{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Sheet2","Dyna1","Dyna2","Dyna3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Sheet2","index":0,"n_rows":84,"n_cols":19,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
["DT",null,null,null,null,"初期値","耐用年数","初期値",null,null,"建設期間",null,null,"調整期間",null,null,null,null,"* PROTOTYPE Ⅰ"]
[1,null,null,null,null,{"$f":"B4*H2","v":113.3691848292919},10,1.5,null,null,1,null,null,2,null,null,null,null,"NOTE *****national economy with decision process of capital investment*****"]
[null,"生産実績","家計消費","設備投資","需要定数","資本","除却","資本係数","更新投資","新規投資","未実現投資","実現","計画","必要資本","目標","需要","追加需要","消費性向","A demand=consumption+replacement+net_investment+other_expenditures"]
[1970,75.579456552861259,36.63513742036114,21.11197628653818,17.832342845961939,{"$f":"F2","v":113.3691848292919},{"$f":"F4/$G$2","v":11.336918482929189},{"$f":"F4/B4","v":1.5},{"$f":"G4","v":11.336918482929189},{"$f":"D4-I4","v":9.7750578036089912},{"$f":"J4*$K$2","v":9.7750578036089912},{"$f":"J4","v":9.7750578036089912},{"$f":"(K5-K4)/$A$2+L4","v":9.7950089066522246},{"$f":"M4*$N$2+F4","v":132.95920264259635},{"$f":"N4/H4","v":88.639468428397564},{"$f":"C4+I4+J4+E4","v":75.579456552861245},{"$f":"O4-P4","v":13.060011875536318},{"$f":"C4/B4","v":0.48472348295780676},"A consumption=propencity_to_consume×production"]
[1971,82.779120494424077,41.298661955068674,22.109433169942314,19.37102536941309,{"$f":"F4+$A$2*(D4-G4)","v":123.14424263290088},{"$f":"F5/$G$2","v":12.314424263290089},{"$f":"F5/B5","v":1.4876244383533377},{"$f":"G5","v":12.314424263290089},{"$f":"D5-I5","v":9.7950089066522246},{"$f":"J5*$K$2","v":9.7950089066522246},{"$f":"J5","v":9.7950089066522246},{"$f":"(K6-K5)/$A$2+L5","v":11.356665020882716},{"$f":"M5*$N$2+F5","v":145.8575726746663},{"$f":"N5/H5","v":98.047308792612412},{"$f":"C5+I5+J5+E5","v":82.779120494424077},{"$f":"O5-P5","v":15.268188298188335},{"$f":"C5/B4","v":0.54642708268461615},"R production=capital/capital_coefficient"]
[1972,94.804539895064707,47.663426957668911,24.650590174838026,22.490522762557774,{"$f":"F5+$A$2*(D5-G5)","v":132.93925153955311},{"$f":"F6/$G$2","v":13.29392515395531},{"$f":"F6/B6","v":1.4022456275479862},{"$f":"G6","v":13.29392515395531},{"$f":"D6-I6","v":11.356665020882716},{"$f":"J6*$K$2","v":11.356665020882716},{"$f":"J6","v":11.356665020882716},{"$f":"(K7-K6)/$A$2+L6","v":17.755314949358116},{"$f":"M6*$N$2+F6","v":168.44988143826936},{"$f":"N6/H6","v":120.12865515781745},{"$f":"C6+I6+J6+E6","v":94.804539895064707},{"$f":"O6-P6","v":25.324115262752741},{"$f":"C6/B5","v":0.57579044900434129},"R capital_investment=replacement+net_investment"]
[1973,115.6383471389034,57.587285614673405,32.1849066054017,25.866154918828286,144.29591656043584,14.429591656043584,1.2478206419459568,{"$f":"G7","v":14.429591656043584},{"$f":"D7-I7","v":17.755314949358116},17.755314949358116,17.755314949358116,21.110932951392535,{"$f":"M7*$N$2+F7","v":186.5177824632209},{"$f":"N7/H7","v":149.47483331606804},{"$f":"C7+I7+J7+E7","v":115.6383471389034},33.836486177164645,{"$f":"C7/B6","v":0.60743172930763056},"A replacement=capital/duration_period"]
