{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Read Me","Econ 1","Econ 2","Econ 3","Global","Financial","Initial"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":1,"defined_names":28,"comments":0,"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":100,"n_cols":8,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,"About This Workbook"]
[]
[]
[]
[]
[]
[null,null,null,null,"This workbook emulates artificial economic calculation as "]
[null,null,null,null,"envisioned for regimes of pure anarcho capitalism. It is"]
[null,null,null,null,"intended to falsify, by direct counterexample, economics’"]
[null,null,null,null,"presupposition that its Economic Calculation Problem is"]
[null,null,null,null,"“complex beyond all possibility of comprehension by merely"]
[null,null,null,null,"human intellect.”"]
[]
[null,null,null,null,"The demonstration operates on hypothetical input/output data"]
[null,null,null,null,"for a world composed of three economies. Their respective"]
[null,null,null,null,"operations are detailed in three individual worksheets: ‘Econ 1’;"]
[null,null,null,null,"‘Econ 2’; and ‘Econ 3’. Their combined activities are brought"]
[null,null,null,null,"together on the ‘Global’ sheet. And their financial stocks and"]
[null,null,null,null,"flows are presented together on the ‘Financial’ sheet."]
[]
[null,null,null,null,"Each of these five worksheets is a portal through which the"]
[null,null,null,null,"emulation can be viewed and controlled. A sixth sheet named"]
[null,null,null,null,"‘Initial’ contains the data used to reinitialize the model at a"]
[null,null,null,null,"Pareto optimum. Initialization data are protected and cannot be"]
[null,null,null,null,"changed."]
[]
[]
[null,null,null,null,"All five experimental portals have a panel of three buttons"]
[null,null,null,null,"running across the top, and a slider down the middle."]
[]
[null,null,null,null,"Clicking the ‘Reset’ button in any portal returns the model"]
[null,null,null,null,"to its initial Pareto optimum. The model must be Reset"]
[null,null,null,null,"upon opening the workbook."]
[]
[null,null,null,null,"Clicking ‘Stimulate’ button changes the model's boundary"]
[null,null,null,null,"conditions such that each of the three economies is"]
[null,null,null,null,"operating on the same underlying utility and production"]
[null,null,null,null,"parameters. This challenges the model to discover a new"]
[null,null,null,null,"optimal state in which each economy acquires the exactly"]
[null,null,null,null,"same array of physical assets."]
[]
[null,null,null,null,"Clicking the ‘Start’ button launches the emulation, which"]
[null,null,null,null,"proceeds to advance ‘TIME’ until the ‘SIMULATE UNTIL’"]
[null,null,null,null,"parameter is reached."]
[]
[null,null,null,null,"‘SIMULATE UNTIL’ is controlled by the vertical slider."]
[]
[]
[null,null,null,null,"One fairly dispositive experiment is pre-staged in the workbook:"]
[null,null,null,null,"clicking on the three buttons in succession challenges the"]
[null,null,null,null,"emulator to discover a new optimum in which, as we know in"]
[null,null,null,null,"advance, there can be no imports or exports."]
[]
[]
[null,null,null,null,"Once the model’s causality is understood, the experimenter can"]
[null,null,null,null,"proceed at will to create new, never before quantified, instances"]
[null,null,null,null,"of Pareto optimality:"]
[]
[null,null,null,null,"‘Reset’ the emulator."]
[]
[null,null,null,null,"Change any of the model’s parameters and/or state"]
[null,null,null,null,"variables directly in their cells on the worksheets."]
[]
[null,null,null,null,"‘Start’ the emulation, and observe the model’s progress"]
[null,null,null,null,"through a new series of chaotic physical states and"]
[null,null,null,null,"disequilibrium prices toward whatever optimum is implicit"]
[null,null,null,null,"in your new parameters."]
[]
[null,null,null,null,"At any point when emulator has stopped (whether or not"]
[null,null,null,null,"optimality has been reached) you can move to another"]
[null,null,null,null,"portal, and/or impose new stimuli."]
[]
[null,null,null,null,"Clicking on the ‘Stimulate’ button (when the emulation has"]
[null,null,null,null,"stopped) will always realign the economies’ underlying"]
[null,null,null,null,"utility and production parameters such that all three"]
[null,null,null,null,"economies must acquire exactly the same, never before"]
[null,null,null,null,"quantified, array of physical assets."]
[]
[]
[null,null,null,null,"The algorithm operating here, together with an explication of its"]
[null,null,null,null,"data structures, is fully documented in a monograph maintained"]
[null,null,null,null,"by the EcoMod Group at:"]
[]
[null,null,null,null,"http://ecomod.net/system/files/Roemer.Economic%20Calculation.pdf"]
[]
[null,null,null,null,"Operation of the model is detailed in pages 9-14."]
[]
[]
[null,null,null,null,"An online hub for further investigations of this technology is"]
[null,null,null,null,"available at:"]
[]
[null,null,null,null,"https://www.sfecon.com"]
[]
[]
[null,null,null,null,"And a dedicated YouTube channel is under continuing development at:"]
[]
[null,null,null,null,"https://www.youtube.com/channel/UCt0NQhbUtZfAlxXlnd-HRWg"]

{"sheet":"Econ 1","index":1,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",9.7766843196281275E-2," -i",null,null,"Economy #1:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",7.1931880226334028]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,-2.0825299202797964E-4,-1.6800591755838923E-4,-1.4675290841523747E-3,-6.8224185893086542E-3,7.2341152838646394E-3,-0.35737976392920245,"  + XPT / - MPT",null,null,null,null,null,null,null,null,-8.3757062031273325E-5,-5.5915552741691828E-4,-1.4663267018017808E-3,-2.274246861018766E-3,2.4113732587374239E-3,-0.11912632477427144]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",4.1727707139216363E-4,"0",309552.88541422447,-99.734765418226743,-747.95431194325374,-2946.2321303409444,-876,-8766,"0","OUTPUT ( - )",null,null,null,-447265.77709346288,null,0,"0",103184.29513887592,-332.44921061191053,-747.95430994315745,-982.07737539195205,-292,-2922,"0"]
[null,null,null,"CAPITAL",-17199.359927417267,"1",-86183.849457195145,30.265231607507864,202.41884146416942,721.43475637503502,21.048110601179573,646.54000787608288,"1","CAPITAL",null,null,null,175922.25076697994,null,0,"1",-28727.949815512711,100.88410206863261,202.41884025088336,240.47825185778029,7.0160369014175092,215.51333631414798,"1","CAPITAL"]
[null,null,null,"GENERAL",-14760.536559917455,"2",-73935.46565009786,25.224244773627071,102.04567636744254,633.02679554055987,30.889857320333689,639.48162888141906,"2","GENERAL",null,null,null,150976.94502067898,null,0,"2",-24645.155189865887,84.080812750577394,102.04567631122364,211.00893138433256,10.29661910726394,213.16054229422301,"2","GENERAL"]
[null,null,null,"NON_DUR",-11767.857970004752,"3",-63100.305556400788,19.238299732995543,143.41903139454035,400.11522547477216,25.193376802211215,545.57816999446868,"3","NON_DUR",null,null,null,120366.58130580396,null,0,"3",-21033.435229962219,64.127668652686623,143.41903176949762,133.37174231661419,8.3977922938216327,181.85939079524857,"3","NON_DUR"]
