396707},{"$f":"K15/(K10+V10)","v":9.8629118752846701},null,"Y   ",null,null,null,null,"S",1,{"$f":"IF(T21>1,1/T21,1)","v":1},{"$f":"IF(U21>1,1/U21,1)","v":1},{"$f":"IF(V21>1,1/V21,1)","v":1},"S","Global"]
[null,null,null,null,null,"      G/unit",null,0,1,2,"L",null,null,null,null,null,null,"D",{"$f":"S21","v":0.99893193058569651},{"$f":"IF(T21<1,T21,1)","v":0.99920478219236197},{"$f":"IF(U21<1,U21,1)","v":0.99916261722545419},{"$f":"IF(V21<1,V21,1)","v":0.99917070668721575},"D","Factors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10/S15","v":0.99893193058569651},{"$f":"T10/T15","v":0.99920478219236197},{"$f":"U10/U15","v":0.99916261722545419},{"$f":"V10/V15","v":0.99917070668721575},"S / D"]
[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,"2",{"$f":"S$19*S8","v":-102654.14437099305},100.23971709604768,741.49279176986784,2004.064059217696,"2","Global"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",-106523.50785750669,100.33233551319729,825.61545351867062,1940.8678516010125,"1","Supply"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"S26+S25","v":-209177.65222849973},{"$f":"T26+T25","v":200.57205260924496},{"$f":"U26+U25","v":1567.1082452885385},{"$f":"V26+V25","v":3944.9319108187083},"0","Used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"S$20*S13","v":-102652.4196289363},98.771616326690634,771.09435437783191,1909.8404750686077,"2","Global"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1",-106525.23259956343,101.80043628255433,796.01389091070655,2035.0914357501006,"1","Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"S31+S30","v":-209177.65222849973},{"$f":"T31+T30","v":200.57205260924496},{"$f":"U31+U30","v":1567.1082452885385},{"$f":"V31+V30","v":3944.9319108187083},"0","Met"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1","2","L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",null,null,null,"X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2",{"$f":"'Econ 2'!R33-'Econ 2'!R53","v":-167.35441441601142},"2",{"$f":"-S37","v":1.7247420567426843},"2",{"$f":"-I$19*T37-J$19*U37-K$19*V37","v":-1.7247420567426843},{"$f":"T25-T30","v":1.4681007693570507},-29.60156260796407,94.22358414908831,"2","Physical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1",{"$f":"'Econ 1'!R33-'Econ 1'!R53","v":225.84083991171792},"1",{"$f":"-S38","v":-1.7247420567341578},"1",{"$f":"-I$19*T38-J$19*U38-K$19*V38","v":1.7247420567341578},-1.4681007693570365,29.60156260796407,-94.223584149088083,"1","Export / Import"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"0",{"$f":"O38+O37","v":58.486425495706499},"0",{"$f":"Q38+Q37","v":8.5265128291212022E-12},"0",{"$f":"S38+S37","v":-8.5265128291212022E-12},{"$f":"T38+T37","v":1.4210854715202004E-14},{"$f":"U38+U37","v":0},{"$f":"V38+V37","v":2.2737367544323206E-13},"0","Profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1","2","L"]

{"sheet":"Econ 1","index":3,"n_rows":106,"n_cols":41,"rows_kept":106,"cut":false,"hidden":false,"merged":[[24,20,24,21]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AH6:AH9)","v":-2069.2089930830075},{"$f":"-SUM(AI6:AI9)","v":-16331.432834063413},{"$f":"-SUM(AJ6:AJ9)","v":-53792.967761564658}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5800,8766,"0",{"$f":"Y19+AL19","v":-638024.78663759714},null,{"$f":"Utility!E28","v":-643139.16478631005},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-T7","v":4},"1",{"$f":"-SUM(U7:W7)","v":-3},{"$f":"SIGN(AH7)","v":1},1,1,"1",{"$f":"1/(1-T7)","v":0.25},null,null,null,null,null,"Spatial Parameters,","1",null,644.28436643152895,5546.6922373869038,29682.749150520809,"1",{"$f":"AH6","v":794.28436643152884},null,{"$f":"Utility!M14","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,{"$f":"1-T8","v":4},"2",{"$f":"-SUM(U8:W8)","v":-3},1,1,1,"2",{"$f":"1/(1-T8)","v":0.25},null,null,null,null,null,"i.e.: production and","2",null,572.48951614463044,4693.5037222123538,25626.027581030758,"2",{"$f":"AI6","v":5800},null,{"$f":"Utility!M30","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-0.10480122962177729},null,{"$f":"(1-1/NPV_1)/Term1","v":-0.15368380477656532},null,{"$f":"IState!G13","v":1},{"$f":"IState!H13","v":0.1},{"$f":"IState!I13","v":0.33333333333333331},{"$f":"IState!J13","v":1},null,"< V",null,null,null,{"$f":"W9-T9","v":1},"L",{"$f":"-SUM(U9:V9)","v":-2},1,1,{"$f":"SIGN(AJ9)","v":-1},"L",{"$f":"1/(1-T9)","v":0.33333333333333331},null,null,null,null,null,"utility tradeoffs >","L",null,58.150744075318954,291.23687446415556,{"$f":"Zl_1","v":-10281.808969986907},"L",{"$f":"L9*L49","v":-10281.808969986907},"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,"h",null,"-N ",null,null,null,null,"1/(N + 1)"]
[]
[]
[null,null,"Contra-",null,"k",null,"g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__"]
[null,null,"Accounts >",null,{"$f":"-E17-SUM(E19:E23)","v":-169765.4268306992},null,{"$f":"-G17-SUM(G19:G23)","v":115767.73170725218},null,{"$f":"-I17-SUM(I19:I22)","v":8.5298434981950777E-12},{"$f":"-J17-SUM(J19:J22)","v":-4.4941828036826337E-13},{"$f":"-K17-SUM(K19:K22)","v":0},{"$f":"-L17-SUM(L19:L22)","v":2.7000623958883807E-13},null," < Markets",null,null,null,{"$f":"Iota1*E14+Nu_1*G14","v":0},null,{"$f":"V0_1*I14","v":8.5298434981950777E-12},{"$f":"J9*J14","v":-4.4941828036826338E-14},{"$f":"K9*K14","v":0},{"$f":"L9*L14","v":2.7000623958883807E-13},null,"  < Market Pressure",null,null,null,null,null,{"$f":"-AE53","v":4933911.3602179699},"U",{"$f":"SUM(T56:T58)","v":-1658329.2001102564},{"$f":"SUM(AH7:AH9)","v":1274.9246266514783},{"$f":"SUM(AI7:AI9)","v":10531.432834063413},{"$f":"SUM(AJ7:AJ8)","v":55308.776731551567}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[]
[null,null,null,null,{"$f":"E25","v":0},null,{"$f":"G25+G33+G41","v":0},null,{"$f":"I25+I33+I41","v":1.8016849476140318},{"$f":"J25+J33+J41","v":-14.54336879608025},{"$f":"K25+K33+K41","v":88.83799485358206},{"$f":"L25+L33+L41","v":-94.293868328793266},null,null,null,null,null,{"$f":"-SUM(R19:R22)","v":0},null,{"$f":"I$9*I17","v":1.8016849476140318},{"$f":"J$9*J17","v":-1.4543368796080252},{"$f":"K$9*K17","v":29.61266495119402},{"$f":"L$9*L17","v":-94.293868328793266},null,null,null,null,null,null,null,{"$f":"AE53+R17","v":-4933911.3602179699},null,{"$f":"T17+T53","v":2296382.4222691776},{"$f":"AH4+U17","v":-2070.6633299626155},{"$f":"AI4+V17","v":-16301.820169112219},{"$f":"AJ4+W17","v":-53887.261629893452}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,"e","E","0","1","2","L",null,"Y",null,null,null,null,null,"u + e","m","0","1",2,"L",null,"l",null,"(u + e)/h"]
[null,null,null,"0",{"$f":"E27","v":0},"0",{"$f":"G27+G35+G43","v":0},"0",{"$f":"I27+I35+I43","v":106525.14433281845},-1003.1880037087424,-2476.7783468032376,-8766,"0",null,null,null,null,{"$f":"Iota1*E19+Nu_1*G19","v":0},"0",{"$f":"I$9*I19","v":106525.14433281845},-100.31880037087424,-825.59278226774586,-8766,"0",{"$f":"T45","v":-106523.5078575067},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AE55+R19","v":0},"0",{"$f":"AL19","v":-531501.27878009039},{"$f":"AL20","v":693.9520309183315},{"$f":"AL21","v":4974.3845464813294},{"$f":"AJ6+W19","v":0},"0",{"$f":"-U49*AL20-V49*AL21-W49*AL22","v":-531501.27878009039},null,null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":81457.862795440276},"1",null,"1",-39723.969460808519,496.08442189727384,488.66897527347163,962.67628320696213,"1","< Physical",null,null,"Dividends >",{"$f":"Iota1*E20+Nu_1*G20","v":-8536.8841833241659},"1",-39723.969460808519,49.608442189727384,162.88965842449053,962.67628320696213,"1",{"$f":"AL7-AL20","v":100.33233551319734},"  < Production",null,null,null,null,{"$f":"AE56+R20","v":2597617.938221205},"1",{"$f":"T20+T56","v":-906739.83622819779},{"$f":"AH7+U20","v":693.89280862125634},5709.5818958113941,{"$f":"AJ7+W20","v":30645.425433727771},"1",{"$f":"AL7*Y28","v":693.9520309183315},null,{"$f":"AE20/R7","v":649404.48455530126},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":88307.564035258911},"2",null,"2",-39392.102071708643,320.57096944072339,841.88983436187425,1072.5047368017274,"2","Stocks",null,null,null,{"$f":"Iota1*E21+Nu_1*G21","v":-9254.7412957989709},"2",-39392.102071708643,32.057096944072342,280.62994478729138,1072.5047368017274,"2",{"$f":"AL8-AL21","v":825.61545351867062},null,null,null,"U + E",">",{"$f":"AE57+R21","v":2263078.493273777},"2",{"$f":"T21+T57","v":-789959.58654850197},604.54661308870277,4974.1336669996454,{"$f":"AJ8+W21","v":26698.532317832483},"2",{"$f":"AL8*Y29","v":4974.3845464813294},null,{"$f":"AE21/R8","v":565769.62331844424},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-115767.73170725218},"L",-27410.874485248907,201.07598116682584,1057.3815423143096,6825.1128483201037,"L",null,null,null,null,{"$f":"Iota1*E22+Nu_1*G22","v":17791.625479123137},"L",-27410.874485248907,20.107598116682585,352.46051410476986,6825.1128483201037,"L",{"$f":"AL9-AL22","v":-6825.1321483989877}," <","YL = - Leisure",null,null,null,{"$f":"AE58+R22","v":73214.928722987694},"L",{"$f":"T22+T58","v":-68156.723351322726},78.258342192001535,643.69738856892536,{"$f":"AL22","v":-3456.6768215879192},"L",{"$f":"AL9*Y30","v":-3456.6768215879192},null,{"$f":"AE22/R9","v":73214.928722987694},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M41","v":-6766}]
[]
[null,null,null,null,0,null,0,null,0.58767651600955484,-4.8732083609296586,29.607047974517553,-31.4194010706338,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,"L",null,null,null,null,null,"w","W","0","1","2","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,"z = pl",null,"q = P0Q"]
[null,null,null,"0",0,"0",0,"0",35508.104395165174,-334.42458020643971,-825.60469817607009,-2922,"0",null,null,null,null,null,"0",{"$f":"-Y19/AL19","v":-0.20042004057262297},{"$f":"-Y20/AH19","v":-0.14458108203880313},{"$f":"-Y21/AI19","v":-0.16597338742190254},null,"0",{"$f":"AL19/AL6","v":0.83304174055856406},null,null,null,null,null,null,"0",null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",81457.862795440276,"1",null,"1",-13241.174978473498,165.40158453711996,162.88666872651373,320.88295168433638,"1",null,null,"    E    ",">",{"$f":"U27-T28","v":-1.3145583557640228E-2},"1",{"$f":"-SUM(U28:W28)","v":-0.1314354984811629},{"$f":"U20/AH20","v":7.1492947575430038E-2},2.8529174534476509E-2,3.1413376371256345E-2,"1",{"$f":"(1-U28)*(1-V28)*(1-W28)","v":0.87368209705050703},null,null,null,null,null,{"$f":"R20/R28","v":649410.81891815434},"1",{"$f":"T20/T28","v":302231.66435132961},null,null,null,"1",{"$f":"AL44*AL20","v":649424.74899505021},null,{"$f":"P0_1*AG28","v":649362.84028613358},"1"]