[1974,138.69638268137464,69.579936357288275,37.316056102371931,31.800390221714437,162.05123150979395,16.205123150979396,1.1683883052817037,{"$f":"G8","v":16.205123150979396},{"$f":"D8-I8","v":21.110932951392535},21.110932951392535,21.110932951392535,19.525369576362873,{"$f":"M8*$N$2+F8","v":201.1019706625197},{"$f":"N8/H8","v":172.11912320025584},{"$f":"C8+I8+J8+E8","v":138.69638268137464},33.422740518881199,{"$f":"C8/B7","v":0.60170296513932087},"L capital.K=capital.J+DT×(capital_investment.JK-retirement.JK)"]
[1975,152.5877241314281,80.850401974502532,37.841586022481522,33.89573613444405,183.16216446118648,18.316216446118649,1.2003728707784105,{"$f":"G9","v":18.316216446118649},{"$f":"D9-I9","v":19.525369576362873},19.525369576362873,19.525369576362873,19.628864102380959,{"$f":"M9*$N$2+F9","v":222.4198926659484},{"$f":"N9/H9","v":185.29233547382231},{"$f":"C9+I9+J9+E9","v":152.5877241314281},32.704611342394202,{"$f":"C9/B8","v":0.5829308624453392},"R retirement=replacement"]
[1976,171.33695640415544,91.38041638733678,39.897617506135894,40.058922510682777,202.68753403754934,20.268753403754936,1.1829761558238672,{"$f":"G10","v":20.268753403754936},{"$f":"D10-I10","v":19.628864102380959},19.628864102380959,19.628864102380959,20.829689013555029,{"$f":"M10*$N$2+F10","v":244.34691206465939},{"$f":"N10/H10","v":206.55269411959316},{"$f":"C10+I10+J10+E10","v":171.33695640415544},35.215737715437712,{"$f":"C10/B9","v":0.59887135028390781},"A net_investment=asset_under_construction/construction_period"]
[1977,190.90806780347481,102.17267651656633,43.06132882754806,45.674062459360414,222.3163981399303,22.231639813993031,1.1645207072588883,{"$f":"G11","v":22.231639813993031},{"$f":"D11-I11","v":20.829689013555029},20.829689013555029,20.829689013555029,23.4861527197681,{"$f":"M11*$N$2+F11","v":269.28870357946653},{"$f":"N11/H11","v":231.24423799498834},{"$f":"C11+I11+J11+E11","v":190.90806780347481},40.336170191513531,{"$f":"C11/B10","v":0.59632596878607991},"L asset_under_construction.K=asset_under_construction.J+DT×(planning.JK-completion.JK)"]
[1978,209.99182498481585,112.53416809731542,47.800761435116634,49.656895452383793,243.14608715348533,24.314608715348534,1.1578835850922615,{"$f":"G12","v":24.314608715348534},{"$f":"D12-I12","v":23.4861527197681},23.4861527197681,23.4861527197681,29.248261502602002,{"$f":"M12*$N$2+F12","v":301.64261015868931},{"$f":"N12/H12","v":260.5120359614167},{"$f":"C12+I12+J12+E12","v":209.99182498481585},50.52021097660085,{"$f":"C12/B11","v":0.58946784906524063},"R completion=net_investment"]
[1979,227.76983397411232,124.15695571257145,55.911485489927344,47.701392771613541,266.63223987325341,26.663223987325342,1.1706213909940246,{"$f":"G13","v":26.663223987325342},{"$f":"D13-I13","v":29.248261502602002},29.248261502602002,29.248261502602002,29.972649843468634,{"$f":"M13*$N$2+F13","v":326.5775395601907},{"$f":"N13/H13","v":278.97793605401296},{"$f":"C13+I13+J13+E13","v":227.76983397411232},51.208102079900641,{"$f":"C13/B12","v":0.59124661506012921},"R planning=(required_capital-capital)/adjustment_period"]
[1980,244.97801496237147,134.8959178684355,59.560699981054178,50.521397112881814,295.88050137585543,29.588050137585544,1.2077838961235055,{"$f":"G14","v":29.588050137585544},{"$f":"D14-I14","v":29.972649843468634},29.972649843468634,29.972649843468634,30.646610975491463,{"$f":"M14*$N$2+F14","v":357.17372332683834},{"$f":"N14/H14","v":295.72651570634497},{"$f":"C14+I14+J14+E14","v":244.9780149623715},50.748500743973466,{"$f":"C14/B13","v":0.59224663562676783},"A required_capital=target_demand×capital_coefficient "]