[null,null,null,"BOURGS",39931.065067756062,"L",-63769.655890741167,20.010267626858532,200.09598338016599,894.86473650771029,798.86142116099165,202.31142073253972,"L","BOURGS",null,null,null,0,null,-100137.32770049613,"L",-21256.551954318358,66.700891533088338,200.09598218736616,298.28824474579119,266.28714032423807,67.437141993185733,"L","BOURGS"]
[null,null,null,"PRLTRT",3796.6889723063359,"N",-22563.608651536499,4.9968883678044582,99.97624686601921,296.79743886145741,0,6732.446152279419,"N","PRLTRT",null,null,null,0,null,-9521.174101041277,"N",-7521.2028654596907,16.65629534448798,99.976245750887841,98.932479334294712,0,2244.148714927966,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2.0201882589176989,1883.1406658210192,215.03788185086051,46.285484342455199,1127.1589819342255,20.152454960109612]
[null,null,null,null,null,null,2.0037027692422034,1903.9116494901784,217.80105504274871,46.908088452609213,1138.786524767434,20.365370511350932,"< Prices",null,null,null,null,null,null,null,null,-1.0050972343923722E-4,-5.5941245846204515E-4,-1.4645410847646905E-3,-2.2743720710865969E-3,2.411375070317268E-3,-0.11912601831108685]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",2.0037027516749157,1903.9116452703868,217.80105382048291,46.908088263005574,0,0,"0","MCP",null,null,null,null,null,0,"0",103184.2951398447,-332.44919613680179,-747.95430763160061,-982.07737384450422,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.0000000013465096,"1",2.0037027736496293,1903.9116545644224,217.80105550821008,46.908088533415821,1138.7865245221169,20.365370548162435,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28727.949809268921,100.88409877227063,202.41883849427737,240.478251538194,7.0160369385382149,215.51333664335235,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999999781027415,"2",2.0037027669112937,1903.9116479014683,217.80105438178865,46.908088379748946,1138.7865223035826,20.365370492241432,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24645.155158243935,84.080810915189076,102.04567605439402,211.00893085294015,10.296619107422138,213.16054150845386,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999999950894003,"3",2.0037027695515297,1903.9116494622615,217.80105503434274,46.908088396010072,1138.7865237043593,20.365370518785806,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-21033.435282507253,64.127667382041096,143.4190325136174,133.3717428821567,8.3977923244287886,181.85939173183871,"3","NON_DUR"]
[null,null,null,"BOURGS",1.000000001967724,"L",2.0037028135957495,1903.9116653801645,217.8010606319082,46.908090096028445,1138.7864751094314,20.365370036229578,"L","BOURGS",null,null,null,null,"BOURGS",-100137.32338396511,"L",-21256.551943698913,66.700890375646622,200.09598068115881,298.28824391641092,266.28714025453996,67.437143906008416,"L","BOURGS"]
[null,null,null,"PRLTRT",1.000000072827643,"N",2.0037029703000644,1903.9117785238507,217.80107831072158,46.908092741908163,0,20.365371413179247,"N","PRLTRT",null,null,null,null,"PRLTRT",-9521.1717678717432,"N",-7521.202845615956,16.656296782554588,99.976244429238079,98.932479026873196,0,2244.1487122286517,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9256004.0416301508,-2265.7219623354417,-19015.501418632644,-86285.352690836356,-2607.7052119434948,-150935.12326541985,null,null,null,null,null,null,null,null,null,-1.1950917698786269E-4,-5.6563778085587867E-4,-1.4619807895341096E-3,-2.2745138699492413E-3,2.411377191509096E-3,-0.11912567183216063]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-18546280.930331364,"0",-1771689.4628267512,709.022128433955,5283.7043474656102,22000,876,8766,"0",null,null,null,null,null,null,0,"0",103184.29514097891,-332.44917395931691,-747.95430496253334,-982.07737216598605,-292,-2922,"0"]
[null,null,null,"CAPITAL",6977375.1883008089,"1",-2808530.1795322536,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28727.949799964783,100.88409979342271,202.41883599569633,240.47825116723669,7.0160369775126874,215.51333692572408,"1","CAPITAL"]
[null,null,null,"GENERAL",5942107.37790504,"2",-2391228.4147339561,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24645.155122148852,84.080816665285525,102.04567552170411,211.00893025964336,10.296619107215077,213.16054060970586,"2","GENERAL"]
[null,null,null,"NON_DUR",5374422.8131480543,"3",-2167210.0941563081,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-21033.435342740762,64.127640264090118,143.41903377678557,133.37174351465879,8.3977923589115786,181.85939279990211,"3","NON_DUR"]
[null,null,null,"BOURGS",176323.78030298269,"L",-80133.821438638231,17.851231892016902,130.870956788223,641.86273321452495,-862.16121631867952,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-100137.31620394152,"L",-21256.551931797207,66.700888759116168,200.09597877286632,298.28824303187093,266.28714017916849,67.437145940336379,"L","BOURGS"]
[null,null,null,"PRLTRT",76051.77067447739,"N",-37212.068942242855,15.9726936785544,83.329706246975903,554.318688763919,0,-8692.8441945635059,"N","PRLTRT",null,null,null,null,"PRLTRT",-9521.1683426370146,"N",-7521.2028248180932,16.656297983500071,99.976242876272167,98.93247870644619,0,2244.1487093961573,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Econ 2","index":2,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",9.7766828855859508E-2," -i",null,null,"Economy #2:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",6.8171860657590457]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,1.7254527447576606E-3,1.7084416928696555E-3,1.4932177058199159E-2,6.9339080455392832E-2,-7.3651695895492253E-2,3.6391467465907681,"  + XPT / - MPT",null,null,null,null,null,null,null,null,6.9212682542129018E-4,5.6879954373126188E-3,1.4927974055203153E-2,2.3111894227307923E-2,-2.4550585538249327E-2,1.2130468894363808]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",-3.4098205433110707E-3,"0",309548.22028865741,-99.734765418226743,-747.95430865076833,-2946.2321303409444,-876,-8766,"0","OUTPUT ( - )",null,null,null,-441124.19098657236,null,0,"0",103182.74008550777,-332.44921061191042,-747.95430396605434,-982.07737539195205,-292,-2922,"0"]
[null,null,null,"CAPITAL",-16963.185086147583,"1",-86183.849457194679,30.265231607507751,202.41884146416851,721.43475637503138,21.048110601179346,646.54000787606833,"1","CAPITAL",null,null,null,173506.59257769203,null,0,"1",-28727.949815512744,100.88410206863259,202.41884025088333,240.47825185778032,7.0160369014175137,215.51333631414801,"1","CAPITAL"]
[null,null,null,"GENERAL",-14557.849318371622,"2",-73935.467439551037,25.22424515027619,102.04567965992757,633.02681082804327,30.88985795004491,639.48166409346891,"2","GENERAL",null,null,null,148903.81833668347,null,0,"2",-24645.15590479262,84.080821566552459,102.04568228832557,211.00893749202402,10.296619358847657,213.16055636222453,"2","GENERAL"]
[null,null,null,"NON_DUR",-11606.266392076435,"3",-63100.305556400788,19.2382997329956,143.41903139454035,400.11522547477216,25.193376802211215,545.57816999446868,"3","NON_DUR",null,null,null,118713.78007219684,null,0,"3",-21033.435229962219,64.12766865268658,143.41903176949771,133.37174231661419,8.3977922938216292,181.85939079524832,"3","NON_DUR"]