[null,null,null,"2",88307.564035258911,"2",null,"2",-13130.598311157262,106.87377881627212,280.63811368258735,357.49555669271444,"2",null,null,"    U + E ",null,{"$f":"V27-T29","v":-1.6357933682116133E-2},"2",{"$f":"-SUM(U29:W29)","v":-0.14961545373978641},5.3026675280320741E-2,5.6417853554901538E-2,4.0170924904564136E-2,"2",{"$f":"(1-U29)*(1-V29)*(1-W29)","v":0.85765250801402237},null,null,null,null,null,{"$f":"R21/R29","v":565764.6910451185},"2",{"$f":"T21/T29","v":263288.99246076558},null,null,null,"2",{"$f":"AL45*AL21","v":565788.23154477205},null,{"$f":"P0_1*AG29","v":565692.17632224248},"2"]
[null,null,null,"L",null,"L",-38601.603186388231,"L",-9136.9187820504176,67.022425213977726,352.47286779245093,2275.0408926935838,"L",null,null,null,null,{"$f":"W30-T30","v":0.2430111997663561},"L",{"$f":"-SUM(U30:V30)","v":-0.80449494608586924},{"$f":"U22/AH22","v":0.25693871801360113},{"$f":"V22/AI22","v":0.54755622807226811},{"$f":"(AJ6+Y22)/AJ22","v":-0.56148374631951314},"L",{"$f":"(1-U30)*(1-V30)","v":0.3361934491953823},null,null,null,null,null,{"$f":"R22/R30","v":73213.191392943831},"L",{"$f":"T22/T30","v":34072.152495937691},null,null,null,"L",{"$f":"AL46*AL22","v":73250.636041244812},null,{"$f":"P0_1*AG30","v":73206.061207752588},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,0,null,0.60053191456706889,-4.8490603076208743,29.612663340833787,-31.431201250909478,null,null,null,null,null,{"$f":"R35-T33","v":-2296154.7797443182},null,{"$f":"-SUM(U33:W33)","v":2296154.7797443182},{"$f":"-SUM(U35:U38)","v":-901824.47365936241},{"$f":"-SUM(V35:V38)","v":-862881.80176879838},{"$f":"-SUM(W35:W38)","v":-531448.50431615754},null,null,null,null,null,null,null,{"$f":"AE35-AG33","v":-4933915.2312460346},null,{"$f":"-SUM(AH33:AJ33)","v":4933915.2312460346},{"$f":"-SUM(AH35:AH38)","v":-1937799.5202743709},{"$f":"-SUM(AI35:AI38)","v":-1854153.3924013351},{"$f":"-SUM(AJ35:AJ38)","v":-1141962.3185703291},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",35508.379259720634,-334.40067873672137,-825.59310218152882,-2922,"0",null,null,null,null,{"$f":"T35-T35","v":0},"0",{"$f":"-T33-SUM(T36:T38)","v":-531448.50431615743},{"$f":"U6*AG28","v":302231.66435132961},{"$f":"V6*AG29","v":263288.99246076558},{"$f":"W6*AG30","v":0},"0",null,null,null,null,null,null,{"$f":"AG35-AG35","v":0},"0",{"$f":"-AG33-SUM(AG36:AG38)","v":-1141962.3185703289},{"$f":"U6*AE28","v":649410.81891815434},{"$f":"V6*AE29","v":565764.6910451185},{"$f":"W6*AE30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13241.321821554651,165.365959767703,162.88948791735535,320.8920173716109,"1",null,null,null,null,{"$f":"R7*$AG28","v":1208926.6574053185},"1",{"$f":"T7*$AG28","v":-906694.99305398879},302231.66435132961,302231.66435132961,302231.66435132961,"1",null,null,null,null,null,null,{"$f":"R7*$AE28","v":2597643.2756726174},"1",{"$f":"T7*$AE28","v":-1948232.456754463},649410.81891815434,649410.81891815434,649410.81891815434,"1",null,null,{"$f":"(AG56+AG84)/T7","v":649401.60903236445},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-13130.70004629124,106.8592250415373,280.63010479569562,357.50153689373667,"2",null,null,null,null,{"$f":"R8*$AG29","v":1053155.9698430623},"2",-789866.9773822967,263288.99246076558,263288.99246076558,263288.99246076558,"2",null,null,null,null,null,null,{"$f":"R8*$AE29","v":2263058.764180474},"2",-1697294.0731353555,565764.6910451185,565764.6910451185,565764.6910451185,"2",null,null,{"$f":"(AG57+AG85)/T8","v":565765.06576338515},"2"]
[null,null,"     at time = t >",null,null,"L",-38590.239883959919,"L",-9136.957923789314,67.024554235102244,352.46084612764434,2275.037646985561,"L",null,null,null,null,{"$f":"R9*$AG30","v":34072.152495937691},"L",-68144.304991875382,34072.152495937691,34072.152495937691,-34072.152495937691,"L",null,null,null,null,null,null,{"$f":"R9*$AE30","v":73213.191392943831},"L",-146426.38278588766,73213.191392943831,73213.191392943831,-73213.191392943831,"L",null,null,{"$f":"(AG58+AG86)/T9","v":73226.348521898355},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,0,null,0.61347651703740813,-4.8211001275297161,29.61828353823072,-31.443266007249985,null,null,null,null,null,{"$f":"SUM(R36:R38)","v":2296154.7797443187},"Q",{"$f":"SUM(T36:T38)","v":-1764706.2754281608},{"$f":"SUM(U36:U38)","v":599592.80930803285},{"$f":"SUM(V36:V38)","v":599592.80930803285},{"$f":"SUM(W36:W37)","v":565520.6568120952},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AE33/AE17","v":1.000000784575924},null,{"$f":"AG33/AG17","v":2.14855991902715},{"$f":"AH33/AH17","v":935.83514627139152},{"$f":"AI33/AI17","v":113.73904098847082},{"$f":"AJ33/AJ17","v":21.191693250503498},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"    c     Hb/m","0","1",2,"L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",0,"0",35508.660677932647,-334.36274476558128,-825.58054644563867,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AG35/AG19","v":2.1485598702441089},935.81514281147906,113.73561608647982,null,"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13241.47266078037,165.31687759245082,162.89281862960257,320.9013141510149,"1",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,{"$f":"AE36/AE20","v":1.0000097541101174},"1",2.1486124011696717,935.89501267279832,113.74052089428274,{"$f":"AJ36/AJ20","v":21.191117751735472},"1",{"$f":"AH49","v":935.83521635586726},null,{"$f":"(AL44*AL7*AL56)^Y7","v":649403.21751279093},"1"]
[null,null,null,null,null,"2",null,"2",-13130.803714260139,106.83796558291395,280.62161588359129,357.50764321527635,"2",null,null,null,null,{"$f":"-R83","v":0},"Yt",{"$f":"-T83","v":-106523.5078575067},{"$f":"Y20","v":100.33233551319734},{"$f":"Y21","v":825.61545351867062},{"$f":"AJ6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AE37/AE21","v":0.99999128218779787},"2",2.1485834238067634,935.84957519579393,113.74135254921343,{"$f":"AJ37/AJ21","v":21.190853651053807},"2",{"$f":"AI49","v":113.74034843063889},null,{"$f":"(AL45*AL8*AL57)^Y8","v":565768.51544477465},"2"]
[null,null,null,null,null,"L",-38575.888636904048,"L",-9136.9977794091756,67.029001717745885,352.44782839421447,2275.0343086409584,"L",null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AE38/AE22","v":0.9999762708224379},"L",2.1483776740720613,935.53210229422223,113.73852479922616,{"$f":"AJ38/AJ22","v":21.180224583249107},"L",{"$f":"-AJ49","v":-21.191057140133548},null,{"$f":"(AL46*AL9*AL58)^Y9","v":73233.969772703538},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GPE!C18/GPE!$E18","v":0.05},null,{"$f":"GPE!E18/GPE!$E18","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[null,null,null,null,null,null,{"$f":"3*G41/Term1","v":0},null,null,null,null,-10281.808969986907,null,null,null,null,"Currency > ",{"$f":"R33/AE33","v":0.46538188682346621},"Y ",{"$f":"'Econ 0'!H19","v":1.0000148355280336},{"$f":"'Econ 0'!I19","v":435.56393660159387},{"$f":"'Econ 0'!J19","v":52.937945748396707},{"$f":"'Econ 0'!K19","v":9.8629118752846701},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_1*R49","v":0.99990086907012887},"P",{"$f":"AG33/(T53+T17)","v":2.14855991902715},{"$f":"P0_1*U49","v":935.83521635586726},{"$f":"P0_1*V49","v":113.74034843063889},{"$f":"P0_1*W49","v":21.191057140133548},null,"Z"]
[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",null,"1"]
[null,null,null,null,"Maturing   ","2",null,"2",null,null,null,null,null,null,null,null,null,{"$f":"R55-T53","v":-2296380.6205842299},null,{"$f":"-SUM(U53:W53)","v":2296380.6205842299},{"$f":"U$49*AH4","v":-901272.81467865501},{"$f":"V$49*AI4","v":-864552.50536323362},{"$f":"W$49*AJ4","v":-530555.30054234143},null,null,null,null,null,null,null,{"$f":"AE55-AG53","v":-4933911.3602179699},null,{"$f":"-SUM(AH53:AJ53)","v":4933911.3602179699},{"$f":"AH$49*AH4","v":-1936438.6457273425},{"$f":"AI$49*AI4","v":-1857542.8609179489},{"$f":"AJ$49*AJ4","v":-1139929.8535726785},null,"   "]
[null,null,null,null,"Principal > ","L",{"$f":"3*G46/Term1","v":-14212.080150854425},"L",null,null,null,null,null,null,null,null,null,"¡","YU","0","1","2","L",null,null,null,null,null,null,null,"u","PU","0","1",2,"L",null,"PU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55-T55","v":0},"0",{"$f":"-T53-SUM(T56:T58)","v":-638051.4204739735},{"$f":"U$49*AH6","v":345961.62542401958},307040.08534070093,86458.285498745419,"0",null,null,null,null,null,null,{"$f":"AG55-AG55","v":0},"0",{"$f":"-AG53-SUM(AG56:AG58)","v":-1370891.7083087191},{"$f":"AH$49*AH6","v":743319.28190753271},659694.02089770557,185760.80689041069,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U55-T56","v":1212977.4921914088},"1",{"$f":"-SUM(U56:W56)","v":-867015.86676738923},280627.03493378055,293630.49274584104,292758.33908776764,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AH55-AG56","v":2606154.822404529},"1",{"$f":"-SUM(AH56:AJ56)","v":-1862835.5404969961},602943.99945415277,630882.70771790645,629008.83332493703,"1",{"$f":"AH56*AI56*AJ56","v":2.392667472145681E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V55-T57","v":1057607.5698174941},"2",{"$f":"-SUM(U57:W57)","v":-750567.48447679332},249355.78731509697,248464.44541637559,252747.25174532074,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AI55-AG57","v":2272333.2345695761},"2",{"$f":"-SUM(AH57:AJ57)","v":-1612639.2136718705},535755.85020267603,533840.74872493371,543042.61474426102,"2",{"$f":"AH57*AI57*AJ57","v":1.5531469735457654E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W58-T58","v":25795.558575326941},"L",{"$f":"-SUM(U58:V58)","v":-40745.848866073822},25328.367005757736,15417.481860316089,-101408.5757894923,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AJ55+AJ58-AG58","v":55423.30324386456},"L",{"$f":"-SUM(AH58:AI58)","v":-87544.897740384069},54419.514162980777,33125.383577403292,-217882.4013869302,"L",{"$f":"AH58*AI58","v":1802667280.7446692}]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,{"$f":"-I63/I60-V0_2","v":0.10480122962177729}," <","Interest",null,{"$f":"-I20-I21","v":79116.071532517162},"   < Asset Valuations, a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,-0.1,null,"Rate",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE62/AE$49-AE53","v":-680.36864918097854},null,{"$f":"AG62/AG$49-T53","v":88.988899434916675},{"$f":"AH62/AH$49-AH4","v":-1.5491187160273512},{"$f":"AI62/AI$49-AI4","v":28.934435646791826},{"$f":"AJ62/AJ$49-AJ4","v":-95.912672617436328},null,null,null,null,null,null,null,{"$f":"AE64-AG62","v":-4934102.5582005335},null,{"$f":"-SUM(AH62:AJ62)","v":4934102.5582005335},{"$f":"-SUM(AH64:AH67)","v":-1937888.3655761171},{"$f":"-SUM(AI64:AI67)","v":-1854251.8481258389},{"$f":"-SUM(AJ64:AJ67)","v":-1141962.3444985775}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-87407.533111969446},{"$f":"U49*U73","v":43701.147024560109},{"$f":"V49*V73","v":43706.38608740933},null,null,null,null,null,null,"-f","Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,null,null,{"$f":"AE64/AE$49-AE55","v":0},"0",{"$f":"AG64/AG$49-T55","v":106550.14169388323},{"$f":"AH64/AH$49-AH6","v":-100.33233551319734},-825.61545351867062,-8766,"0",null,null,null,null,null,null,{"$f":"AG64-AG64","v":0},"0",{"$f":"-AG62-SUM(AG65:AG67)","v":-1141962.3444985775},{"$f":"U6*$AL28","v":649424.74899505021},{"$f":"V6*$AL29","v":565788.23154477205},{"$f":"W6*$AL30","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE65/AE$49-AE56","v":-8198.2885773652233},"1",{"$f":"AG65/AG$49-T56","v":-39765.568430989049},49.667664486802551,163.02078842717037,963.42129300608212,"1","    Optimal",null,null,null,null,null,{"$f":"R7*$AL28","v":2597698.9959802008},"1",{"$f":"T7*$AL28","v":-1948274.2469851505},649424.74899505021,649424.74899505021,649424.74899505021,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,{"$f":"AE66/AE$49-AE57","v":-8955.9376943996176},"2",{"$f":"AG66/AG$49-T57","v":-39433.613283081329},32.091527244552594,280.88082426897563,1073.3592312123619,"2"," < Rates of",null,null,null,null,null,{"$f":"R8*$AL29","v":2263152.9261790882},"2",-1697364.694634316,565788.23154477205,565788.23154477205,565788.23154477205,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term1-E60*Kappa1/Gamma1","v":0.37807376856250841},null,{"$f":"1/(1-E60*Term1*Kappa1/Gamma1)","v":0.44416153628888738},"1+iTk/g ",null,null,null,null,null,null,null,{"$f":"AE67/AE$49-AE58","v":17834.594920945732},"L",{"$f":"AG67/AG$49-T58","v":-27439.948879247691},20.122262497870324,352.77940517573404,6825.1321483989877,"L","    Change",null,null,null,null,null,{"$f":"R9*$AL30","v":73250.636041244812},"L",-146501.27208248962,73250.636041244812,73250.636041244812,-73250.636041244812,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term1-(1/I69-1/NPV_1)/G67","v":8.1429110262602631},null,{"$f":"1/(1+E60)^Term1","v":0.44416173705850504},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,null,{"$f":"SUM(R65:R67)","v":680.36864918089123},"D",{"$f":"SUM(T65:T67)","v":-106639.13059331807},{"$f":"SUM(U65:U67)","v":101.88145422922547},{"$f":"SUM(V65:V67)","v":796.68101787188004},{"$f":"SUM(W65:W66)","v":2036.780524218444},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R45+R14","v":0},"S",{"$f":"T45+T14","v":-106523.50785750669},{"$f":"U45+U14","v":100.33233551319729},{"$f":"V45+V14","v":825.61545351867062},{"$f":"W45+Y22+W14","v":1940.8678516010125},null," < Supply",null,null,null,null,null,0,null,{"$f":"-SUM(AH73:AJ73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"FI","0",1,"2","L"]
[null,null,null,null,"Domestic",null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"0",{"$f":"-SUM(AH75:AJ75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",8.1429083344815396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Equity   ",{"$f":"-AG76","v":-3.4645393007448955},"1",{"$f":"-SUM(AH76:AJ76)","v":3.4645393007448955},0,{"$f":"(AE45-AE44)*(V0_1-Iota1)*(E20+E21)","v":-3.4645393007448955},null,"1"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!S20","v":0.99893193058569651},{"$f":"'Econ 0'!T20","v":0.99920478219236197},{"$f":"'Econ 0'!U20","v":0.99916261722545419},{"$f":"'Econ 0'!V20","v":0.99917070668721575},null," < Factors",null,null,null,null,"Markets >",{"$f":"-AG77","v":3.4645393007448955},"2",{"$f":"-SUM(AH77:AJ77)","v":-3.4645393007448955},{"$f":"-AI76","v":3.4645393007448955},0,null,"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,"L",null,null,null,null,null,null,null,0,"L",{"$f":"-SUM(AH78:AJ78)","v":0},null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Monetary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade   ",null,null,null,null,null,null,null,null," < Transactions"]
[null,null,null,null,0,null,0,null,{"$f":"I25+DT*(T81-I$9*I25*3)","v":0.58729364109660975},{"$f":"J25+DT*(U81-J$9*J25*3)","v":-4.8732697435404404},{"$f":"K25+DT*(V81-K$9*K25*3)","v":29.606993120852017},{"$f":"L25+DT*(W81-L$9*L25*3)","v":-31.419054880005667},null,null,null,null,null,{"$f":"AE73+AE81","v":-3.7057116537594625},null,{"$f":"'Econ 0'!S38","v":1.7247420567341578},{"$f":"'Econ 0'!T38","v":-1.4681007693570365},{"$f":"'Econ 0'!U38","v":29.60156260796407},{"$f":"'Econ 0'!V38","v":-94.223584149088083},null," < eXports  ( + )",null,null,null,null,"Balance >",{"$f":"AE83-AG81","v":-3.7057116537594625},null,{"$f":"AG$49*T81","v":3.7057116537594625},{"$f":"AH$49*U81","v":-1373.9004011234574},{"$f":"AI$49*V81","v":3366.8920451212048},{"$f":"AJ$49*W81","v":-1996.6973556515072}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r","R ","0","1","2","L",null,null,null,null,null,null,null,"- NCF","PR","0",1,"2","L"]
[null,null,null,"0",0,"0",0,"0",{"$f":"I27+DT*(T83-I$9*I27*3)","v":35508.096341885284},-334.42462982095236,-825.60480572949609,-2922,"0",null,null,null,"Debt   ",{"$f":"AE75+AE83","v":0},"0",{"$f":"-T81-SUM(T84:T86)","v":106523.5078575067},{"$f":"-U45","v":-100.33233551319734},{"$f":"-V45","v":-825.61545351867062},{"$f":"-W45","v":-8766},"0"," < Output  ( - )",null,null,null,null,"Cost of Sales   ",{"$f":"AG83-AG83","v":0},"0",{"$f":"-AG81-SUM(AG84:AG86)","v":228929.36381014128},{"$f":"-AH81-SUM(AH84:AH86)","v":-93894.532912482449},{"$f":"-AI81-SUM(AI84:AI86)","v":-93905.789352933542},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-41129.041544725296},"0"]
[null,null,null,"1",{"$f":"E28+DT*(R84-Iota1*E28)","v":81457.944528756663},"1",null,"1",-13241.170689555349,165.40166146226397,162.88664481551908,320.88268647551024,"1",null,null,null,"Service >",{"$f":"AE76+AE84","v":-8528.7108516859225},"1",{"$f":"T$77*T65","v":-39723.096043605517},49.628167875538857,162.88427762704859,962.62233417039818,"1",null,null,null,null,null,"Minus Sales >",{"$f":"AH83-AG84","v":-8525.2463123851776},"1",{"$f":"-SUM(AH84:AJ84)","v":-85369.286600097272},{"$f":"AH$49*U84","v":46443.787221150211},18526.514491173424,20398.98488777364,"1"]
[null,null,null,"2",{"$f":"E29+DT*(R85-Iota1*E29)","v":88307.648036263417},"2",null,"2",-13130.595316290926,106.87381755472944,280.63818874081181,357.49538100773003,"2",null,null,null,null,{"$f":"AE77+AE85","v":-9246.3411953476389},"2",-39391.495446838198,32.066007490613423,280.64561950503258,1072.4691015797023,"2"," < Rates of",null,null,null,null,null,{"$f":"AI83-AG85","v":-9249.8057346483838},"2",{"$f":"-SUM(AH85:AJ85)","v":-84655.983618285158},30008.499057647074,31920.730548034913,22726.75401260316,"2"]
[null,null,null,"L",null,"L",{"$f":"G30+DT*(R86-Nu_1*G22+G54-3*G30/Term1)","v":-38601.637126374284},"L",-9136.9176296801015,67.02242054749982,352.47297905231267,2275.040987396766,"L",null,null,null,"Passive >",{"$f":"AE78+AE86","v":17778.75775868733},"L",{"$f":"T$77*T67","v":-27410.641109119715},{"$f":"U$77*U67","v":20.10626091640205},{"$f":"V$77*V67","v":352.48399377862535},{"$f":"-W81-SUM(W83:W85)","v":6825.1321483989877},"L","    Change",null,null,null,null,"Consumption >",{"$f":"AJ83-AG86","v":17778.75775868733},"L",{"$f":"-SUM(AH86:AJ86)","v":-58907.799303412627},{"$f":"AH$49*U86","v":18816.14703480863},{"$f":"AI$49*V86","v":40091.652268603997},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income   ",null,null,null,null,null,null,null,null,null,null,null,null,"Minus Wages   "]
[]
[null,null,null,null,null,null,{"$f":"G33+DT*3*(G25-G33)/Term1","v":0},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":0.60014625261034349},{"$f":"J33+DT*J$9*3*(J25-J33)","v":-4.8491327517808003},{"$f":"K33+DT*K$9*3*(K25-K33)","v":29.612607187170624},{"$f":"L33+DT*L$9*3*(L25-L33)","v":-31.430847245501209},null,null,null,null,null,{"$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","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$9*3*(I27-I35)","v":35508.371013783973},-334.40075044113053,-825.59321814147427,-2922,"0",null,null,null,null,{"$f":"GPE!C10","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",null,"1",-13241.317416262216,165.36606664201125,162.88945972544693,320.89174540099265,"1",null,null,null,null,{"$f":"GPE!C11","v":-8035.1537978656852},"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-13130.696994237222,106.8592687028615,280.63018488456453,357.501357487706,"2",null,null,null,null,{"$f":"GPE!C12","v":-7344.6327683615818},"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,"     at time = t  + D >",null,null,"L",{"$f":"G38+DT*3*(G30-G38)/Term1","v":-38590.281748495152},"L",-9136.9567495371466,67.024547848038864,352.46096634429239,2275.0377443568018,"L",null,null,null,null,{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},"L"]
[]
[]