[1981,263.39631640585952,143.51896688548388,63.231926097423866,56.645423422951779,325.85315121932405,32.585315121932403,1.2371211399829398,{"$f":"G15","v":32.585315121932403},{"$f":"D15-I15","v":30.646610975491463},30.646610975491463,30.646610975491463,28.259606948999938,{"$f":"M15*$N$2+F15","v":382.37236511732391},{"$f":"N15/H15","v":309.0823952152308},{"$f":"C15+I15+J15+E15","v":263.39631640585952},45.686078809371281,{"$f":"C15/B14","v":0.5858442722198085},"A target_demand=demand+additional_demand"]
[1982,276.65576113286124,154.03560749886179,63.90958316848149,58.710570465517961,356.4997621948155,35.649976219481552,1.2886041510034196,{"$f":"G16","v":35.649976219481552},{"$f":"D16-I16","v":28.259606948999938},28.259606948999938,28.259606948999938,24.798060004247532,{"$f":"M16*$N$2+F16","v":406.09588220331057},{"$f":"N16/H16","v":315.14401213676746},{"$f":"C16+I16+J16+E16","v":276.65576113286124},38.488251003906214,{"$f":"C16/B15","v":0.58480547336703415},"NOTE *****EXOGENOUS VARIABLES*****"]
[1983,287.6422039748831,162.17793666291331,63.273996918629074,62.190270393340739,384.75936914381543,38.475936914381542,1.3376318350606595,{"$f":"G17","v":38.475936914381542},{"$f":"D17-I17","v":24.798060004247532},24.798060004247532,24.798060004247532,26.346320445498421,{"$f":"M17*$N$2+F17","v":437.45201003481225},{"$f":"N17/H17","v":327.03468814718701},{"$f":"C17+I17+J17+E17","v":287.64220397488316},39.392484172303853,{"$f":"C17/B16","v":0.58620842016381847},"A other_expenditures=TABXL(SHEET2!E4)"]
[1984,306.07853634778519,170.50370307535724,67.302063360304714,68.272769912123266,409.55742914806297,40.955742914806294,1.3380795466255717,{"$f":"G18","v":40.955742914806294},{"$f":"D18-I18","v":26.346320445498421},26.346320445498421,26.346320445498421,30.065283966499294,{"$f":"M18*$N$2+F18","v":469.68799708106155},{"$f":"N18/H18","v":351.01649843280359},{"$f":"C18+I18+J18+E18","v":306.07853634778519},44.937962085018398,{"$f":"C18/B17","v":0.59276316451199773},"A capital_coefficient=TABXL(SHEET2!H4)"]
[1985,329.04008873182386,180.24342521114875,73.655658925855434,75.141004594819663,435.90374959356137,43.59037495935614,1.3247739850594138,{"$f":"G19","v":43.59037495935614},{"$f":"D19-I19","v":30.065283966499294},30.065283966499294,30.065283966499294,30.162674583364264,{"$f":"M19*$N$2+F19","v":496.2290987602899},{"$f":"N19/H19","v":374.57642160601068},{"$f":"C19+I19+J19+E19","v":329.04008873182386},45.536332874186826,{"$f":"C19/B18","v":0.5888796625920385},"A additional_demand=TABXL(SHEET2!Q4)"]
[1986,344.27358607535558,187.71285730055217,76.759577939370331,79.801150835433077,465.96903356006067,46.596903356006067,1.3534847063697417,{"$f":"G20","v":46.596903356006067},{"$f":"D20-I20","v":30.162674583364264},30.162674583364264,30.162674583364264,30.555488598345576,{"$f":"M20*$N$2+F20","v":527.08001075675179},{"$f":"N20/H20","v":389.42443034355597},{"$f":"C20+I20+J20+E20","v":344.27358607535558},45.150844268200387,{"$f":"C20/B19","v":0.5704862833706047},"A propencity_to_consume=TABXL(SHEET2!R4)"]