[null,null,null,"BOURGS",39479.0115211706,"L",-63772.396189795865,20.010988608985091,200.10228585765961,894.89399982379621,798.94230634246003,202.37882367604732,"L","BOURGS",null,null,null,0,null,-100946.42948323204,"L",-21257.465389020232,66.703294883409768,200.10228470931352,298.29799920245796,266.31410203145123,67.459609682171049,"L","BOURGS"]
[null,null,null,"PRLTRT",3648.2926852455785,"N",-22556.203371167754,4.994290561418417,99.953538097413698,296.6919987588463,0,6728.3821876133561,"N","PRLTRT",null,null,null,0,null,-9328.563184442477,"N",-7518.7344383467871,16.647636027226721,99.953536973978601,98.897332628847735,0,2242.7940599567687,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,2.0923053475003157,1950.3654017390961,222.71434759884235,47.937792913044781,1167.3965309784871,20.871861368448023]
[null,null,null,null,null,null,1.9761888441633215,1877.7680101814924,214.81031110480725,46.263968151389705,1123.1492318494124,20.085722607952118,"< Prices",null,null,null,null,null,null,null,null,8.287003704593517E-4,5.6899540298927954E-3,1.4921729852644339E-2,2.3110573245952889E-2,-2.4550609362479676E-2,1.2130445246405845]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",1.9761888258585871,1877.768003899035,214.81031016686202,46.263967922742573,0,0,"0","MCP",null,null,null,null,null,0,"0",103182.74007286046,-332.44919613680167,-747.95429766713607,-982.07737384450422,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.0000000002143941,"1",1.976188846278468,1877.7680130654496,214.81031132128655,46.263968178839676,1123.1492303390639,20.085722621574842,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28727.949809268946,100.8840987722706,202.41883849427734,240.478251538194,7.0160369385382246,215.51333664335243,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999999973881948,"2",1.9761888443256777,1877.7680109532771,214.81031072046022,46.26396813714971,1123.1492308182276,20.085722614120929,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24645.156011301231,84.080817566125745,102.04568601885649,211.00893814069511,10.296619407614195,213.16055829452503,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999999860676025,"3",1.9761888426894256,1877.7680084635831,214.81031090314343,46.263968053920713,1123.149229789871,20.085722597203635,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-21033.435282507246,64.127667382041082,143.41903251361742,133.3717428821567,8.3977923244287886,181.85939173183868,"3","NON_DUR"]
[null,null,null,"BOURGS",1.0000000056359017,"L",1.9761888960588274,1877.7680335970424,214.81031750307446,46.263969963039848,1123.1491874759565,20.085722222296866,"L","BOURGS",null,null,null,null,"BOURGS",-100946.42533285728,"L",-21257.465380312067,66.703293584917134,200.10228326378265,298.29799839348061,266.31410193878071,67.459611641718467,"L","BOURGS"]
[null,null,null,"PRLTRT",1.0000000790161472,"N",1.9761890558210178,1877.768150142663,214.81033550664174,46.263972694597818,0,20.085723633341217,"N","PRLTRT",null,null,null,null,"PRLTRT",-9328.5609575615963,"N",-7518.7344181713197,16.647637555859028,99.9535356467496,98.897332316731706,0,2242.7940571639192,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9256001.1602144521,-2265.7219623354417,-19015.501418632644,-86285.352690836356,-2607.6231213680612,-150939.43009305396,null,null,null,null,null,null,null,null,null,9.8349349162204299E-4,5.7388596206639688E-3,1.4912773531647066E-2,2.3109077510403742E-2,-2.4550636574051963E-2,1.2130418451355391]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-18291606.234378561,"0",-1771686.5814110525,709.022128433955,5283.7043474656102,22000,876,8766,"0",null,null,null,null,null,null,0,"0",103182.74005837286,-332.44917395931691,-747.95428928034517,-982.07737216598605,-292,-2922,"0"]
[null,null,null,"CAPITAL",6881565.080571725,"1",-2808530.1795322536,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28727.949799964797,100.88409979342271,202.41883599569633,240.47825116723664,7.016036977512691,215.51333692572408,"1","CAPITAL"]
[null,null,null,"GENERAL",5860513.091708499,"2",-2391228.4147339561,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24645.156131595151,84.080769118223358,102.04569120388868,211.00893888344567,10.296619462440651,213.16056047312858,"2","GENERAL"]
[null,null,null,"NON_DUR",5300623.7103604106,"3",-2167210.0941563081,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-21033.435342740762,64.127640264090132,143.4190337767856,133.37174351465879,8.3977923589115786,181.85939279990211,"3","NON_DUR"]
[null,null,null,"BOURGS",173810.38326282802,"L",-80133.821438638231,17.851231892016902,130.870956788223,641.86273321452495,-862.24330689569786,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-100946.4186220562,"L",-21257.465370517864,66.703291139535068,200.10228143614378,298.297997531438,266.31410183770856,67.459613727578557,"L","BOURGS"]
[null,null,null,"PRLTRT",75093.968475097499,"N",-37212.068942242855,15.9726936785544,83.329706246975903,554.318688763919,0,-8688.5373669373494,"N","PRLTRT",null,null,null,null,"PRLTRT",-9328.5577682118383,"N",-7518.7343970477395,16.647638652741701,99.953534094300437,98.897331991696817,0,2242.7940542285251,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Econ 3","index":3,"n_rows":52,"n_cols":29,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[]
[null,null,null,"INTEREST",0.1]
[null,null,null,"RATE",9.776685268817617E-2," -i",null,null,"Economy #3:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Variables:"]
[null,null,null,"INVESTMENT",7.2198801535306973]
[null,null,null,"TERM","(YRS)"]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Physical I/O:"]
[null,null,null,null,null,null,-1.5171996897933582E-3,-1.5404357753681097E-3,-1.3464647973933097E-2,-6.2516661866993672E-2,6.6417580611627614E-2,-3.2817669826615656,"  + XPT / - MPT",null,null,null,null,null,null,null,null,-6.0836976540477677E-4,-5.1288399098946402E-3,-1.3461647353410908E-2,-2.083764736621016E-2,2.213921227951136E-2,-1.0939205646621115]
[null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,null,null,"( - ) OUTPUT",3.0317586206365377E-3,"0",309556.29718919308,-99.73476541822663,-747.95431194325374,-2946.2321404587819,-876,-8766,"0","OUTPUT ( - )",null,null,null,-446050.68258222844,null,0,"0",103185.43240630775,-332.44921061191042,-747.95430994315757,-982.07737943446784,-292,-2922,"0"]
[null,null,null,"CAPITAL",-17152.636599647158,"1",-86183.849457195611,30.265231607507978,202.41884146417033,721.4347563750423,21.0481106011798,646.54000787608288,"1","CAPITAL",null,null,null,175444.31936844887,null,0,"1",-28727.949815512729,100.88410206863257,202.41884025088345,240.47825185778024,7.0160369014175163,215.51333631414781,"1","CAPITAL"]
[null,null,null,"GENERAL",-14720.438470745656,"2",-73935.465650096929,25.224244773626957,102.04567636744254,633.02679554055624,30.889857320333576,639.4816288814045,"2","GENERAL",null,null,null,150566.78301310286,null,0,"2",-24645.155189865902,84.080812750577422,102.04567631122362,211.00893138433253,10.29661910726394,213.16054229422281,"2","GENERAL"]