[null,null,null,null,null,null,{"$f":"G41+DT*3*(G33-G41)/Term1","v":0},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":0.61308817896329793},{"$f":"J41+DT*J$9*3*(J33-J41)","v":-4.8211840080699897},{"$f":"K41+DT*K$9*3*(K33-K41)","v":29.618227336256751},{"$f":"L41+DT*L$9*3*(L33-L41)","v":-31.442904064559769},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term1","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":35508.652235386289},-334.3628585674947,-825.58067200299763,-2922,"0",null,null,null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13241.468135603598,165.31702483897658,162.89278532248011,320.90103524763276,"1",null,null,null,null,{"$f":"AE56/(R7/R28-1)","v":-8536.8011871861618},"1"]
[null,null,null,null,null,"2",null,"2",-13130.800604221073,106.83802936128983,280.62170077271236,357.50746002563017,"2",null,null,null,null,{"$f":"AE57/(R8/R29-1)","v":-9254.8216489958704},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term1","v":-38575.941509587123},"L",-9136.9965837405798,67.028988375297956,352.44795857154878,2275.0344087912963,"L",null,null,null,null,{"$f":"AE58/(R9/R30-1)","v":17792.18320290745},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*R105","v":-10281.808573503507},null,null,null,null,null,{"$f":"(R102-R22)/AJ49/(1-Y30)","v":3.9648340007635369E-2}," <","∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M45","v":-10219.742864345546}]

{"sheet":"Econ 2","index":4,"n_rows":106,"n_cols":41,"rows_kept":106,"cut":false,"hidden":false,"merged":[[24,20,24,21]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AH6:AH9)","v":-2069.2089930830075},{"$f":"-SUM(AI6:AI9)","v":-16224.936556275767},{"$f":"-SUM(AJ6:AJ9)","v":-53861.746954494483}]
[null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1","2","L",null,null,null,null,null,null,null,null,"U","0","1","2","L","t","Z",null,"Z"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0",null,1,1,0,"0",null,null,null,null,null,null,null,"0",null,794.28436643152884,5693.5037222123538,8766,"0",{"$f":"Y19+AL19","v":-633066.41561354348},null,{"$f":"Utility!E28","v":-643139.16478631005},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-T7","v":4},"1",{"$f":"-SUM(U7:W7)","v":-3},{"$f":"SIGN(AH7)","v":1},1,1,"1",{"$f":"1/(1-T7)","v":0.25},null,null,null,null,null,"Spatial Parameters,","1",null,644.28436643152895,5546.6922373869038,29682.749150520809,"1",{"$f":"AH6","v":794.28436643152884},null,{"$f":"Utility!M14","v":794.28436643152884},"1"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,{"$f":"1-T8","v":4},"2",{"$f":"-SUM(U8:W8)","v":-3},1,1,1,"2",{"$f":"1/(1-T8)","v":0.25},null,null,null,null,null,"i.e.: production and","2",null,572.48951614463044,4693.5037222123538,25626.027581030758,"2",{"$f":"AI6","v":5693.5037222123538},null,{"$f":"Utility!M30","v":5693.5037222123538},"2"]
[null,null,null,null,{"$f":"-E60","v":-9.953505377291183E-2},null,{"$f":"(1-1/NPV_2)/Term2","v":-0.11931953596743841},null,{"$f":"IState!G13","v":1},{"$f":"IState!H13","v":0.1},{"$f":"IState!I13","v":0.33333333333333331},{"$f":"IState!J13","v":1},null,"< V",null,null,null,{"$f":"W9-T9","v":1},"L",{"$f":"-SUM(U9:V9)","v":-2},1,1,-1,"L",{"$f":"1/(1-T9)","v":0.33333333333333331},null,null,null,null,null,"utility tradeoffs >","L",null,58.150744075318954,291.23687446415556,{"$f":"Zl_2","v":-10213.029777057085},"L",{"$f":"L9*L49","v":-10213.029777057085},"ZL",{"$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,"h",null,"-N ",null,null,null,null,"1/(N + 1)"]
[]
[]
[null,null,"Contra-",null,"k",null,"g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__"]
[null,null,"Accounts >",null,{"$f":"-E17-SUM(E19:E23)","v":-144979.6481942411},null,{"$f":"-G17-SUM(G19:G23)","v":120940.43914929102},null,0,0,0,0,null," < Markets",null,null,null,{"$f":"Iota2*E14+Nu_2*G14","v":0},null,{"$f":"V0_1*I14","v":0},{"$f":"J9*J14","v":0},{"$f":"K9*K14","v":0},0,null,"  < Market Pressure",null,null,null,null,null,{"$f":"SUM(AE56:AE58)","v":4410204.9725253126},"U",{"$f":"SUM(T56:T58)","v":-1658329.2001102564},{"$f":"SUM(AH7:AH9)","v":1274.9246266514783},{"$f":"SUM(AI7:AI9)","v":10531.432834063413},{"$f":"SUM(AJ7:AJ8)","v":55308.776731551567}]
[null,null,null,null,null,null,null,null,"0","1","2","L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[]
[null,null,null,null,{"$f":"E25","v":0},null,{"$f":"G25+G33+G41","v":0},null,{"$f":"I25+I33+I41","v":-1.7752018652376336},{"$f":"J25+J33+J41","v":14.542568496323478},{"$f":"K25+K33+K41","v":-88.838709107831292},{"$f":"L25+L33+L41","v":94.293481593912048},null,null,null,null,null,{"$f":"-SUM(R19:R22)","v":0},null,{"$f":"I$9*I17","v":-1.7752018652376336},{"$f":"J$9*J17","v":1.4542568496323478},{"$f":"K$9*K17","v":-29.612903035943763},{"$f":"L$9*L17","v":94.293481593912048},null,null,null,null,null,null,null,{"$f":"AE53+R17","v":-4410204.9725253126},null,{"$f":"T53+T17","v":2291419.5143251563},{"$f":"AH4+U17","v":-2067.7547362333753},{"$f":"AI4+V17","v":-16254.549459311711},{"$f":"AJ4+W17","v":-53767.453472900568}]
[null,null,null,null,null,null,null,null,"0",1,2,"L",null,null,null,null,null,"e","E","0","1","2","L",null,"Y",null,null,null,null,null,"u + e","m","0","1",2,"L",null,"l",null,"(u + e)/h"]
[null,null,null,"0",{"$f":"E27","v":0},"0",{"$f":"G27+G35+G43","v":0},"0",{"$f":"I27+I35+I43","v":102652.50407027973},-1001.5402923060078,-2224.1196373756657,-8766,"0",null,null,null,null,{"$f":"Iota2*E19+Nu_2*G19","v":0},"0",{"$f":"I$9*I19","v":102652.50407027973},-100.15402923060078,-741.37321245855514,-8766,"0",{"$f":"T45","v":-102654.14437099305},null,{"$f":"-GPE!E10","v":-104588.82611424987},null,null,null,{"$f":"AE55+R19","v":0},"0",{"$f":"AL19","v":-530412.27124255046},{"$f":"AL20","v":694.04464933548115},{"$f":"AL21","v":4952.0109304424859},{"$f":"AJ6+W19","v":0},"0",{"$f":"-U49*AL20-V49*AL21-W49*AL22","v":-530412.27124255046},null,null,"0"]
[null,null,"Monetary > ","1",{"$f":"E28","v":76679.458223232694},"1",null,"1",-39692.418191279765,495.66799047415071,488.00724546907293,961.60962028730864,"1","< Physical",null,null,null,{"$f":"Iota2*E20+Nu_2*G20","v":-7632.293997527212},"1",-39692.418191279765,49.566799047415074,162.6690818230243,961.60962028730864,"1",{"$f":"AL7-AL20","v":100.23971709604768},"  < Production",null,null,null,null,{"$f":"AE56+R20","v":2326935.9462792468},"1",{"$f":"T56+T20","v":-906708.28495866898},{"$f":"AH7+U20","v":693.85116547894404},5709.3613192099283,{"$f":"AJ7+W20","v":30644.358770808118},"1",{"$f":"AL7*Y28","v":694.04464933548115},null,{"$f":"AE20/R7","v":581733.98656981171},"1"]
[null,null,"Stocks ","2",{"$f":"E29","v":68300.189971008396},"2",null,"2",-35715.737902713576,292.28756608059945,772.37818895596342,948.22856490421441,"2","Stocks",null,"Dividends >",null,{"$f":"Iota2*E21+Nu_2*G21","v":-6798.2630814644144},"2",-35715.737902713576,29.228756608059946,257.45939631865446,948.22856490421441,"2",{"$f":"AL8-AL21","v":741.49279176986784},null,null,null,"U + E",">",{"$f":"AE57+R21","v":2017885.1932980907},"2",{"$f":"T57+T21","v":-786283.22237950691},601.71827275269038,4950.9631185310081,{"$f":"AJ8+W21","v":26574.256145934971},"2",{"$f":"AL8*Y29","v":4952.0109304424859},null,{"$f":"AE21/R8","v":504471.29832452268},"2"]
[null,null,null,"L",null,"L",{"$f":"G30+G38+G46","v":-120940.43914929102},"L",-27242.572774421173,199.04216725493441,1052.5729120584606,6761.8683332145647,"L",null,null,null,null,{"$f":"Iota2*E22+Nu_2*G22","v":14430.557078991627},"L",-27242.572774421173,19.904216725493441,350.85763735282018,6761.8683332145647,"L",{"$f":"AL9-AL22","v":-6761.935940782304}," <","YL = - Leisure",null,null,null,{"$f":"AE58+R22","v":65383.832947974894},"L",{"$f":"T58+T22","v":-67988.421640494998},78.054960800812395,642.09451181697568,{"$f":"AL22","v":-3451.0938362747811},"L",{"$f":"AL9*Y30","v":-3451.0938362747811},null,{"$f":"AE22/R9","v":65383.832947974894},"L"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!M41","v":-6766}]
[]
[null,null,null,null,0,null,0,null,-0.57904800090340458,4.8730924851363406,-29.607269430991657,31.419274910318475,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,"L",null,null,null,null,null,"w","W","0","1","2","L",null,"l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,"z = pl",null,"q = P0Q"]
[null,null,null,"0",0,"0",0,"0",34217.778433663392,-334.01535456328099,-741.43543023725306,-2922,"0",null,null,null,null,null,"0",{"$f":"-Y19/AL19","v":-0.19353651854719378},{"$f":"-Y20/AH19","v":-0.14442834072998478},{"$f":"-Y21/AI19","v":-0.1497356936778029},null,"0",{"$f":"AL19/AL6","v":0.83784616931304978},null,null,null,null,null,null,"0",null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",76679.458223232694,"1",null,"1",-13230.916705895079,165.30010887400735,162.68263321572894,320.53614380190623,"1",null,null,"    E    ",">",{"$f":"U27-T28","v":-1.3119815200427543E-2},"1",{"$f":"-SUM(U28:W28)","v":-0.13130852552955724},{"$f":"U20/AH20","v":7.1437220997100495E-2},2.8491642537266278E-2,3.1379661995190454E-2,"1",{"$f":"(1-U28)*(1-V28)*(1-W28)","v":0.87379870316925234},null,null,null,null,null,{"$f":"R20/R28","v":581737.91939374991},"1",{"$f":"T20/T28","v":302283.63338331063},null,null,null,"1",{"$f":"(AL44*AL7*AL56)^Y7","v":581729.11052925349},null,{"$f":"P0_2*AG28","v":581792.96367420536},"1"]
[null,null,null,"2",68300.189971008396,"2",null,"2",-11905.358599855021,97.47580347335969,257.48029114953061,316.07703336725177,"2",null,null,"    U + E ",null,{"$f":"V27-T29","v":-1.3476103766989017E-2},"2",{"$f":"-SUM(U29:W29)","v":-0.13625958991081388},4.8575484461102832E-2,5.2001881281443438E-2,3.5682224168267593E-2,"2",{"$f":"(1-U29)*(1-V29)*(1-W29)","v":0.86976511688627789},null,null,null,null,null,{"$f":"R21/R29","v":504467.99750217114},"2",{"$f":"T21/T29","v":262115.40726117429},null,null,null,"2",{"$f":"(AL45*AL8*AL57)^Y8","v":504467.32364100602},null,{"$f":"P0_2*AG29","v":504482.81935852044},"2"]
[null,null,null,"L",null,"L",-40327.948836970143,"L",-9080.9240799123945,66.366349730777927,350.87977530298559,2253.9675479205234,"L",null,null,null,null,{"$f":"W30-T30","v":0.22072534702412794},"L",{"$f":"-SUM(U30:V30)","v":-0.80142936560304479},{"$f":"U22/AH22","v":0.25500258434933809},{"$f":"V22/AI22","v":0.54642678125370669},{"$f":"(AJ6+Y22)/AJ22","v":-0.58070401857891685},"L",{"$f":"(1-U30)*(1-V30)","v":0.33791087577434087},null,null,null,null,null,{"$f":"R22/R30","v":65377.888283098699},"L",{"$f":"T22/T30","v":33992.481363497558},null,null,null,"L",{"$f":"(AL46*AL9*AL58)^Y9","v":65455.673111674936},null,{"$f":"P0_2*AG30","v":65423.940600951239},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y) /l"]