[1987,357.74775047949663,196.4594478855297,80.168659412688072,81.119643181278846,496.13170814342493,49.613170814342496,1.3868199240343215,{"$f":"G21","v":49.613170814342496},{"$f":"D21-I21","v":30.555488598345576},30.555488598345576,30.555488598345576,38.376505836935095,{"$f":"M21*$N$2+F21","v":572.88471981729515},{"$f":"N21/H21","v":413.09236324695115},{"$f":"C21+I21+J21+E21","v":357.74775047949657},55.344612767454578,{"$f":"C21/B20","v":0.57064920409702324},"NOTE *****PARAMETERS*****"]
[1988,385.19305878996278,207.43403679978422,91.04522551111215,86.713796479066417,526.68719674177055,52.668719674177055,1.3673330417642895,{"$f":"G22","v":52.668719674177055},{"$f":"D22-I22","v":38.376505836935095},38.376505836935095,38.376505836935095,47.084343179091917,{"$f":"M22*$N$2+F22","v":620.85588309995433},{"$f":"N22/H22","v":454.06339504445458},{"$f":"C22+I22+J22+E22","v":385.19305878996283},68.870336254491747,{"$f":"C22/B21","v":0.5798332387045233},"C duration_period=10"]
[1989,414.852885328046,221.87786872897794,103.59071343696247,89.384303162105553,565.0637025787056,56.506370257870557,1.3620821321560292,{"$f":"G23","v":56.506370257870557},{"$f":"D23-I23","v":47.084343179091917},47.084343179091917,47.084343179091917,54.183485999021528,{"$f":"M23*$N$2+F23","v":673.43067457674863},{"$f":"N23/H23","v":494.41267797176107},{"$f":"C23+I23+J23+E23","v":414.852885328046},79.55979264371507,{"$f":"C23/B22","v":0.57601730785591077},"C construction_period=1"]
[1990,447.54803952048445,239.39343524232544,115.39829057480128,92.756313703357733,612.14804575779749,61.214804575779752,1.3677817612913021,{"$f":"G24","v":61.214804575779752},{"$f":"D24-I24","v":54.183485999021528},54.183485999021528,54.183485999021528,56.020417600682464,{"$f":"M24*$N$2+F24","v":724.18888095916236},{"$f":"N24/H24","v":529.46230272544835},{"$f":"C24+I24+J24+E24","v":447.54803952048439},81.914263204963959,{"$f":"C24/B23","v":0.57705621368168736},"C adjustment_period=2"]
[1991,474.68681557168941,251.43150012203196,122.65357077636436,100.60174467329304,666.331531756819,66.633153175681898,1.4037287531450018,{"$f":"G25","v":66.633153175681898},{"$f":"D25-I25","v":56.020417600682464},56.020417600682464,56.020417600682464,49.044245302260947,{"$f":"M25*$N$2+F25","v":764.4200223613409},{"$f":"N25/H25","v":544.56391282766447},{"$f":"C25+I25+J25+E25","v":474.68681557168941},69.877097255975059,{"$f":"C25/B24","v":0.56179779134195906},"NOTE *****INITIAL CONDITIONS*****"]
[1992,485.67347221615131,261.104494182606,121.27944023801109,103.2895377955342,722.35194935750144,72.235194935750144,1.4873201660806692,{"$f":"G26","v":72.235194935750144},{"$f":"D26-I26","v":49.044245302260947},49.044245302260947,49.044245302260947,38.411123177520039,{"$f":"M26*$N$2+F26","v":799.17419571254152},{"$f":"N26/H26","v":537.32492434261519},{"$f":"C26+I26+J26+E26","v":485.67347221615131},51.65145212646388,{"$f":"C26/B25","v":0.55005634371400147},"N capital=75.5795"]
[1993,488.46239794372025,266.4994892014293,115.55074264349628,106.4121660987947,771.39619465976239,77.139619465976239,1.5792335252562086,{"$f":"G27","v":77.139619465976239},{"$f":"D27-I27","v":38.411123177520039},38.411123177520039,38.411123177520039,29.326837236269597,{"$f":"M27*$N$2+F27","v":830.04986913230164},{"$f":"N27/H27","v":525.60299402055671},{"$f":"C27+I27+J27+E27","v":488.46239794372025},37.140596076836459,{"$f":"C27/B26","v":0.54872152680149355},"N asset_under_construction=13.5540 "]