[null,null,null,"NON_DUR",-11735.890386884741,"3",-63100.304372072504,19.238299483714837,143.41902921544857,400.11521535693601,25.193376385444516,545.57814668978835,"3","NON_DUR",null,null,null,120039.5802006767,null,0,"3",-21033.434756771632,64.127662814902649,143.41902781298884,133.3717382740989,8.3977921273052001,181.85938148401988,"3","NON_DUR"]
[null,null,null,"BOURGS",39751.36676848826,"L",-63767.650711579379,20.009740057309621,200.09137162200196,894.84332344641746,798.80223811243047,202.262099481441,"L","BOURGS",null,null,null,0,null,-99548.871648795219,"L",-21255.883560256611,66.699132916947349,200.09137040232355,298.28110704793664,266.26741265173365,67.420701551555297,"L","BOURGS"]
[null,null,null,"PRLTRT",3857.5956570306735,"N",-22569.025481048975,4.998788616491737,99.99285792216422,296.8745664016966,0,6735.4198840539448,"N","PRLTRT",null,null,null,0,null,-9660.538825087544,"N",-7523.0084755311136,16.662629482795495,99.992856813090825,98.958188517685471,0,2245.139958920714,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,"Prices & Values:",null,null,null,null,1.9616762667689391,1828.5980699183178,208.80960347185223,44.944888541795407,1094.5123623876527,19.568766642350603]
[null,null,null,null,null,null,1.9982594634590245,1898.7394385957195,217.20937160511735,46.780656842955587,1135.6928706730109,20.31004546974162,"< Prices",null,null,null,null,null,null,null,null,-7.2819064833190333E-4,-5.1305415714329936E-3,-1.3457188767886555E-2,-2.0836201174789442E-2,2.2139234292162236E-2,-1.0939185063294903]
[null,null,null,null,"c",null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,"MCP",1,"0",1.9982594465775421,1898.7394359263583,217.20937055336989,46.780656595250733,0,0,"0","MCP",null,null,null,null,null,0,"0",103185.43241798603,-332.44919613680167,-747.95430763160073,-982.07737866829268,-292,-2922,"0"]
[null,null,null,"CAPITAL",1.0000000021590327,"1",1.9982594694741072,1898.7394451951457,217.20937224536686,46.780656961459343,1135.6928713488624,20.31004552291483,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28727.949809268939,100.8840987722706,202.41883849427734,240.47825153819397,7.0160369385382264,215.5133366433524,"1","CAPITAL"]
[null,null,null,"GENERAL",0.99999999858194566,"2",1.9982594626726167,1898.7394384728891,217.20937111315078,46.780656806302886,1135.6928690900579,20.310045466317789,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24645.155158243942,84.080810915189033,102.04567605439404,211.00893085294024,10.296619107422142,213.1605415084538,"2","GENERAL"]
[null,null,null,"NON_DUR",0.99999999774739057,"3",1.998259461263685,1898.7394361887523,217.20937132457021,46.780656727893906,1135.6928681897975,20.310045451707747,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-21033.434717865995,64.127662975011333,143.41902591706372,133.37173805836912,8.3977921257307298,181.8593806210861,"3","NON_DUR"]
[null,null,null,"BOURGS",1.00000000007756,"L",1.9982595034780071,1898.7394504393008,217.20937672113948,46.780658383272943,1135.6928187707736,20.3100449530085,"L","BOURGS",null,null,null,null,"BOURGS",-99548.867359043827,"L",-21255.883548488735,66.699131831994919,200.09136885896061,298.28110620629866,266.26741259401632,67.42070343634029,"L","BOURGS"]
[null,null,null,"PRLTRT",1.000000068138482,"N",1.9982596538026163,1898.7395576141819,217.20939370382538,46.780660882541817,0,20.310046265671069,"N","PRLTRT",null,null,null,null,"PRLTRT",-9660.5365191062065,"N",-7523.0084559277411,16.66263086234915,99.992855495672856,98.95818821366521,0,2245.1399562970919,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,null,9256006.1488532443,-2265.7219623354417,-19015.501418632644,-86285.352690836356,-2607.7652770238392,-150931.9718837486,null,null,null,null,null,null,null,null,null,-8.6398431605882878E-4,-5.1732218398114899E-3,-1.3450792742116661E-2,-2.0834563640387618E-2,2.2139259382542697E-2,-1.0939161733033713]
[null,null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,-18495901.880780917,"0",-1771691.5700498447,709.022128433955,5283.7043474656102,22000,876,8766,"0",null,null,null,null,null,null,0,"0",103185.4324313395,-332.44917395931691,-747.95430496253334,-982.0773778743303,-292,-2922,"0"]
[null,null,null,"CAPITAL",6958420.2877552295,"1",-2808530.1795322536,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,"CAPITAL",0,"1",-28727.949799964787,100.88409979342271,202.41883599569624,240.47825116723664,7.0160369775126927,215.5133369257241,"1","CAPITAL"]
[null,null,null,"GENERAL",5925964.910094481,"2",-2391228.4147339561,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,"GENERAL",0,"2",-24645.155122148866,84.080816665285496,102.04567552170414,211.00893025964348,10.296619107215085,213.16054060970583,"2","GENERAL"]
[null,null,null,"NON_DUR",5359822.5304967891,"3",-2167210.0941563081,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,"NON_DUR",0,"3",-21033.434674559176,64.127671744012702,143.41902339437132,133.37173780631571,8.3977921237775419,181.85937965173039,"3","NON_DUR"]
[null,null,null,"BOURGS",175912.99048304054,"L",-80133.821438638231,17.851231892016902,130.870956788223,641.86273321452495,-862.10115123752246,3337.2732013261202,"L","BOURGS",null,null,null,null,"BOURGS",-99548.8602471622,"L",-21255.883535315916,66.699130712828321,200.0913669006797,298.2811053081906,266.26741253211162,67.4207054396269,"L","BOURGS"]
[null,null,null,"PRLTRT",75781.161951376707,"N",-37212.068942242855,15.9726936785544,83.329706246975903,554.318688763919,0,-8695.995576228217,"N","PRLTRT",null,null,null,null,"PRLTRT",-9660.5331193432539,"N",-7523.008435366406,16.662632133924461,99.992853942825789,98.958187896584249,0,2245.1399535465116,"N","PRLTRT"]
[null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Global","index":4,"n_rows":45,"n_cols":29,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,"TIME",50.00999999999862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2+N3","v":100.00999999999863}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",100]
[]
[]
[null,null,null,null,null,null,null,"Global Economy"]
[]
[]