[]
[null,null,null,null,null,null,0,null,-0.59170550703331815,4.8488480589101233,-29.612900946560963,31.431072352691963,null,null,null,null,null,{"$f":"R35-T33","v":-2291588.6439414374},null,{"$f":"-SUM(U33:W33)","v":2291588.6439414374},{"$f":"-SUM(U35:U38)","v":-900675.15539129311},{"$f":"-SUM(V35:V38)","v":-860506.92926915677},{"$f":"-SUM(W35:W38)","v":-530406.55928098736},null,null,null,null,null,null,null,{"$f":"AE35-AG33","v":-4410201.5558667835},null,{"$f":"-SUM(AH33:AJ33)","v":4410201.5558667835},{"$f":"-SUM(AH35:AH38)","v":-1733321.7245727698},{"$f":"-SUM(AI35:AI38)","v":-1656051.8026811909},{"$f":"-SUM(AJ35:AJ38)","v":-1020828.0286128224},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,"L",null,null,null,null,null,"hQ","HQ","0","1","2","L",null,null,null,null,null,null,null,"hb","Hb","0","1","2","L",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",0,"0",34217.503541479549,-333.861284788543,-741.37443538754655,-2922,"0",null,null,null,null,{"$f":"T35-T35","v":0},"0",{"$f":"-T33-SUM(T36:T38)","v":-530406.5592809876},{"$f":"U6*AG28","v":302283.63338331063},{"$f":"V6*AG29","v":262115.40726117429},{"$f":"W6*AG30","v":0},"0",null,null,null,null,null,null,{"$f":"AG35-AG35","v":0},"0",{"$f":"-AG33-SUM(AG36:AG38)","v":-1020828.0286128232},{"$f":"U6*AE28","v":581737.91939374991},{"$f":"V6*AE29","v":504467.99750217114},{"$f":"W6*AE30","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13230.806872230707,165.23093847910141,162.66933646430107,320.5365353460752,"1",null,null,null,null,{"$f":"R7*$AG28","v":1209134.5335332425},"1",{"$f":"T7*$AG28","v":-906850.9001499319},302283.63338331063,302283.63338331063,302283.63338331063,"1",null,null,null,null,null,null,{"$f":"R7*$AE28","v":2326951.6775749996},"1",{"$f":"T7*$AE28","v":-1745213.7581812497},581737.91939374991,581737.91939374991,581737.91939374991,"1",null,null,{"$f":"(AG56+AG84)/T7","v":581708.39780295489},"1"]
[null,null,"System State   ",null,null,"2",null,"2",-11905.246879708529,97.432036497187326,257.45985630333007,316.07619589627382,"2",null,null,null,null,{"$f":"R8*$AG29","v":1048461.6290446972},"2",-786346.22178352287,262115.40726117429,262115.40726117429,262115.40726117429,"2",null,null,null,null,null,null,{"$f":"R8*$AE29","v":2017871.9900086846},"2",-1513403.9925065134,504467.99750217114,504467.99750217114,504467.99750217114,"2",null,null,{"$f":"(AG57+AG85)/T8","v":504448.50888842746},"2"]
[null,null,"     at time = t >",null,null,"L",-40314.060668572216,"L",-9080.8580840332816,66.349461753344173,350.85814356647637,2253.9561964049594,"L",null,null,null,null,{"$f":"R9*$AG30","v":33992.481363497558},"L",-67984.962726995116,33992.481363497558,33992.481363497558,-33992.481363497558,"L",null,null,null,null,null,null,{"$f":"R9*$AE30","v":65377.888283098699},"L",-130755.7765661974,65377.888283098699,65377.888283098699,-65377.888283098699,"L",null,null,{"$f":"(AG58+AG86)/T9","v":65434.048449827125},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__",null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,null,0,null,-0.60444835730091062,4.8206279522770128,-29.618538730278676,31.443134330901618,null,null,null,null,null,{"$f":"SUM(R36:R38)","v":2291588.6439414374},"Q",{"$f":"SUM(T36:T38)","v":-1761182.0846604498},{"$f":"SUM(U36:U38)","v":598391.52200798248},{"$f":"SUM(V36:V38)","v":598391.52200798248},{"$f":"SUM(W36:W37)","v":564399.04064448492},null,null,null,null,null,null,"S/D Schedules >",{"$f":"AE33/AE17","v":0.99999922528350715},null,{"$f":"AG33/AG17","v":1.9246591592223685},{"$f":"AH33/AH17","v":838.26272729530342},{"$f":"AI33/AI17","v":101.88235649512217},{"$f":"AJ33/AJ17","v":18.98598432092998},null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,null,null,"C",0,1,2,"L",null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"    c     Hb/m","0","1",2,"L",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"0",0,"0",34217.222095136778,-333.66365295418387,-741.30977175086616,-2922,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AG35/AG19","v":1.924593535932754},838.1851512733939,101.87134168080168,null,"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13230.694613153981,165.13694312104195,162.65527578904292,320.53694113932715,"1",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,{"$f":"AE36/AE20","v":1.0000067605194625},"1",1.9247797633842101,838.4188833814153,101.89194322601601,{"$f":"AJ36/AJ20","v":18.983523974008381},"1",{"$f":"AH49","v":838.3121200072087},null,{"$f":"(AL44*AL7*AL56)^Y7","v":581729.11052925349},"1"]
[null,null,null,null,null,"2",null,"2",-11905.132423150022,97.379726110052445,257.43804150310285,316.07533564068871,"2",null,null,null,null,{"$f":"-R83","v":0},"Yt",{"$f":"-T83","v":-102654.14437099305},{"$f":"Y20","v":100.23971709604768},{"$f":"Y21","v":741.49279176986784},{"$f":"AJ6","v":8766},null," < Output",null,null,null,null,"Values of > ",{"$f":"AE37/AE21","v":0.99999345686788821},"2",1.9247568171765654,838.37905602296769,101.89290152738019,{"$f":"AJ37/AJ21","v":18.983334650341245},"2",{"$f":"AI49","v":101.88750215506856},null,{"$f":"(AL45*AL8*AL57)^Y8","v":504467.32364100602},"2"]
[null,null,null,null,null,"L",-40298.429643748663,"L",-9080.7906104754984,66.326355770812313,350.83499318899874,2253.9445888890828,"L",null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,"Marginal Product   ",{"$f":"AE38/AE22","v":0.99990908050800686},"L",1.9232065315120825,837.58786901367898,101.81972759445448,{"$f":"AJ38/AJ22","v":18.944106241303956},"L",{"$f":"-AJ49","v":-18.982743677369708},null,{"$f":"(AL46*AL9*AL58)^Y9","v":65455.673111674936},"L"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE48/AG48","v":0.5},null,{"$f":"GPE!E18/GPE!$E18","v":1},{"$f":"GPE!F18/GPE!$E18","v":441.93345888261155},{"$f":"GPE!G18/GPE!$E18","v":53.860640301318277},{"$f":"GPE!H18/GPE!$E18","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!E18","v":2},{"$f":"GPE!F18","v":883.86691776522309},{"$f":"GPE!G18","v":107.72128060263655},{"$f":"GPE!H18","v":20}]
[null,null,null,null,null,null,{"$f":"3*G41/Term2","v":0},null,null,null,null,-10213.029777057085,null,null,null,null,"Currency > ",{"$f":"R33/AE33","v":0.5196108646991412},"Y ",{"$f":"'Econ 0'!H19","v":1.0000148355280336},{"$f":"'Econ 0'!I19","v":435.56393660159387},{"$f":"'Econ 0'!J19","v":52.937945748396707},{"$f":"'Econ 0'!K19","v":9.8629118752846701},null," < Values",null,null,null,null,"Prices > ",{"$f":"P0_2*R49","v":1.0000738099746569},"P",{"$f":"AG33/(T53+T17)","v":1.9246591592223685},{"$f":"P0_2*U49","v":838.3121200072087},{"$f":"P0_2*V49","v":101.88750215506856},{"$f":"P0_2*W49","v":18.982743677369708}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"G/$",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",null,"1"]
[null,null,null,null,"Maturing > ","2",null,"2",null,null,null,null,null,null,null,null,null,{"$f":"R55-T53","v":-2291421.2895270213},null,{"$f":"-SUM(U53:W53)","v":2291421.2895270213},{"$f":"U$49*AH4","v":-901272.81467865501},{"$f":"V$49*AI4","v":-858914.81118730502},{"$f":"W$49*AJ4","v":-531233.66366106155},null,null,null,null,null,null,null,{"$f":"AE55-AG53","v":-4410204.9725253126},null,{"$f":"-SUM(AH53:AJ53)","v":4410204.9725253126},{"$f":"AH$49*AH4","v":-1734642.9777293976},{"$f":"AI$49*AI4","v":-1653118.2583433979},{"$f":"AJ$49*AJ4","v":-1022443.7364525173},null,"   "]
[null,null,null,null,"Principal","L",{"$f":"3*G46/Term2","v":-25954.311025451516},"L",null,null,null,null,null,null,null,null,null,"¡","YU","0","1","2","L",null,null,null,null,null,null,null,"u","PU","0","1",2,"L",null,"PU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T55-T55","v":0},"0",{"$f":"-T53-SUM(T56:T58)","v":-633092.08941676491},{"$f":"U$49*AH6","v":345961.62542401958},301402.39116477233,86458.285498745419,"0",null,null,null,null,null,null,{"$f":"AG55-AG55","v":0},"0",{"$f":"-AG53-SUM(AG56:AG58)","v":-1218486.4885272039},{"$f":"AH$49*AH6","v":665858.21111179749},580096.87276680209,166402.73107582287,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U55-T56","v":1212977.4921914088},"1",{"$f":"-SUM(U56:W56)","v":-867015.86676738923},280627.03493378055,293630.49274584104,292758.33908776764,"1","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AH55-AG56","v":2334568.2402767739},"1",{"$f":"-SUM(AH56:AJ56)","v":-1668710.0291649764},540111.39311071637,565138.61729026027,563460.01876399992,"1",{"$f":"AH56*AI56*AJ56","v":1.7198929983161693E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V55-T57","v":1051969.8756415658},"2",{"$f":"-SUM(U57:W57)","v":-750567.48447679332},249355.78731509697,248464.44541637559,252747.25174532074,"2","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AI55-AG57","v":2024683.4563795552},"2",{"$f":"-SUM(AH57:AJ57)","v":-1444586.5836127531},479924.8999611063,478209.37061173352,486452.31303991337,"2",{"$f":"AH57*AI57*AJ57","v":1.1164303591095371E+17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W55+W58-T58","v":26473.921694046978},"L",{"$f":"-SUM(U58:V58)","v":-40745.848866073822},25328.367005757736,15417.481860316089,-100730.21267077226,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AJ55+AJ58-AG58","v":50953.27586898327},"L",{"$f":"-SUM(AH58:AI58)","v":-78421.87122037934},48748.473545777262,29673.397674602082,-193871.32642721894,"L",{"$f":"AH58*AI58","v":1446532841.553668}]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,{"$f":"-I63/I60-V0_2","v":9.953505377291183E-2}," <","Interest",null,{"$f":"-I20-I21","v":75408.156093993341},"   < Asset Valuations, a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,-0.1,null,"Rate",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE62/AE$49-AE53","v":289.05851445160806},null,{"$f":"AG62/AG$49-T53","v":18.931802665349096},{"$f":"AH62/AH$49-AH4","v":1.505119499166085},{"$f":"AI62/AI$49-AI4","v":-29.455747918669658},{"$f":"AJ62/AJ$49-AJ4","v":89.711762581653602},null,null,null,null,null,null,null,{"$f":"AE64-AG62","v":-4410241.4097927129},null,{"$f":"-SUM(AH62:AJ62)","v":4410241.4097927129},{"$f":"-SUM(AH64:AH67)","v":-1733381.2178111877},{"$f":"-SUM(AI64:AI67)","v":-1656119.4309229404},{"$f":"-SUM(AJ64:AJ67)","v":-1020740.7610585847}]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J63:K63)","v":-82913.910965725096},{"$f":"U49*U73","v":43660.805782184616},{"$f":"V49*V73","v":39253.10518354048},null,null,null,null,null,null,"-f","Q","0","1","2","L",null,null,null,null,null,null,null,"hz","Hz","0","1",2,"L"]