[1994,493.09703124850159,273.9948,110.30756901999784,108.79466222850377,809.80731783728243,80.980731783728245,1.6422879606208201,{"$f":"G28","v":80.980731783728245},{"$f":"D28-I28","v":29.326837236269597},29.326837236269597,29.326837236269597,27.262006948380247,{"$f":"M28*$N$2+F28","v":864.33133173404292},{"$f":"N28/H28","v":526.2970638884226},{"$f":"C28+I28+J28+E28","v":493.09703124850159},33.200032639921005,{"$f":"C28/B27","v":0.56093324921925558},"NOTE *****OUTPUT VARIABLES*****"]
[1995,499.40282976721755,277.7441,111.17542245573546,110.48330731148212,839.13415507355205,83.913415507355211,1.680275130729016,{"$f":"G29","v":83.913415507355211},{"$f":"D29-I29","v":27.262006948380247},27.262006948380247,27.262006948380247,26.508835985090343,{"$f":"M29*$N$2+F29","v":892.15182704373274},{"$f":"N29/H29","v":530.95580046861573},{"$f":"C29+I29+J29+E29","v":499.40282976721761},31.552970701398124,{"$f":"C29/B28","v":0.56326459580736732},"PLOT  production,demand,actual_value"]
[1996,509.77012457994613,284.07089999999999,113.14845218728357,112.55077239266254,866.39616202193224,86.639616202193224,1.699582066987249,{"$f":"G30","v":86.639616202193224},{"$f":"D30-I30","v":26.508835985090343},26.508835985090343,26.508835985090343,26.608695077754788,{"$f":"M30*$N$2+F30","v":919.61355217744176},{"$f":"N30/H30","v":541.08216957571665},{"$f":"C30+I30+J30+E30","v":509.77012457994613},31.31204499577052,{"$f":"C30/B29","v":0.56882116613638645},"NOTE *****SPECIFICATIONS FOR SIMULATION RUN*****"]
[1997,520.8036482362952,289.98110000000003,115.89919487845705,114.9233533578381,892.90499800702264,89.290499800702264,1.7144753133562927,{"$f":"G31","v":89.290499800702264},{"$f":"D31-I31","v":26.608695077754788},26.608695077754788,26.608695077754788,15.90428168291001,{"$f":"M31*$N$2+F31","v":924.71356137284261},{"$f":"N31/H31","v":539.35659158754754},{"$f":"C31+I31+J31+E31","v":520.8036482362952},18.552943351252338,{"$f":"C31/B30","v":0.56884679195146304},"SPEC  DT=1/LENGTH=80/PRTPER=1/PLTPER=1"]
[1998,509.832720837517,287.54499999999996,107.85565099138775,114.43206984612925,919.5136930847774,91.951369308477737,1.8035595902402373,{"$f":"G32","v":91.951369308477737},{"$f":"D32-I32","v":15.90428168291001},15.90428168291001,15.90428168291001,11.096205031429136,{"$f":"M32*$N$2+F32","v":941.70610314763564},{"$f":"N32/H32","v":522.13750421309828},{"$f":"C32+I32+J32+E32","v":509.83272083751694},12.304783375581337,{"$f":"C32/B31","v":0.5521178681711868},"NOTE *****SUPPLEMENT*****"]
[1999,502.36975847899191,288.87709999999998,104.63800250819787,108.854655970794,935.41797476768738,93.541797476768735,1.8620109172172725,{"$f":"G33","v":93.541797476768735},{"$f":"D33-I33","v":11.096205031429136},11.096205031429136,11.096205031429136,10.30853471365414,{"$f":"M33*$N$2+F33","v":956.03504419499563},{"$f":"N33/H33","v":513.44223353092116},{"$f":"C33+I33+J33+E33","v":502.36975847899186},11.072475051929302,{"$f":"C33/B32","v":0.56661153392715402},"A actual_value=TABXL(SHEET2!B4)"]