[null,"Supply:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,"Balance:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"S >","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"S - D - X >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",-928657.40289207501,299.2042923086276,2243.8629325372749,8838.6964011406726,231.39403438411784,6101.7517760532801,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",{"$f":"F13-F20-F27","v":0.13774201017804444},-2.9403806252048525E-5,-2.5703387200337602E-4,-1.1934455123991938E-3,-2.2408056111089536E-5,-2.1631499575960333E-3,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",-309552.88541422447,99.734764102875914,747.95431194325329,2946.2321303409453,77.138578839008346,2033.553847720581,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",4.5914065334958565E-2,-9.8012852589590693E-6,-8.5678125628874113E-5,-3.9781609166311682E-4,-7.4693520275559422E-6,-7.2104784794646548E-4,"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-309548.22028865741,99.7347641028759,747.95430865076787,2946.2321303409449,77.057693657539971,2037.6178123866439,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",4.5913373676704339E-2,-9.8011008589082849E-6,-8.567624661282025E-5,-3.9780580800652388E-4,-7.4693520986102158E-6,-7.2107175560631731E-4,"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",-309556.29718919308,99.734764102875758,747.95431194325363,2946.2321404587819,77.197761887569527,2030.5801159460552,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",{"$f":"F16-F23-F30","v":4.5914571161652873E-2},-9.8014201341811713E-6,-8.5679499875368492E-5,-3.9782361318430048E-4,-7.469351984923378E-6,-7.2103035449799791E-4,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Demand:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,"Market:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"D >","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"Mkt >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",-928657.54063408519,299.20432171243385,2243.8631895711469,8838.697594586185,231.39405679217396,6101.7539392032377,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",-1.673470251262188E-10,-3.9460525492529541E-5,-3.1263880373444408E-12,1.4779288903810084E-12,0,0,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",-309552.93112003681,99.734941910078732,747.95586515046307,2946.2393505756263,77.131352193076509,2033.9119485323581,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",-5.8207660913467407E-11,-1.3153508341190445E-5,-1.5347723092418164E-12,6.8212102632969618E-13,0,0,"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",-309548.26792748383,99.733065462283889,747.93946214995628,2946.1631890662975,77.131352822787562,2033.9793867118087,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",-6.5483618527650833E-11,-1.3153508376717582E-5,-1.2505552149377763E-12,5.6843418860808015E-13,0,0,"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",-309556.34158656455,99.73631434007126,747.96786227072744,2946.2950549442621,77.131351776309884,2033.8626039590713,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",-4.3655745685100555E-11,-1.3153508774621514E-5,-3.4106051316484809E-13,2.2737367544323206E-13,0,0,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Exports:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"X >","0","1",2,3,"L","N",null,null,null,null,null,null,"Z:",null,null,"Z >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",0,0,0,0,0,0,"0","GLOBAL",null,null,null,null,null,null,"GLOBAL","0",null,null,null,null,null,null,"0","GLOBAL"]
[null,null,null,"ECONOMY 1","1",-2.0825299202797964E-4,-1.6800591755838923E-4,-1.4675290841523747E-3,-6.8224185893086542E-3,7.2341152838646394E-3,-0.35737976392920245,"1","ECONOMY 1",null,null,null,null,null,null,"ECONOMY 1","1",{"$f":"'Econ 1'!G44","v":-1771689.4628267512},{"$f":"'Econ 1'!H44","v":709.022128433955},{"$f":"'Econ 1'!I44","v":5283.7043474656102},{"$f":"'Econ 1'!J44","v":22000},{"$f":"'Econ 1'!K48","v":-862.16121631867952},{"$f":"'Econ 1'!L49","v":-8692.8441945635059},"1","ECONOMY 1"]
[null,null,null,"ECONOMY 2","2",1.7254527447576606E-3,1.7084416928696555E-3,1.4932177058199159E-2,6.9339080455392832E-2,-7.3651695895492253E-2,3.6391467465907681,"2","ECONOMY 2",null,null,null,null,null,null,"ECONOMY 2","2",{"$f":"'Econ 2'!G44","v":-1771686.5814110525},{"$f":"'Econ 2'!H44","v":709.022128433955},{"$f":"'Econ 2'!I44","v":5283.7043474656102},{"$f":"'Econ 2'!J44","v":22000},{"$f":"'Econ 2'!K48","v":-862.24330689569786},{"$f":"'Econ 2'!L49","v":-8688.5373669373494},"2","ECONOMY 2"]
[null,null,null,"ECONOMY 3","3",-1.5171996897933582E-3,-1.5404357753681097E-3,-1.3464647973933097E-2,-6.2516661866993672E-2,6.6417580611627614E-2,-3.2817669826615656,"3","ECONOMY 3",null,null,null,null,null,null,"ECONOMY 3","3",{"$f":"'Econ 3'!G44","v":-1771691.5700498447},{"$f":"'Econ 3'!H44","v":709.022128433955},{"$f":"'Econ 3'!I44","v":5283.7043474656102},{"$f":"'Econ 3'!J44","v":22000},{"$f":"'Econ 3'!K48","v":-862.10115123752246},{"$f":"'Econ 3'!L49","v":-8695.995576228217},"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,"Prices:",null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"P >","0","1",2,3,"L","N",null,null,null,null,null,"Turnover Fractions:",null,null,null,"V >","0","1",2,3,"L","N"]
[null,null,null,"GLOBAL","0",1,950.19664528897874,108.69928333987413,23.41070201262923,568.34104451436224,10.163868026719889,"0","GLOBAL",null,null,null,null,null,null,null,null,1,0.1,0.33333333333333298,1,1,1]
[null,null,null,"ECONOMY 1","1",2.0037027692422034,1903.9116494901784,217.80105504274871,46.908088452609213,1138.786524767434,20.365370511350932,"1","ECONOMY 1",null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,"ECONOMY 2","2",1.9761888441633215,1877.7680101814924,214.81031110480725,46.263968151389705,1123.1492318494124,20.085722607952118,"2","ECONOMY 2",null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,"ECONOMY 3","3",1.9982594634590245,1898.7394385957195,217.20937160511735,46.780656842955587,1135.6928706730109,20.31004546974162,"3","ECONOMY 3"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]

{"sheet":"Financial","index":5,"n_rows":42,"n_cols":32,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIME",{"$f":"Global!N3","v":50.00999999999862}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIMULATE UNTIL",{"$f":"Global!N5","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(YRS)"]
[null,null,null,null,null,null,null,null,"Financial Stocks and Flows:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Financial Discriminants:"]
[null,null,null,null,null,null,null,null,"(IN NATIVE CURRENCY UNITS & UNITS PER YEAR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(IN NATIVE CURRENCY UNITS PER YEAR)"]
[]
[]
[null,"Economy #1:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P01 > ",2.0037027692422034,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-447265.77709346288,"0",{"$f":"-SUM(G15:G19)","v":43727.763087721833},"0",{"$f":"-SUM(I15:I19)","v":-43727.763087721833},"0",-4.1727707139216363E-4,"0",0,"0",328975.48149995285,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",0,"0",0]
[null," -i > ",9.7766843196281275E-2,"CAPITAL",175922.25076697994,"1",-17199.363102368152,"1",0,"1",17199.359927417267,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1160029.3057617305,"1",1160029.3026679603,"1",1160029.3083327964,"1",1160029.3041997401,"1",567667.72522826493,"1",578942.80552732933,"CAPITAL"]
[null,null,null,"GENERAL",150976.94502067898,"2",-14760.539307404169,"2",0,"2",14760.536559917455,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",987891.13760306197,"2",987891.12999312102,"2",987891.14314695424,"2",987891.13976627262,"2",483285.95085889025,"2",493032.77170532616,"GENERAL"]
[null,"Term > ",7.1931880226334028,"NON_DUR",120366.58130580396,"3",-11767.860677949506,"3",0,"3",11767.857970004752,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",893775.82497278671,"3",893775.8352674488,"3",893775.82858545042,"3",893775.82541168423,"3",438364.12033639161,"3",446062.08514922258,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",39931.071079804758,"L",-39931.065067756062,"L",-41763.394419357843,"L",-300411.96728840278,"BOURGS",null,null,null,"BOURGS",72084.950602772427,"L",72084.94755966407,"L",72084.953745150109,"L",72084.950460929147,"L",35279.333366672443,"L",35975.868609956786,"BOURGS"]