[null,null,null,null,null,null,null,null,0,1,2,null,null,null,null,null,null,{"$f":"AE64/AE$49-AE55","v":0},"0",{"$f":"AG64/AG$49-T55","v":102743.24496422266},{"$f":"AH64/AH$49-AH6","v":-100.35534328409881},-742.28484874122205,-8766,"0",null,null,null,null,null,null,{"$f":"AG64-AG64","v":0},"0",{"$f":"-AG62-SUM(AG65:AG67)","v":-1020740.7610585848},{"$f":"U6*$AL28","v":581729.11052925349},{"$f":"V6*$AL29","v":504467.32364100602},{"$f":"W6*$AL30","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE65/AE$49-AE56","v":-7823.5351274800487},"1",{"$f":"AG65/AG$49-T56","v":-39735.504365190398},49.644656715901078,162.83148460881148,962.40522844087172,"1","    Optimal",null,null,null,null,null,{"$f":"R7*$AL28","v":2326916.442117014},"1",{"$f":"T7*$AL28","v":-1745187.3315877605},581729.11052925349,581729.11052925349,581729.11052925349,"1"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,{"$f":"AE66/AE$49-AE57","v":-6963.0897046600003},"2",{"$f":"AG66/AG$49-T57","v":-35754.583859964507},29.275997679347256,257.71515125877795,949.02037910195577,"2"," < Rates of",null,null,null,null,null,{"$f":"R8*$AL29","v":2017869.2945640241},"2",-1513401.9709230182,504467.32364100602,504467.32364100602,504467.32364100602,"2"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1+E60)*(1+E60)^Term2-E60*Kappa2/Gamma2","v":0.26694479267793886},null,{"$f":"1/(1-E60*Term2*Kappa2/Gamma2)","v":0.64275989959153512},"1+iTk/g ",null,null,null,null,null,null,null,{"$f":"AE67/AE$49-AE58","v":14497.566317688594},"L",{"$f":"AG67/AG$49-T58","v":-27272.088541733363},19.929569389685085,351.19396079230319,6764.8626298755125,"L","    Change",null,null,null,null,null,{"$f":"R9*$AL30","v":65455.673111674936},"L",-130911.34622334987,65455.673111674936,65455.673111674936,-65455.673111674936,"L"]
[null,null,null,null,"  Term",null,null,null,0.51315811823070645]
[null,null,null,null,"  Calculation",null,{"$f":"Term2-(1/I69-1/NPV_2)/G67","v":4.6579929204848911},null,{"$f":"1/(1+E60)^Term2","v":0.64275865916664798},"       1      ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,"NPV","(1 - i)T",null,null,null,null,null,null,null,{"$f":"SUM(R65:R67)","v":-289.05851445145527},"D",{"$f":"SUM(T65:T67)","v":-102762.17676688827},{"$f":"SUM(U65:U67)","v":98.850223784933419},{"$f":"SUM(V65:V67)","v":771.74059665989262},{"$f":"SUM(W65:W66)","v":1911.4256075428275},null," < Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Domestic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R45+R14","v":0},"S",{"$f":"T45+T14","v":-102654.14437099305},{"$f":"U45+U14","v":100.23971709604768},{"$f":"V45+V14","v":741.49279176986784},{"$f":"W45+Y22+W14","v":2004.064059217696},null," < Supply",null,null,null,null,null,0,null,{"$f":"-SUM(AH73:AJ73)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,"L",null,null,null,null,null,null,null,null,"FI","0",1,"2","L"]
[null,null,null,null,"Domestic",null," T ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"0",{"$f":"-SUM(AH75:AJ75)","v":0},0,0,0,"0"]
[null,null,null,null,"Investment"," >",4.6580041678892083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Equity   ",{"$f":"-AG76","v":-2.1207378283362019},"1",{"$f":"-SUM(AH76:AJ76)","v":2.1207378283362019},0,{"$f":"(AE45-AE44)*(V0_2-Iota2)*(E20+E21)","v":-2.1207378283362019},null,"1"]
[null,null,null,null,"Term",null,{"$f":"ITerm","v":7},null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"'Econ 0'!S20","v":0.99893193058569651},{"$f":"'Econ 0'!T20","v":0.99920478219236197},{"$f":"'Econ 0'!U20","v":0.99916261722545419},{"$f":"'Econ 0'!V20","v":0.99917070668721575},null," < Factors",null,null,null,null,"Markets >",{"$f":"-AG77","v":2.1207378283362019},"2",{"$f":"-SUM(AH77:AJ77)","v":-2.1207378283362019},{"$f":"-AI76","v":2.1207378283362019},0,null,"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,"L",null,null,null,null,null,null,null,0,"L",{"$f":"-SUM(AH78:AJ78)","v":0},null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Monetary"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade   ",null,null,null,null,null,null,null,null," < Transactions"]
[null,null,null,null,0,null,0,null,{"$f":"I25+DT*(T81-I$9*I25*3)","v":-0.57892398144372925},{"$f":"J25+DT*(U81-J$9*J25*3)","v":4.8731542153745018},{"$f":"K25+DT*(V81-K$9*K25*3)","v":-29.607212362761381},{"$f":"L25+DT*(W81-L$9*L25*3)","v":31.418932504499804},null,null,null,null,null,{"$f":"AE73+AE81","v":3.3195405968058336},null,{"$f":"'Econ 0'!S37","v":-1.7247420567426843},{"$f":"'Econ 0'!T37","v":1.4681007693570507},{"$f":"'Econ 0'!U37","v":-29.60156260796407},{"$f":"'Econ 0'!V37","v":94.22358414908831},null," < eXports  ( + )",null,null,null,null,"Balance >",{"$f":"AE83-AG81","v":3.3195405968058336},null,{"$f":"P0_2*T81","v":-3.3195405968058336},{"$f":"AH$49*U81","v":1230.7266683439234},{"$f":"AI$49*V81","v":-3016.0292740123359},{"$f":"AJ$49*W81","v":1788.6221462652188}]
[null,null,null,null,null,null,null,"A","0","1","2","L",null,null,null,null,null,"r","R ","0","1","2","L",null,null,null,null,null,null,null,"NCF","PR","0",1,"2","L"]
[null,null,null,"0",{"$f":"E27+DT*(R83-Iota2*E27)","v":0},"0",{"$f":"G27+DT*(R83-Nu_2*G19+G51-3*G27/Term2)","v":0},"0",{"$f":"I27+DT*(T83-I$9*I27*3)","v":34217.786524363422},-334.01570567055165,-741.43600385257923,-2922,"0",null,null,null,"Debt   ",{"$f":"AE75+AE83","v":0},"0",{"$f":"-T81-SUM(T84:T86)","v":102654.14437099305},{"$f":"-Y20","v":-100.23971709604768},{"$f":"-Y21","v":-741.49279176986784},{"$f":"-AJ6","v":-8766},"0"," < Output  ( - )",null,null,null,null,"Cost of Sales   ",{"$f":"AG83-AG83","v":0},"0",{"$f":"-SUM(AH83:AJ83)","v":197623.65251628938},{"$f":"-AH81-SUM(AH84:AH86)","v":-84032.169747710577},{"$f":"-AI81-SUM(AI84:AI86)","v":-75548.848419420217},{"$f":"-AJ81-SUM(AJ84:AJ86)","v":-38042.634349158587},"0"]
[null,null,null,"1",{"$f":"E28+DT*(R84-Iota2*E28)","v":76679.589900791456},"1",null,"1",-13230.919845601387,165.30026033139359,162.68275820685611,320.53613061005643,"1",null,null,null,"Service >",{"$f":"AE76+AE84","v":-7619.126241650556},"1",{"$f":"T$77*T65","v":-39693.064088316016},49.605178400826517,162.69513232844633,961.60711222073712,"1",null,null,null,null,null,"Minus Sales >",{"$f":"AH83-AG84","v":-7617.0055038222199},"1",{"$f":"-SUM(AH84:AJ84)","v":-76415.164243888357},{"$f":"AH$49*U84","v":41584.622268532679},16576.600645733739,18253.941329621939,"1"]
[null,null,null,"2",{"$f":"E29+DT*(R85-Iota2*E29)","v":68300.294755532421},"2",null,"2",-11905.361796684596,97.475903231786177,257.48048168833907,316.07705599471291,"2",null,null,null,null,{"$f":"AE77+AE85","v":-6787.7846290625675},"2",-35716.39548252253,29.25271688465627,257.4993450303744,948.23336284787058,"2"," < Rates of",null,null,null,null,null,{"$f":"AI83-AG85","v":-6789.9053668909037},"2",{"$f":"-SUM(AH85:AJ85)","v":-68758.943052529314},24522.907107546867,26235.965071711016,18000.07087327143,"2"]
[null,null,null,"L",null,"L",{"$f":"G30+DT*(R86-Nu_2*G22+G54-3*G30/Term2)","v":-40328.028375308131},"L",-9080.9259580960006,66.366387891997675,350.87997632014583,2253.9678808907306,"L",null,null,null,"Passive >",{"$f":"AE78+AE86","v":14403.591330116324},"L",{"$f":"T$77*T67","v":-27242.96005809776},{"$f":"U$77*U67","v":19.91372104120785},{"$f":"V$77*V67","v":350.89987701901117},{"$f":"-W81-SUM(W83:W85)","v":6761.935940782304},"L","    Change",null,null,null,null,"Consumption >",{"$f":"AJ83-AG86","v":14403.591330116324},"L",{"$f":"-SUM(AH86:AJ86)","v":-52446.22567927491},{"$f":"AH$49*U86","v":16693.913703287111},{"$f":"AI$49*V86","v":35752.311975987795},0,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income   ",null,null,null,null,null,null,null,null,null,null,null,null,"Minus Wages   ",null,null,"- s"]
[]
[null,null,null,null,null,null,{"$f":"G33+DT*3*(G25-G33)/Term2","v":0},null,{"$f":"I33+DT*I$9*3*(I25-I33)","v":-0.59132578184942075},{"$f":"J33+DT*J$9*3*(J25-J33)","v":4.8489207921888022},{"$f":"K33+DT*K$9*3*(K25-K33)","v":-29.61284463140527},{"$f":"L33+DT*L$9*3*(L25-L33)","v":31.430718429420757},null,null,null,null,null,{"$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","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$9*3*(I27-I35)","v":34217.511788245065},-333.86174699786721,-741.37504533604363,-2922,"0",null,null,null,null,{"$f":"GPE!C10","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",null,"1",-13230.810167240637,165.23114599028614,162.66946943181534,320.53652359975013,"1",null,null,null,null,{"$f":"GPE!C11","v":-8035.1537978656852},"1",{"$f":"GPE!E11","v":-40175.768989328317},{"$f":"GPE!F11","v":50},{"$f":"GPE!G11","v":150},{"$f":"GPE!H11","v":1000},"1"]
[null,null,null,null,null,"2",null,"2",-11905.250231312924,97.432167798115842,257.46006065179205,316.07622102040318,"2",null,null,null,null,{"$f":"GPE!C12","v":-7344.6327683615818},"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",{"$f":"G38+DT*3*(G30-G38)/Term2","v":-40314.150115690965},"L",-9080.8600639096549,66.349512417276472,350.85835988384144,2253.9565369504262,"L",null,null,null,null,{"$f":"GPE!C13","v":15379.78656622726},"L",{"$f":"GPE!E13","v":-27689.89328311363},{"$f":"GPE!F13","v":20},{"$f":"GPE!G13","v":350},{"$f":"GPE!H13","v":6766},"L"]
[null,null,"System State   "]
[null,null,"     at time = t  + D >"]
[null,null,null,null,null,null,{"$f":"G41+DT*3*(G33-G41)/Term2","v":0},null,{"$f":"I41+DT*I$9*3*(I33-I41)","v":-0.60406607179288285},{"$f":"J41+DT*J$9*3*(J33-J41)","v":4.8207126125969122},{"$f":"K41+DT*K$9*3*(K33-K41)","v":-29.6184823524415},{"$f":"L41+DT*L$9*3*(L33-L41)","v":31.44277247155533},null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1","2","L",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",{"$f":"G43+DT*3*(G35-G43)/Term2","v":0},"0",{"$f":"I43+DT*I$9*3*(I35-I43)","v":34217.230538527059},-333.66424584968695,-741.31041838723297,-2922,"0",null,null,null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-13230.697980926283,165.13722510711614,162.6554163957955,320.53692896552957,"1",null,null,null,null,{"$f":"AE56/(R7/R28-1)","v":-7632.24256828945},"1"]