[2000,507.77439618290077,288.16720000000004,104.9599526935658,114.64724348933493,946.5141797991165,94.651417979911656,1.8640447153585533,{"$f":"G34","v":94.651417979911656},{"$f":"D34-I34","v":10.30853471365414},10.30853471365414,10.30853471365414,7.0719285487229513,{"$f":"M34*$N$2+F34","v":960.65803689656241},{"$f":"N34/H34","v":515.36212032970332},{"$f":"C34+I34+J34+E34","v":507.77439618290072},7.5877241468026,{"$f":"C34/B33","v":0.57361573848010716},"N TIME=1970"]
[2001,505.54320000000001,289.78789999999998,102.75420000000001,113.00110000000001,956.82271451277063,95.68227145127706,1.8926626142192609,{"$f":"G35","v":95.68227145127706},{"$f":"D35-I35","v":7.0719285487229513},7.0719285487229513,7.0719285487229513,-1.2657643061493502,{"$f":"M35*$N$2+F35","v":954.29118590047187},{"$f":"N35/H35","v":504.20565119796851},{"$f":"C35+I35+J35+E35","v":505.54320000000001},-1.3375488020315061,{"$f":"C35/B34","v":0.57070207198004941}]
[2002,499.14699999999999,289.03829999999999,95.123699999999999,114.98499999999999,963.89464306149353,96.38946430614935,1.9310837149406759,{"$f":"G36","v":96.38946430614935},{"$f":"D36-I36","v":-1.2657643061493502},-1.2657643061493502,-1.2657643061493502,-2.7702878755344216,{"$f":"M36*$N$2+F36","v":958.35406731042463},{"$f":"N36/H36","v":496.27784642151875},{"$f":"C36+I36+J36+E36","v":499.14700000000005},-2.8691535784813027,{"$f":"C36/B35","v":0.57173808291754291}]
[2003,498.85469999999998,287.51419999999996,93.492599999999996,117.84790000000001,962.6288787553442,96.262887875534418,1.9296778776572501,{"$f":"G37","v":96.262887875534418},{"$f":"D37-I37","v":-2.7702878755344216},-2.7702878755344216,-2.7702878755344216,-3.313659087980966,{"$f":"M37*$N$2+F37","v":956.00156057938227},{"$f":"N37/H37","v":495.42028317183599},{"$f":"C37+I37+J37+E37","v":498.85469999999998},-3.4344168281639895,{"$f":"C37/B36","v":0.57601107489376868}]
[2004,503.7253,288.59930000000003,92.672200000000004,122.45379999999999,959.85859087980975,95.98585908798097,1.9055199150803221,{"$f":"G38","v":95.98585908798097},{"$f":"D38-I38","v":-3.313659087980966},-3.313659087980966,-3.313659087980966,-2.0359931791828814,{"$f":"M38*$N$2+F38","v":955.78660452144402},{"$f":"N38/H38","v":501.58835756967432},{"$f":"C38+I38+J38+E38","v":503.7253},-2.1369424303256892,{"$f":"C38/B37","v":0.57852376653963578}]
[2005,503.90280000000001,291.13260000000002,93.618499999999997,119.15170000000001,956.54493179182873,95.654493179182879,1.8982727061485443,{"$f":"G39","v":95.654493179182879},{"$f":"D39-I39","v":-2.0359931791828814},-2.0359931791828814,-2.0359931791828814,0.13330613873543484,{"$f":"M39*$N$2+F39","v":956.81154406929954},{"$f":"N39/H39","v":504.04324993462075},{"$f":"C39+I39+J39+E39","v":503.90280000000001},0.14044993462073307,{"$f":"C39/B38","v":0.57795905824067206}]
[2006,506.68700000000001,293.43329999999997,95.58420000000001,117.66949999999999,954.50893861264581,95.450893861264575,1.8838236201296772,{"$f":"G40","v":95.450893861264575},{"$f":"D40-I40","v":0.13330613873543484},0.13330613873543484,0.13330613873543484,2.5458755248618701,{"$f":"M40*$N$2+F40","v":959.60068966236952},{"$f":"N40/H40","v":509.38988098913063},{"$f":"C40+I40+J40+E40","v":506.6869999999999},2.7028809891307333,{"$f":"C40/B39","v":0.58232123338072339}]