[null,"-k/g > ",{"$f":"-E14/O14","v":1.3595717682490176},"PRLTRT",0,"N",0,"N",3796.6920079170768,"N",-3796.6889723063359,"N",-3970.9103800877724,"N",-28563.514211550035,"PRLTRT",null,null,null,"PRLTRT",39924.234248784902,"N",39924.228504794672,"N",39924.232477939346,"N",39924.231341197235,"N",19550.819781751718,"N",19925.224997265406,"PRLTRT"]
[null,"leverage",null,null,"k, $",null,"e (-), $/yr",null,"e (+), $/yr",null,"-r, $/yr",null,"g/T, $/yr",null,"g, $",null,null,null,null,null,"$/year",null,"$/year",null,"$/year",null,"$/year",null,"G/year",null,"G/year"]
[]
[null,"Economy #2:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P02 > ",1.9761888441633215,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-441124.19098657236,"0",{"$f":"-SUM(G26:G30)","v":43127.313272166728},"0",{"$f":"-SUM(I26:I30)","v":-43127.313272166721},"0",3.4098205433110707E-3,"0",0,"0",330824.95534836146,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",0,"0",0]
[null," -i > ",9.7766828855859508E-2,"CAPITAL",173506.59257769203,"1",-16963.189337749904,"1",0,"1",16963.185086147583,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1144100.3154509508,"1",1144100.3136917246,"1",1144100.3192787727,"1",1144100.3152056625,"1",567667.72522826539,"1",578942.80552732979,"CAPITAL"]
[null,null,null,"GENERAL",148903.81833668347,"2",-14557.854118613483,"2",0,"2",14557.849318371622,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",974325.87267717265,"2",974325.90101549053,"2",974325.87693145778,"2",974325.87293164758,"2",485042.78136606183,"2",493032.79081509059,"GENERAL"]
[null,"Term > ",6.8171860657590457,"NON_DUR",118713.78007219684,"3",-11606.269815803344,"3",0,"3",11606.266392076435,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",881502.90552928962,"3",881502.91647612303,"3",881502.90988587902,"3",881502.90675743448,"3",438364.12033639156,"3",446062.08514922246,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",39479.017548446311,"L",-39479.0115211706,"L",-44422.911866599461,"L",-302839.27343814552,"BOURGS",null,null,null,"BOURGS",71096.467337784139,"L",71096.464090349502,"L",71096.470143938015,"L",71096.466937091449,"L",35302.622013278255,"L",35976.553708585634,"BOURGS"]
[null,"-k/g > ",{"$f":"-E25/O25","v":1.3334066365158725},"PRLTRT",0,"N",0,"N",3648.2957237204137,"N",-3648.2926852455785,"N",-4105.1649452607353,"N",-27985.681910215913,"PRLTRT",null,null,null,"PRLTRT",39371.135210364126,"N",39371.129253683088,"N",39371.133197419585,"N",39371.132099408955,"N",19559.725217700136,"N",19922.756557383578,"PRLTRT"]
[null,"leverage",null,null,"k, ¥",null,"e (-), ¥/yr",null,"e (+), ¥/yr",null,"-r, ¥/yr",null,"g/T, ¥/yr",null,"g, ¥",null,null,null,null,null,"¥/year",null,"¥/year",null,"¥/year",null,"¥/year",null,"G/year",null,"G/year"]
[]
[null,"Economy #3:"]
[null,null,null,null,"CAPITAL",null,null,"DIVIDENDS",null,null,"NET CASH",null,"MATURING",null,"SAVINGS",null,null,null,null,null,null,null,null,null,null,null,"u + e"]
[null,"P03 > ",1.9982594634590245,null,"ACCOUNTS",null,"GENERATED",null,"RECEIVED",null,"FLOWS",null,"INVESTMENTS",null,"BALANCES",null,null,null,null,null,"b",null,"q",null,"z",null,"h",null,"Q",null,"Q"]
[null,null,null,null,-446050.68258222844,"0",{"$f":"-SUM(G37:G41)","v":43608.971369696766},"0",{"$f":"-SUM(I37:I41)","v":-43608.971369696788},"0",-3.0317586206365377E-3,"0",0,"0",327628.2077185383,null,null,null,null,null,null,"0",null,"0",null,"0",0,"0",0,"0",0]
[null," -i > ",9.776685268817617E-2,"CAPITAL",175444.31936844887,"1",-17152.638924399635,"1",0,"1",17152.636599647158,"1",0,"1",0,"CAPITAL",null,null,null,"CAPITAL",1156877.9439695424,"1",1156877.9399465036,"1",1156877.9455959506,"1",1156877.9414718051,"1",567667.72522826516,"1",578942.80552732944,"CAPITAL"]
[null,null,null,"GENERAL",150566.78301310286,"2",-14720.440492597912,"2",0,"2",14720.438470745656,"2",0,"2",0,"GENERAL",null,null,null,"GENERAL",985207.41020323616,"2",985207.40185560146,"2",985207.41497369972,"2",985207.41160031373,"2",483285.95085888996,"2",493032.77170532651,"GENERAL"]
[null,"Term > ",7.2198801535306973,"NON_DUR",120039.5802006767,"3",-11735.891952699219,"3",0,"3",11735.890386884741,"3",0,"3",0,"NON_DUR",null,null,null,"NON_DUR",891347.77108282328,"3",891347.7558577006,"3",891347.77580253407,"3",891347.77309068164,"3",437200.54802335647,"3",446062.07159642869,"NON_DUR"]
[null,null,null,"BOURGS",0,"L",0,"L",39751.372716718644,"L",-39751.36676848826,"L",-41364.478952831494,"L",-298646.59925500129,"BOURGS",null,null,null,"BOURGS",71888.12107216203,"L",71888.118162352373,"L",71888.12435747945,"L",71888.121066586391,"L",35265.094927142731,"L",35975.367301858139,"BOURGS"]
[null,"-k/g > ",{"$f":"-E36/O36","v":1.3614538433315411},"PRLTRT",0,"N",0,"N",3857.5986529781412,"N",-3857.5956570306735,"N",-4014.1385589926058,"N",-28981.608463537003,"PRLTRT",null,null,null,"PRLTRT",39819.383015409549,"N",39819.377505808705,"N",39819.381452167305,"N",39819.380302177422,"N",19545.391300540668,"N",19927.030615373951,"PRLTRT"]
[null,"leverage",null,null,"k, €",null,"e (-), €/yr",null,"e (+), €/yr",null,"-r, €/yr",null,"g/T, €/yr",null,"g, €",null,null,null,null,null,"€/year",null,"€/year",null,"€/year",null,"€/year",null,"G/year",null,"G/year"]

{"sheet":"Initial","index":6,"n_rows":193,"n_cols":30,"rows_kept":193,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Economy #1:",null,null,-9.9977972237522902E-2,null,"i "]
[null,"State Variables:"]
[null,null,null,null,null,null,null,null,null,null,6.7521434042010799,null,"Term"]
[]
[null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,null,1.648856480671359E-10,0.72208004292942796,-31.366631448405546,36.589697322842824,0.23992081825633066,7.361852392193053]
[null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,-452129.33131705818,null,0,"0",102849.38669209286,-333.47257406628705,-743.44104491738779,-1073.5661517612086,-292,-2922,"0"]
[null,171557.43110851446,null,0,"1",-28254.918769382064,99.860759266022256,209.31667521929245,256.05741168773562,6.6052131353030914,197.22318540866135,"1","CAPITAL"]
[null,143967.45671342319,null,0,"2",-24003.441683790701,82.691290107012179,106.55895508184128,222.16863829246785,9.8602104797265522,192.74373571678768,"2","GENERAL"]
[null,136604.44349512053,null,0,"3",-22343.487389805065,66.876607607702113,158.02704180133816,159.76718157091631,8.6722558493063371,200.82246663229273,"3","NON_DUR"]
[null,0,null,-101069.41022232149,"L",-20849.840804001095,66.651976708377035,200.56318140377434,299.31606818051182,266.6223997174074,66.43768180637106,"L","BOURGS"]
[null,0,null,-11602.813668491583,"N",-7397.6980451140416,16.669860334243971,100.34182285954695,99.667154706734564,0,2257.4110780436913,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,null,null,1.0464227807145258E-10,0.72208004293100814,-31.366631448398095,36.589697322840877,0.23992081825654349,7.3618523921842538]