[null,null,null,null,null,"2",null,"2",-11905.135856846777,97.379883041213844,257.43825965110511,316.07536144835626,"2",null,null,null,null,{"$f":"AE57/(R8/R29-1)","v":-6798.3074143303656},"2"]
[null,null,null,null,null,"L",{"$f":"G46+DT*3*(G38-G46)/Term2","v":-40298.530315780677},"L",-9080.7926346822314,66.326425088759905,350.83522469277352,2253.9449371145593,"L",null,null,null,null,{"$f":"AE58/(R9/R30-1)","v":14432.24087329025},"L"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L49+DT*R105","v":-10213.028437338453},null,null,null,null,null,{"$f":"(R102-R22)/AJ49/(1-Y30)","v":0.13397186313193868}," <","∂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'!V45","v":825.61545351867062},{"$f":"'Econ 1'!V70","v":796.68101787188004},{"$f":"'Econ 2'!V45","v":741.49279176986784},{"$f":"'Econ 2'!V70","v":771.74059665989262},{"$f":"-Iota1","v":0.10480122962177729},{"$f":"-Iota2","v":9.953505377291183E-2},{"$f":"'Econ 1'!R49","v":0.46538188682346621},{"$f":"'Econ 2'!R49","v":0.5196108646991412},{"$f":"-Utility!H31","v":10219.742864345546},{"$f":"-Zl_1","v":10281.808969986907},{"$f":"-Zl_2","v":10213.029777057085},{"$f":"GPE!H13","v":6766},{"$f":"'Econ 1'!W22","v":6825.1128483201037},{"$f":"'Econ 2'!W22","v":6761.8683332145647},{"$f":"'Econ 1'!AI43","v":113.73561608647982},{"$f":"'Econ 1'!AI44","v":113.74052089428274},{"$f":"'Econ 1'!AI45","v":113.74135254921343},{"$f":"'Econ 1'!AI46","v":113.73852479922616},{"$f":"'Econ 1'!AI49","v":113.74034843063889},{"$f":"GPE!G$18","v":107.72128060263655},{"$f":"-'Econ 1'!AE81","v":3.7057116537594625},{"$f":"-'Econ 1'!R70","v":-680.36864918089123},{"$f":"-'Econ 2'!AE81","v":-3.3195405968058336},{"$f":"-'Econ 2'!R70","v":289.05851445145527}]
[]
["BOX:",null,"year","S1","D1","S2","D2","i E1","i E2","1/P01","1/P02","-ZL","-ZL1","-ZL2","-YL","-YL1","-YL2","MC2","VMP1","VMP2","VMPL","P","P*","r E1","-f E1","r E2","-f E2"]
[0,null,0,764.02865655977803,846.40828338125812,750,754.45863237744254,0.10949326943421056,9.9673589330993906E-2,0.45664907311989877,0.50163739798674867,10219.742864345546,10219.742864345546,10219.742864345546,6766,6766,6766,115.7818666180473,117.9475520082287,117.94755200822678,117.94755200822696,117.61196655231069,107.72128060263655,14258.171471497199,-42148.986178045932,-13011.439435120561,1054.1448747270915]
[{"$f":"1+A8","v":1},null,1.0099993944168091,812.47799260828288,820.71062757588959,736.2289054035864,771.66830936410997,8.0869899794306033E-2,0.12252868841128151,0.63787295894142448,0.40185163553567771,10219.742864345546,10266.294298488408,10221.390671972445,6766,6767.6677803968596,6752.9650537452835,85.604337125537199,86.10016473676427,86.084553762709376,89.343128665880201,85.842766447100374,107.72128060263655,2612.6827617970616,62704.160915900356,-3993.7641195430283,-108598.64310881805]
[2,null,2.0199985504150391,818.31197003247325,811.80771334157134,736.30844380413782,770.53487931372081,9.0142255058536236E-2,0.11454703368660812,0.56391334442435992,0.43575052665540853,10219.742864345546,10299.559300644876,10233.281494730221,6766,6791.6175317030975,6741.5022076893893,95.90264804922748,95.77310520446575,96.170654516289758,96.517010635370653,95.806279120373233,107.72128060263655,1800.1837582353041,43651.343897660998,-2274.6442171401559,-64311.796196836658]
[3,null,3.0299975872039795,820.61538179576291,807.03052154918612,736.84519295985592,770.70900609712214,9.6443092694249222E-2,0.10863873639076105,0.52106607837957775,0.46509493327390572,10219.742864345546,10302.643441751432,10242.394071041121,6766,6812.9876981134248,6743.000772646853,102.98109309575992,102.84655106479011,103.13095880083942,102.25751332456269,102.88912717813797,107.72128060263655,1321.4620393101006,25751.677047856836,-1460.2135474743927,-35623.492261183637]
[4,null,4.0399975776672363,821.98841431869369,803.83666166722355,737.40181247791952,771.26442551004732,9.9510399943541161E-2,0.1054562966381416,0.50166127127701687,0.48309509754385682,10219.742864345546,10296.095437308657,10243.834084018512,6766,6822.1900993806121,6748.6143273767975,106.55613256067925,106.4417179918967,106.6403128509519,105.74256496538487,106.48390633974985,107.72128060263655,853.37520955559353,16114.963901169584,-878.57282771140569,-21826.378220929779,null,null,null,"b2","Z2","b1-2-L","U1-2-L"]
[5,null,5.050020694732666,822.86865930254044,801.91186461894802,738.06342895217585,771.62134729120135,0.10123348534934817,0.10356621059109816,0.49083340193554709,0.4946524770368283,10219.742864345546,10290.069873251909,10240.711673323698,6766,6824.1105482086859,6753.2546874479467,108.64754780783539,108.55649993129566,108.69922454648166,108.13169677848923,108.59717621255396,107.72128060263655,550.7085075800768,10541.032269286763,-543.3639737851845,-14250.098740761008,null,null,null,{"$f":"'Econ 1'!AE29","v":565764.6910451185},{"$f":"'Econ 1'!AL8","v":5800},{"$f":"'Econ 1'!AE28+'Econ 1'!AE29+'Econ 1'!AE30","v":1288388.7013562166},{"$f":"'Econ 1'!AI7+'Econ 1'!AI8+'Econ 1'!AI9","v":10531.432834063413}]
[6,null,6.0600438117980957,823.47963412988429,800.76888768953359,738.6535951049882,771.78113658832797,0.10229373664146779,0.10239572200795077,0.48402981940122913,0.50215633520960035,10219.742864345546,10286.63420993824,10236.115253298594,6766,6823.712972278604,6756.0831465872434,109.99142029488439,109.92333290824955,110.02741401211372,109.73709939590593,109.95930379931805,107.72128060263655,379.53840019620117,7083.9392432971508,-364.41348043069064,-9775.9127016277926,null,null,null,"INITIAL","INITIAL"]
[7,null,7.0700669288635254,823.92560158738524,800.02828976174271,739.09346196480419,771.83688190269152,0.10299763260583128,0.10163177096313358,0.47939780342071636,0.50717384127446219,10219.742864345546,10284.978600289951,10231.675647008931,6766,6823.2152715626944,6757.5583624247429,110.92096045099909,110.87373235723753,110.94918737046035,110.81047566542787,110.9026759612007,107.72128060263655,279.79701666018059,4781.8880976319342,-263.74675693199271,-6928.4170030744426,null,null,"Q1","s","d","S","D"]
[8,null,8.0800895690917969,824.26448975087533,799.48256205182849,739.39829207794082,771.85208149358573,0.10350056213965808,0.10109422210261254,0.47603284559737191,0.51071414875335863,10219.742864345546,10284.128757250426,10227.989079242196,6766,6823.0779285962499,6758.2508423975341,111.60624868182738,111.57674962502028,111.63027753458204,111.56262598510365,111.59825324689369,107.72128060263655,212.42223346024082,3129.3887446745794,-197.61315043980193,-4950.5573923936608,null,null,700,106.64266640111373,108.20083331062207,{"$f":"$AE$13/($AF$13-AD16)","v":110.93425314610167},{"$f":"$AG$13/($AH$13+AD16)","v":114.71276375786252}]
[9,null,9.0901126861572266,824.52914198381677,799.0453736891759,739.6122486927643,771.85304969448293,0.10388056082172326,0.10069041715623106,0.47347178825523273,0.51333635423275759,10219.742864345546,10283.589581956199,10225.126235736963,6766,6823.1758901067951,6758.5698886089722,112.13442901890552,112.11902386583652,112.15587458802892,112.12417025247564,112.13403777091462,107.72128060263655,160.66532862467449,1872.5163247929158,-147.99137776543307,-3477.7036448789004,null,null,{"$f":"10+AD16","v":710},106.85665774604999,108.10458149387613,111.15219863361857,114.61071914713438]
[10,null,10.100135803222656,824.73818122182547,798.68621125285279,739.7727657340547,771.84735750843618,0.10417436270488278,0.10037803187151284,0.47148096770930542,0.51531739927995224,10219.742864345546,10283.200145961067,10222.951503672026,6766,6823.3503819561665,6758.7508615304887,112.54854397460923,112.54368488883266,112.56819716066873,112.55869897160001,112.55364590234434,107.72128060263655,119.43531398628951,895.91611082926102,-109.18166237881142,-2348.2517118074175,null,null,{"$f":"10+AD17","v":720},107.07150961651068,108.00850076968018,111.37100217423593,114.5088559259452]
[11,null,11.110158920288086,824.90339670301728,798.39128930696268,739.90344348426515,771.83707905196559,0.10439998201968015,0.10013699487178229,0.46993442964936794,0.51680278842662675,10219.742864345546,10282.920848364343,10221.287936289411,6766,6823.5283512393398,6758.9030548203227,112.87148889168013,112.87410445787583,112.88978965461442,112.89510483517715,112.88038164178116,107.72128060263655,87.264654530390104,146.37488957754977,-79.311509931768754,-1485.8876485705987,null,null,730,107.28722721361321,107.91259068225065,111.59066884519102,114.40717361108062]
[12,null,12.120182037353516,825.03365945483984,798.1493981537003,740.01768672393428,771.82370328794229,0.10456914276116525,9.9954339823838723E-2,0.46874753575577205,0.5178918649995996,10219.742864345546,10282.731466398558,10219.986062393837,6766,6823.6932864424971,6759.0634652279441,113.11910945269673,113.12674150398155,113.13632541785394,113.15056747560604,113.13043560097611,107.72128060263655,63.02156823885533,-410.55159183194337,-57.028610903756473,-841.1119850223331,null,null,740,107.50381578047451,107.81685077742141,111.81120376385741,114.30567172104112]
[13,null,13.130205154418945,825.13632976180907,797.94976313029485,740.12303062862338,771.80886822573211,0.10469204404485155,9.9818881099223544E-2,0.46785029458826233,0.51866841932019481,10219.742864345546,10282.608300959506,10218.939848923003,6766,6823.8466455896942,6759.2370894246196,113.30520399163254,113.31598282826164,113.32149950872767,113.33983535078337,113.31791676500411,107.72128060263655,45.302725605041381,-806.86314062592282,-40.863066190881554,-371.44946790137328,null,null,750,107.72128060263584,107.72128060263663,112.03261208814227,114.20434977603436]