[2007,512.9751,294.12199999999996,98.010099999999994,120.843,954.64224475138121,95.464224475138124,1.8609913907154192,{"$f":"G41","v":95.464224475138124},{"$f":"D41-I41","v":2.5458755248618701},2.5458755248618701,2.5458755248618701,-0.25081202762430621,{"$f":"M41*$N$2+F41","v":954.1406206961326},{"$f":"N41/H41","v":512.70555331765036},{"$f":"C41+I41+J41+E41","v":512.97509999999988},-0.26954668234952806,{"$f":"C41/B40","v":0.58048065176331731}]
[2008,501.20929999999998,292.05539999999996,95.468000000000004,113.68589999999999,957.18812027624313,95.71881202762431,1.9097573015429745,{"$f":"G42","v":95.71881202762431},{"$f":"D42-I42","v":-0.25081202762430621},-0.25081202762430621,-0.25081202762430621,-11.642930824861878,{"$f":"M42*$N$2+F42","v":933.90225862651937},{"$f":"N42/H42","v":489.0162000543105},{"$f":"C42+I42+J42+E42","v":501.20929999999998},-12.193099945689482,{"$f":"C42/B41","v":0.56933640638697658}]
[2009,471.13880000000006,282.94170000000003,84.05080000000001,104.1463,956.93730824861882,95.693730824861888,2.0311154764766108,{"$f":"G43","v":95.693730824861888},{"$f":"D43-I43","v":-11.642930824861878},-11.642930824861878,-11.642930824861878,-11.319737742375693,{"$f":"M43*$N$2+F43","v":934.2978327638674},{"$f":"N43/H43","v":459.99247388169181},{"$f":"C43+I43+J43+E43","v":471.13880000000006},-11.146326118308252,{"$f":"C43/B42","v":0.56451805662823906}]
[2010,482.38440000000003,285.86709999999999,83.209699999999998,113.30760000000002,945.29437742375694,94.529437742375691,1.9596288300860412,{"$f":"G44","v":94.529437742375691},{"$f":"D44-I44","v":-11.319737742375693},-11.319737742375693,-11.319737742375693,-10.493063968138131,{"$f":"M44*$N$2+F44","v":924.30824948748068},{"$f":"N44/H44","v":471.67516383543773},{"$f":"C44+I44+J44+E44","v":482.38440000000003},-10.709236164562299,{"$f":"C44/B43","v":0.60675771131564615}]
[2011,470.62329999999997,284.78429999999997,82.904399999999995,102.93459999999999,933.97463968138129,93.397463968138126,1.9845482356725248,{"$f":"G45","v":93.397463968138126},{"$f":"D45-I45","v":-10.493063968138131},-10.493063968138131,-10.493063968138131,null,null,null,null,0,{"$f":"C45/B44","v":0.59036797209860015}]
[{"$f":"A45+$A$2","v":2012},null,null,null,{"$f":"E45","v":102.93459999999999},null,null,{"$f":"H45","v":1.9845482356725248},null,null,null,null,null,null,null,null,{"$f":"Q45","v":0},{"$f":"R45","v":0.59036797209860015}]
[{"$f":"A46+$A$2","v":2013},null,null,null,{"$f":"E46","v":102.93459999999999},null,null,{"$f":"H46","v":1.9845482356725248},null,null,null,null,null,null,null,null,{"$f":"Q46","v":0},{"$f":"R46","v":0.59036797209860015}]
[2014,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2015,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2016,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2017,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2018,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2019,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2020,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2021,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2022,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2023,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2024,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2025,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2026,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2027,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