[null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,0,"0",102849.38669209239,-333.4725740656703,-743.44104491722226,-1073.5661517611427,-292,-2922,"0"]
[null,null,"CAPITAL",0,"1",-28254.918769382912,99.86075926576342,209.31667521924632,256.05741168772818,6.6052131353054442,197.22318540870714,"1","CAPITAL"]
[null,null,"GENERAL",0,"2",-24003.441683791265,82.691290106800665,106.55895508188152,222.16863829245855,9.860210479727316,192.74373571679726,"2","GENERAL"]
[null,null,"NON_DUR",0,"3",-22343.487389805348,66.876607607578592,158.02704180130257,159.76718157092282,8.6722558493070903,200.82246663227383,"3","NON_DUR"]
[null,null,"BOURGS",-101069.41022208895,"L",-20849.840804000221,66.651976708317648,200.5631814037036,299.31606818047118,266.62239971740297,66.437681806461825,"L","BOURGS"]
[null,null,"PRLTRT",-11602.813668393566,"N",-7397.6980451131321,16.66986033427877,100.34182285948663,99.667154706722016,0,2257.4110780435708,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,null,null,5.3543224510420757E-11,0.72208004293392447,-31.366631448389409,36.589697322838816,0.2399208182567214,7.3618523921764147]
[null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,0,"0",102849.386692092,-333.47257406452746,-743.44104491703183,-1073.5661517610754,-292,-2922,"0"]
[null,null,"CAPITAL",0,"1",-28254.918769383832,99.860759265283946,209.31667521919306,256.0574116877201,6.6052131353079204,197.22318540875523,"1","CAPITAL"]
[null,null,"GENERAL",0,"2",-24003.441683791865,82.691290106408843,106.5589550819286,222.16863829244895,9.8602104797281136,192.74373571680724,"2","GENERAL"]
[null,null,"NON_DUR",0,"3",-22343.487389805661,66.876607607349783,158.02704180126145,159.76718157092969,8.6722558493078825,200.82246663225374,"3","NON_DUR"]
[null,null,"BOURGS",-101069.41022175054,"L",-20849.84080399933,66.651976708207712,200.5631814036216,299.31606818042854,266.62239971739876,66.437681806556967,"L","BOURGS"]
[null,null,"PRLTRT",-11602.813668251956,"N",-7397.6980451121926,16.669860334343127,100.34182285941648,99.667154706709013,0,2257.4110780434444,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,9080846.418204736,-2265.7219623354417,-19015.501418632644,-86639.005280995043,-2606.7686678551236,-150895.85704678996]
[null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"h","H","0","1",2,3,"L","N"]
[null,null,null,-18345019.31509205,"0",-1743035.8033517776,709.022128433955,5283.7043474656102,22353.652590158701,876,8766,"0",null,null,null,null,null,null,null,null,null,"0",null,1,1,1,0,0,"0"]
[null,null,"CAPITAL",6897926.0049192496,"1",-2753573.8698325525,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,null,null,"CAPITAL",6,"1",-5,1,1,1,1,1,"1","CAPITAL"]
[null,null,"GENERAL",5872365.1961399913,"2",-2344419.4292427828,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,null,null,"GENERAL",6,"2",-5,1,1,1,1,1,"2","GENERAL"]
[null,null,"NON_DUR",5327125.7294661747,"3",-2124790.1395127224,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,null,null,"NON_DUR",6,"3",-5,1,1,1,1,1,"3","NON_DUR"]
[null,null,"BOURGS",173264.64466711879,"L",-78567.811054866208,17.851231892016902,130.870956788223,641.86273321452495,-863.09776040620477,3337.2732013261202,"L","BOURGS",null,null,null,null,null,null,"BOURGS",3,"L",-4,1,1,1,-1,1,"L","BOURGS"]
[null,null,"PRLTRT",74337.739899513908,"N",-36459.365210034885,15.9726936785544,83.329706246975903,554.318688763919,0,-8732.1104130508775,"N","PRLTRT",null,null,null,null,null,null,"PRLTRT",2,"N",-3,1,1,1,0,-1,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Economy #2:",null,null,-0.10410466004659399,null,"i "]
[null,"State Variables:"]
[null,null,null,null,null,null,null,null,null,null,7.7396992730635015,null,"Term"]
[]
[null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,null,-9.7504346330778658E-10,-5.675329236683587,51.617240050105032,10.561620180620782,-1.746582070918381,-57.13036121707453]
[null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,-486648.66484900145,null,0,"0",105817.39450214297,-333.47257406628717,-843.23203170176339,-1073.5661517612089,-292,-2922,"0"]
[null,170638.45514180986,null,0,"1",-28254.91876938209,99.860759266022256,209.31667521929248,256.05741168773545,6.6052131353030905,197.22318540866101,"1","CAPITAL"]
[null,180137.5106763361,null,0,"2",-26931.492529084142,88.973575914505631,123.0636208317361,247.72833167459976,10.909789826384984,251.44838436439147,"2","GENERAL"]
[null,135872.69903085547,null,0,"3",-22343.487389805076,66.876607607702098,158.02704180133813,159.76718157091642,8.6722558493063389,200.82246663229324,"3","NON_DUR"]
[null,0,null,-101814.45441688829,"L",-20880.892332808668,66.735255051648792,200.78196820558867,299.65488895126612,267.55932325992359,67.215874017219335,"L","BOURGS"]
[null,0,null,-11622.281498004464,"N",-7406.6034810620904,16.701705463091734,100.42548559370285,99.796717696070445,0,2262.4204507945074,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,null,null,-9.5666188774429856E-10,-5.6753292366960189,51.61724005008876,10.561620180618972,-1.7465820709188362,-57.130361217027705]
[null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,0,"0",105817.39450214327,-333.47257406567019,-843.23203170157603,-1073.5661517611427,-292,-2922,"0"]
[null,null,"CAPITAL",0,"1",-28254.918769382926,99.860759265763448,209.31667521924641,256.05741168772823,6.6052131353054424,197.22318540870666,"1","CAPITAL"]
[null,null,"GENERAL",0,"2",-26931.492529084753,88.973575914308483,123.06362083177862,247.72833167459035,10.909789826385831,251.44838436436112,"2","GENERAL"]
[null,null,"NON_DUR",0,"3",-22343.487389805352,66.876607607578592,158.02704180130249,159.7671815709229,8.672255849307092,200.82246663227394,"3","NON_DUR"]
[null,null,"BOURGS",-101814.45441663034,"L",-20880.892332807824,66.735255051590158,200.7819682055181,299.65488895122559,267.55932325991972,67.215874017309972,"L","BOURGS"]
[null,null,"PRLTRT",-11622.281497890557,"N",-7406.6034810611545,16.701705463125482,100.42548559364197,99.796717696057527,0,2262.4204507943718,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,null,null,-9.7887978027474503E-10,-5.6753292367191053,51.617240050069917,10.561620180617226,-1.7465820709192386,-57.130361216979011]
[null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,0,"0",105817.39450214348,-333.47257406452735,-843.23203170136082,-1073.5661517610754,-292,-2922,"0"]
[null,null,"CAPITAL",0,"1",-28254.918769383843,99.86075926528396,209.31667521919306,256.05741168772033,6.6052131353079195,197.22318540875486,"1","CAPITAL"]
[null,null,"GENERAL",0,"2",-26931.492529085408,88.973575913943321,123.06362083182833,247.7283316745806,10.909789826386719,251.44838436432869,"2","GENERAL"]
[null,null,"NON_DUR",0,"3",-22343.487389805654,66.876607607349783,158.02704180126139,159.76718157092975,8.6722558493078825,200.82246663225374,"3","NON_DUR"]
[null,null,"BOURGS",-101814.45441622556,"L",-20880.892332806958,66.735255051481275,200.78196820543644,299.65488895118324,267.55932325991603,67.215874017405227,"L","BOURGS"]
[null,null,"PRLTRT",-11622.2814977137,"N",-7406.6034810601805,16.70170546318807,100.42548559357139,99.796717696043956,0,2262.4204507942322,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,null,9091475.0780595187,-2265.7219623354417,-19131.797071167035,-86639.005280995043,-2603.9161573743763,-150879.9362007195]