[14,null,14.140228271484375,825.21754963093645,797.78294410774095,740.22372723244644,771.7940365827202,0.10477817018779145,9.9720469891096508E-2,0.46718131182244027,0.51920544369007837,10219.742864345546,10282.527790541419,10218.079777848561,6766,6823.9906940992314,6759.4194802826987,113.44236651780916,113.45492016218228,113.45783789846463,113.47678365984942,113.45569093438843,107.72128060263655,32.647819111392501,-1074.1181502687978,-29.379885812135822,-38.68475866485096,null,null,760,107.93962700849266,107.62587970694368,112.25489901688859,114.1032072979677]
[15,null,15.150251388549805,825.28229359034322,797.64143750026892,740.32204546446337,771.78025557767512,0.10483592999247593,9.9650377239578258E-2,0.46668821078513595,0.51956369105451783,10219.742864345546,10282.471423756011,10217.360683739354,6766,6824.1254682397357,6759.6058455786224,113.54161501392807,113.55496745861689,113.55631509733203,113.57371725518514,113.55500127577251,107.72128060263655,23.768398500725382,-1241.3036792376079,-21.353947121273432,189.85558654749184,null,null,770,108.15886036972996,107.53064764098603,112.47806979028201,114.00224381044066]
[16,null,16.160274505615234,825.33447256815452,797.5195925705699,740.41899008454675,771.76814036751705,0.10487235056531752,9.9601510213871869E-2,0.46632820344792847,0.5197913059564192,10219.742864345546,10282.426822067142,10216.751910382827,6766,6824.2500464016539,6759.7930706767711,113.61209934921162,113.62557929564312,113.62605592022757,113.64080415563076,113.62517520583552,107.72128060263655,17.631139396569644,-1333.1454079361283,-15.821913888935455,340.63662357525027,null,null,780,108.37898610176264,107.43558395699618,112.70212969026265,113.9014588387374]
[17,null,17.170297622680664,825.37710095768034,797.4132252925067,740.51478328400935,771.75796620770939,0.10489305910186442,9.9568314283527748E-2,0.46606749364347311,0.51992520020189692,10219.742864345546,10282.386565861112,10216.231259057036,6766,6824.363750515744,6759.9792877147629,113.66112994795348,113.67429506443206,113.67435861252855,113.68604885858231,113.6736577435429,107.72128060263655,13.446855768687925,-1369.6943710978667,-12.057564565792289,434.35597129919188,null,null,790,108.60000966418153,107.34068820878863,112.92708404094182,113.80085190981933]
[18,null,18.180320739746094,825.41247499032033,797.31922691044815,740.60920983137112,771.74977624145129,0.10490244312563091,9.9546526981527883E-2,0.46587996487479105,0.51999313372860057,10219.742864345546,10282.346598454664,10215.781782640217,6766,6824.4665184736859,6760.1631749324533,113.69440301480896,113.70697910148181,113.70691532346413,113.71557642457184,113.70624388337463,107.72128060263655,10.627732706671972,-1366.7169587584794,-9.5247832009661906,486.8915564863637,null,null,800,108.82193656120467,107.24595995175294,113.1529382090237,113.70042255231766]
[19,null,19.190343856811523,825.44232971223755,797.23526631637833,740.70185193575162,771.74346908666735,0.1049038635176387,9.9532916984131026E-2,0.46574572868717978,0.52001571923654533,10219.742864345546,10282.304971536687,10215.390165311574,6766,6824.558808559158,6760.3435835832315,113.71628178684173,113.72811496217268,113.72808981813689,113.73399308252374,113.7273672025417,107.72128060263655,8.7433206656589135,-1336.3633289143763,-7.833368121220035,510.28085885311157,null,null,810,109.04477234213432,107.15139874284674,113.37969760423216,113.60017029652612]
[20,null,20.200366973876953,825.4679662831968,797.15958213382896,740.79223500711123,771.7388616016982,0.10489985666648316,9.9525060802974075E-2,0.46564982197673588,0.52000807738306953,10219.742864345546,10282.261015594142,10215.045836299818,6766,6824.641393135792,6760.5194467299607,113.73006144871908,113.74108136980865,113.74118003462107,113.74471467985067,113.74037132725367,107.72128060263655,7.483777414893515,-1287.8421112389187,-6.703596494711185,513.55188557208749,null,null,820,109.26852260181943,107.05700414058884,113.60736767974267,113.50009467439352]
[21,null,21.210390090942383,825.49035269671913,797.09083619978901,740.87990945271031,771.73573170508416,0.10489230718754583,9.9521163187870743E-2,0.46558112508900745,0.51998113976845683,10219.742864345546,10282.214813335773,10214.740393876657,6766,6824.7151899291757,6760.6898084610748,113.73819570734967,113.74838792473541,113.74864321001469,113.75023716000464,113.74774196929152,107.72128060263655,6.6305506038088202,-1228.0136702528835,-5.9386878734504789,503.38938275892724,null,null,830,109.49319298112391,106.96277570505244,113.83595393261942,113.40019521951658]
[22,null,22.220413208007813,825.51020325074933,797.02800621675613,740.96449130204019,771.73384673328496,0.10488259094179075,9.9519913705867324E-2,0.46553148518557247,0.51994266902003783,10219.742864345546,10282.166859976829,10214.467170969305,6766,6824.7811535310475,6760.8538698750126,113.74248421061181,113.75186989022311,113.75228246937772,113.75235359408411,113.75129873761063,107.72128060263655,6.0331242864666175,-1161.8908019685186,-5.4033484434438295,484.66653599446727,null,null,840,109.71878916740069,106.8687129978581,114.06546190425776,113.30047146713261]
[23,null,23.230436325073242,825.52804116364405,796.97030489639531,741.04567829962707,771.73298148254048,0.10487169215952741,9.9520371857826806E-2,0.46549501202710719,0.51989805886742346,10219.742864345546,10282.117840474086,10214.22088540366,6766,6824.8402112015938,6761.0110143963939,113.7442253264323,113.75284675612984,113.75339917097473,113.75232725505231,113.7523513615505,107.72128060263655,5.5907004007663623,-1093.0548431831849,-5.0070656897697674,460.87127755700931,null,null,850,109.9453168949716,106.77481558216716,114.29589718083201,113.20092295411231]
[24,null,24.240459442138672,825.54424756619755,796.9171186713902,741.12325213107397,771.7329289083815,0.10486029828373167,9.9521875433796314E-2,0.46546751721088525,0.51985095872390019,10219.742864345546,10282.068485627771,10213.997354865774,6766,6824.8932261622667,6761.1608096909513,113.74433903871129,113.75224956324877,113.7529156134357,113.75102849980517,113.75182522634988,107.72128060263655,5.237998906269083,-1023.9965137213003,-4.6912537765853521,434.44703022725298,null,null,860,110.17278194561325,106.68108302267484,114.52726539374868,113.10154921895267]
[25,null,25.250482559204102,825.55909937881097,796.86796158767982,741.19707319544159,771.73350567320097,0.10484887559872735,9.9523968290611275E-2,0.46544607326571324,0.51980375551426283,10219.742864345546,10282.01948406454,10213.793265761988,6766,6824.9409781111654,6761.3029939925182,113.74346425112418,113.75072151789618,113.75147229757202,113.74904149335565,113.75036065468058,107.72128060263655,4.934486593267617,-956.39011723868316,-4.4195457294285809,407.06195063523046,null,null,870,110.401190149049,106.58751488560354,114.75957222010517,113.00234980176972]
[26,null,26.260505676269531,825.57279817432573,796.82244105220889,741.26707170796453,771.73455418276137,0.10483772848200767,9.9526344345624684E-2,0.46542867224484524,0.51975793960442851,10219.742864345546,10281.971433815052,10213.605987022673,6766,6824.9841552330145,6761.4374546143881,113.74203450422688,113.74869612723759,113.74950368462171,113.7467459522684,113.74839007109658,107.72128060263655,4.6563944415665581,-891.30984838929726,-4.170617163809883,379.81836723961896,null,null,880,110.63054738344687,106.49411073869621,114.99282338315416,112.90332424429157]
[27,null,27.270528793334961,825.58549183524974,796.7802327206266,741.33323736461443,771.73594233233734,0.10482704500387952,9.9528804874646548E-2,0.46541396559417791,0.51971437808116949,10219.742864345546,10281.924821029022,10213.433420913143,6766,6825.0233540664467,6761.5642038130482,113.74033587952881,113.74645682674752,113.7472961836683,113.74437858988716,113.74619693869589,107.72128060263655,4.3909384615972655,-829.39720396675693,-3.9329981007771804,353.41300853879511,null,null,890,110.86085957592394,106.4008701512096,115.22702465277362,112.80447208985122]
[28,null,28.280551910400391,825.59729054818763,796.74106231373025,741.39560887249809,771.73756185159016,0.10481693141968829,9.9531226489044444E-2,0.46540106912454121,0.5196735153954708,10219.742864345546,10281.880016350442,10213.273884109773,6766,6825.0590845271317,6761.6833549232615,113.73855053999681,113.74418171529331,113.74503179202499,113.74207844446916,113.74396001539527,107.72128060263655,4.1322355160606516,-770.98825715870771,-3.7014089232769019,328.25759263787768,null,null,900,111.09213270305683,106.3077926939077,115.46218184594255,112.70579288337964]
[29,null,29.29057502746582,825.60827842217441,796.70469260535288,741.45426407928426,771.73932587894387,0.10480743782411261,9.9533537510623438E-2,0.46538941914601256,0.51963551812156328,10219.742864345546,10281.837281995595,10213.126013478301,6766,6825.091777982323,6761.7951002696427,113.73678893162916,113.74197655736516,113.74282039784956,113.73991968886686,113.74178603466962,107.72128060263655,3.8784922067640171,-716.20879144860373,-3.4742390975661923,304.56812858494231]
[30,null,30.000591278076172,825.61545351867062,796.68101787188004,741.49279176986784,771.74059665989262,0.10480122962177729,9.953505377291183E-2,0.46538188682346621,0.5196108646991412,10219.742864345546,10281.808969986907,10213.029777057085,6766,6825.1128483201037,6761.8683332145647,113.73561608647982,113.74052089428274,113.74135254921343,113.73852479922616,113.74034843063889,107.72128060263655,3.7057116537594625,-680.36864918089123,-3.3195405968058336,289.05851445145527]

{"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,"n"]
[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,{"$f":"O11*Q11+O12*Q12+O13*Q13","v":20460000}]
[null,null,null,null,"0","1","2","L",null,null,null,"1 - n"]
[null,null,0.1,"P",2,{"$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":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless/year"]
[]
[]
[]
[]
[null,null,{"$f":"(1-C13)^-E9","v":0.51315811823070645},null,7,null," < Investment Term"]
[null,null,"NPV"]
[]
[null,null,"n",null,"(1-1/NPV)/T  ",null,"V0"]
[null,null,{"$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",{"$f":"G35","v":-12241.054613935972},100,250,333.33333333333331]
[null,null,"     at time = 0 >",null,{"$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}]

{"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":[]}