2028,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2029,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2030,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2031,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2032,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2033,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2034,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2035,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2036,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2037,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2038,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2039,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2040,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2041,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2042,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2043,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2044,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2045,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2046,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2047,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2048,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2049,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]
[2050,null,null,null,102.93459999999999,null,null,1.9845482356725248,null,null,null,null,null,null,null,null,0,0.59036797209860015]

{"sheet":"Dyna1","index":1,"n_rows":34,"n_cols":246,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["* PROTOTYPE Ⅰ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dyna1 グラフ 2"]
["NOTE *****NATIONAL ECONOMY WITH DECISION PROCESS OF CAPITAL INVESTMENT*****"]
["A DEMAND.K=CONSUMPTION.K+REPLACEMENT.K+NET_INVESTMENT.K+OTHER_EXPENDITURES.K"]
["A CONSUMPTION.K=PROPENCITY_TO_CONSUME.K×PRODUCTION.JK"]
["R PRODUCTION.KL=CAPITAL.K/CAPITAL_COEFFICIENT.K"]
["R CAPITAL_INVESTMENT.KL=REPLACEMENT.K+NET_INVESTMENT.K"]
["A REPLACEMENT.K=CAPITAL.K/DURATION_PERIOD"]
["L CAPITAL.K=CAPITAL.J+DT×(CAPITAL_INVESTMENT.JK-RETIREMENT.JK)"]
["R RETIREMENT.KL=REPLACEMENT.K"]
["A NET_INVESTMENT.K=ASSET_UNDER_CONSTRUCTION.K/CONSTRUCTION_PERIOD"]
["L ASSET_UNDER_CONSTRUCTION.K=ASSET_UNDER_CONSTRUCTION.J+DT×(PLANNING.JK-COMPLETION.JK)"]
["R COMPLETION.KL=NET_INVESTMENT.K"]
["R PLANNING.KL=(REQUIRED_CAPITAL.K-CAPITAL.K)/ADJUSTMENT_PERIOD"]
["A REQUIRED_CAPITAL.K=TARGET_DEMAND.K×CAPITAL_COEFFICIENT.K "]
["A TARGET_DEMAND.K=DEMAND.K+ADDITIONAL_DEMAND.K"]
["NOTE *****EXOGENOUS VARIABLES*****"]
["A OTHER_EXPENDITURES=TABXL(SHEET2!E4)"]
["A CAPITAL_COEFFICIENT=TABXL(SHEET2!H4)"]
["A ADDITIONAL_DEMAND=TABXL(SHEET2!Q4)"]
["A PROPENCITY_TO_CONSUME=TABXL(SHEET2!R4)"]
["NOTE *****PARAMETERS*****"]
["C DURATION_PERIOD=10"]
["C CONSTRUCTION_PERIOD=1"]
["C ADJUSTMENT_PERIOD=2"]
["NOTE *****INITIAL CONDITIONS*****"]
["N CAPITAL=75.5795"]
["N ASSET_UNDER_CONSTRUCTION=13.5540 "]
["NOTE *****OUTPUT VARIABLES*****"]
["PLOT  PRODUCTION,DEMAND,ACTUAL_VALUE"]
["NOTE *****SPECIFICATIONS FOR SIMULATION RUN*****"]
["SPEC  DT=1/LENGTH=40/PRTPER=1/PLTPER=1"]
["NOTE *****SUPPLEMENT*****"]
["A ACTUAL_VALUE=TABXL(SHEET2!B4)"]
["N TIME=1970"]

{"sheet":"Dyna2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dyna3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}