[null,null,null,"u","U","0","1",2,3,"L","N"]
[null,null,null,-19022141.922489781,"0",-1753664.4632065604,709.022128433955,5400,22353.652590158701,876,8766,"0",null,null,null,null,null,null,null,null,"h","H","0","1",2,3,"L","N"]
[null,null,"CAPITAL",7144169.5609527873,"1",-2753573.8698325525,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,null,null,null,null,"0",null,1,1,1,0,0,"0"]
[null,null,"GENERAL",6107898.7856220603,"2",-2344419.4292427828,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,null,null,"CAPITAL",6,"1",-5,1,1,1,1,1,"1","CAPITAL"]
[null,null,"NON_DUR",5517294.5399355851,"3",-2124790.1395127224,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,null,null,"GENERAL",6,"2",-5,1,1,1,1,1,"2","GENERAL"]
[null,null,"BOURGS",176119.87011533699,"L",-78567.811054866208,17.851231892016902,130.870956788223,641.86273321452495,-865.9502708869519,3337.2732013261202,"L","BOURGS",null,null,null,null,null,null,"NON_DUR",6,"3",-5,1,1,1,1,1,"3","NON_DUR"]
[null,null,"PRLTRT",76659.165864008697,"N",-36459.365210034885,15.9726936785544,83.329706246975903,554.318688763919,0,-8748.0312591213078,"N","PRLTRT",null,null,null,null,null,null,"BOURGS",3,"L",-4,1,1,1,-1,1,"L","BOURGS"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"PRLTRT",2,"N",-3,1,1,1,0,-1,"N","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[null,null,null,null,null,null,null,"Economy #3:",null,null,-9.7502561176328495E-2,null,"i "]
[null,"State Variables:"]
[null,null,null,null,null,null,null,null,null,null,5.9038203556840347,null,"Term"]
[]
[null,"Investment",null,"Saving",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,null,null,8.0915986449648342E-10,4.9532491937541554,-20.250608601699458,-47.151317503463687,1.5066612526620502,49.768508824881501]
[null,"k",null,"g","A","0","1",2,3,"L","N"]
[null,-427621.26215559721,null,0,"0",100885.68643645672,-333.47257406628717,-743.44104491738801,-972.61048140076116,-292,-2922,"0"]
[null,170817.88092106491,null,0,"1",-28254.918769382068,99.860759266022256,209.31667521929251,256.05741168773557,6.6052131353030807,197.22318540866132,"1","CAPITAL"]
[null,143346.8414540838,null,0,"2",-24003.44168379069,82.691290107012236,106.55895508184123,222.16863829246776,9.8602104797265451,192.74373571678763,"2","GENERAL"]
[null,113456.53978044851,null,0,"3",-20404.200201420139,62.715765797243982,147.09578120222835,142.83865521192533,7.9771054275027282,161.94159364337864,"3","NON_DUR"]
[null,0,null,-100508.04617940984,"L",-20830.856217961587,66.601061183963807,200.42941739849516,299.10891663849844,266.05080970480532,65.961903075034783,"L","BOURGS"]
[null,0,null,-11584.842886177648,"N",-7392.2695639032099,16.650448518290556,100.29082461723019,99.588177073597649,0,2254.361073331253,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,null,null,8.498752845968225E-10,4.9532491937650081,-20.250608601690669,-47.151317503459907,1.5066612526622918,49.768508824843444]
[null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,0,"0",100885.68643645622,-333.4725740656703,-743.44104491722248,-972.61048140070147,-292,-2922,"0"]
[null,null,"CAPITAL",0,"1",-28254.918769382926,99.86075926576342,209.31667521924641,256.05741168772835,6.6052131353054433,197.22318540870705,"1","CAPITAL"]
[null,null,"GENERAL",0,"2",-24003.441683791247,82.69129010680075,106.55895508188148,222.16863829245841,9.8602104797273089,192.74373571679712,"2","GENERAL"]
[null,null,"NON_DUR",0,"3",-20404.20020142043,62.715765797110905,147.09578120219115,142.83865521193209,7.9771054275034423,161.94159364338657,"3","NON_DUR"]
[null,null,"BOURGS",-100508.04617920412,"L",-20830.856217960714,66.601061183904193,200.42941739842428,299.10891663845786,266.05080970480088,65.961903075125775,"L","BOURGS"]
[null,null,"PRLTRT",-11584.842886093411,"N",-7392.2695639022895,16.650448518325945,100.29082461716985,99.588177073584902,0,2254.3610733311348,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[null,null,null,null,null,9.2354122795817755E-10,4.9532491937851795,-20.250608601680504,-47.15131750345607,1.5066612526625176,49.768508824802609]
[null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,0,"0",100885.68643645583,-333.47257406452746,-743.44104491703183,-972.61048140063986,-292,-2922,"0"]
[null,null,"CAPITAL",0,"1",-28254.918769383847,99.860759265283932,209.31667521919306,256.05741168772033,6.6052131353079204,197.22318540875526,"1","CAPITAL"]
[null,null,"GENERAL",0,"2",-24003.441683791858,82.6912901064089,106.55895508192856,222.16863829244886,9.8602104797281118,192.74373571680718,"2","GENERAL"]
[null,null,"NON_DUR",0,"3",-20404.200201420717,62.71576579686436,147.09578120214829,142.83865521193923,7.9771054275041813,161.94159364339458,"3","NON_DUR"]
[null,null,"BOURGS",-100508.04617892268,"L",-20830.856217959827,66.601061183793519,200.42941739834231,299.10891663841534,266.05080970479662,65.961903075221286,"L","BOURGS"]
[null,null,"PRLTRT",-11584.842885978156,"N",-7392.2695639013391,16.650448518391485,100.29082461709991,99.588177073571728,0,2254.3610733310147,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT",null,null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Utility Parameters:"]
[]
[null,null,null,null,null,9073811.412045531,-2265.7219623354417,-19015.501418632644,-86285.352690836356,-2608.5089572108118,-150905.55124048394]
[null,null,null,"u","U","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,"h","H","0","1",2,3,"L","N"]
[null,null,null,-17799880.496146876,"0",-1736000.7971925726,709.022128433955,5283.7043474656102,22000,876,8766,"0",null,null,null,null,null,null,null,null,null,"0",null,1,1,1,0,0,"0"]
[null,null,"CAPITAL",6698137.0048293304,"1",-2753573.8698325525,579.022128433955,5123.6770447791496,24008.400588234301,997.60576418762503,56314.333992346801,"1","CAPITAL",null,null,null,null,null,null,"CAPITAL",6,"1",-5,1,1,1,1,1,"1","CAPITAL"]
[null,null,"GENERAL",5702280.1633543456,"2",-2344419.4292427828,493.65022016908,4433.7043474656102,20427.118090464901,836.60472419676796,47868.898711138303,"2","GENERAL",null,null,null,null,null,null,"GENERAL",6,"2",-5,1,1,1,1,1,"2","GENERAL"]
[null,null,"NON_DUR",5156937.9364662701,"3",-2124790.1395127224,450.20355972788002,3960.21501588708,18653.652590158701,759.65593987693501,43341.4615550296,"3","NON_DUR",null,null,null,null,null,null,"NON_DUR",6,"3",-5,1,1,1,1,1,"3","NON_DUR"]
[null,null,"BOURGS",170151.03923014607,"L",-78567.811054866208,17.851231892016902,130.870956788223,641.86273321452495,-861.35747105051666,3337.2732013261202,"L","BOURGS",null,null,null,null,null,null,"BOURGS",3,"L",-4,1,1,1,-1,1,"L","BOURGS"]
[null,null,"PRLTRT",72374.352266783011,"N",-36459.365210034885,15.9726936785544,83.329706246975903,554.318688763919,0,-8722.4162193568936,"N","PRLTRT",null,null,null,null,null,null,"PRLTRT",2,"N",-3,1,1,1,0,-1,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Turnover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,"Fractions:",null,null,"V >","0","1",2,3,"L","N"]
[null,null,null,null,null,1,0.1,0.33333333333333298,1,1,1]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]