{UTF-8}
Auditor finish rate=
	ZIDZ(Current productivity, Retrofitted Buildings)
	~	auditors/year
	~		|

Spending=
	Scheduled Debt repayment
	~	$/year
	~		|

Retrofitted Buildings=
	Audit rate*TIME STEP
	~	buildings
	~		|

"$ per nonretrofitted building"=
	Cost per lbs CO2 per kWh*emissions rate of non retrofitted Building*Average Square feet per building
	~	$/buildings/ year
	~		|

"$ per retrofitted Building"=
	Average Square feet per building*Cost per lbs CO2 per kWh*emissions rate of retrofitted building
	~	$/buildings/ year
	~		|

"$ saved per retrofitted building"=
	"$ per nonretrofitted building"-"$ per retrofitted Building"
	~	$/buildings/year
	~		|

Cost per lbs CO2 per kWh=
	0.14/ 1.299
	~	$/lbs CO2/ year
	~		|

Net Savings= INTEG (
	Savings-Spending,
		0)
	~	$
	~		|

Savings=
	Energy savings
	~	$/year
	~		|

Energy savings=
	"$ saved per retrofitted building"*Buildings Retrofit
	~	$/year
	~		|

People years=
	3
	~	auditors/year
	~		|

Desired Auditor Hires=
	((Buildings to be audited/Auditor Productivity)/Auditors on Job)*(People years/TIME STEP\
		)
	~	auditors/year
	~		|

New Accounts Payable Auditors=
	"Auditor wage Rate- Trained"*Auditors on Job/TIME STEP
	~	$/year
	~		|

Auditor Productivity=
	125
	~	buildings/ auditors/ year
	~		|

sum of all the spending=
	Accounts Payable Auditors+Accounts Payable Building maintenance+Accounts Payable Building Operations\
		+Accounts payable contractors+Accounts Payable Raw Materials
	~	$
	~		|

new carbon emissions=
	(Buildings Retrofit*emissions rate of retrofitted building*Average Square feet per building\
		+non retrofitted buildings*emissions rate of non retrofitted Building*Average Square feet per building\
		)/TIME STEP
	~	lbs CO2/year
	~		|

Retrofit Rate=
	min(Buildings to be retrofitted/TIME STEP,Contractors*Contractor productivity)
	~	buildings/year
	~		|

Audit rate=
	min( Auditors on Job*Auditor Productivity, Buildings to be audited / TIME STEP )
	~	buildings/year
	~		|

Current productivity=
	Audit rate*Auditors on Job
	~	auditors*buildings/year
	~		|

Buildings Retrofit= INTEG (
	Retrofit Rate,
		Initial buildings retrofitted)
	~	buildings
	~		|

Keeping rate=
	(Buildings audited-(Demolition rate*TIME STEP))/TIME STEP
	~	buildings/year
	~		|

Buildings to be retrofitted= INTEG (
	Keeping rate-Retrofit Rate,
		0)
	~	buildings
	~		|

Average Square feet per building=
	13300
	~	ft2/buildings
	~		|

"raw materials $/building"=
	Average Square feet per building*"Raw material cost/square feet"
	~	$/buildings
	~		|

New Accounts payable Raw Materials=
	Raw material cost
	~	$/year
	~		|

"Raw material cost/square feet"=
	111
	~	$/ ft2
	~		|

Raw material cost=
	"raw materials $/building"*Retrofit Rate
	~	$/year
	~		|

Demolition rate=
	min((Buildings audited/TIME STEP),(Square feet demolished per year/Average Square feet per building\
		))
	~	buildings/year
	~		|

Buildings audited= INTEG (
	Audit rate-Demolition rate-Keeping rate,
		Initial buildings audited)
	~	buildings
	~		|

Minimum time to hire=
	1/12
	~	year
	~		|

Auditors on Job= INTEG (
	auditor hire rate-Auditor finish rate,
		100)
	~	auditors
	~		|

Auditors not on job= INTEG (
	Auditor finish rate+New Auditors-auditor hire rate,
		5000)
	~	auditors
	~		|

Maximum auditor hires=
	Auditors not on job/Minimum time to hire
	~	auditors/year
	~		|

auditor hire rate=
	min(Desired Auditor Hires, Maximum auditor hires )
	~	auditors/year
	~		|

New Auditors=
	150
	~	auditors/year
	~		~	:SUPPLEMENTARY 
	|

Convert=
	1.297
	~	lbs CO2/kWh
	~		|

Change=
	dollar per new emissions in terms of health care $
	~	$/year
	~		|

Cumulative healthcare cost from buildings= INTEG (
	Change,
		0)
	~	$
	~		|

Carbon inn atmosphere= INTEG (
	new carbon emissions,
		100)
	~	lbs CO2
	~		|

Heath impact per kWh=
	0.14
	~	$/kWh
	~		|

emissions rate of non retrofitted Building=
	20
	~	lbs CO2/ft2
	~		|

emissions rate of retrofitted building=
	15
	~	lbs CO2/ft2
	~		|

dollar per new emissions in terms of health care $=
	Heath impact per kWh/Convert*Total emissions
	~	$/year
	~		|

Total emissions=
	new carbon emissions
	~	lbs CO2/year
	~		|

non retrofitted buildings=
	Buildings audited+Buildings to be audited
	~	buildings
	~		|

Number Contractors Hired=
	500
	~	workers/year
	~		|

Current Maturity of bonds=
	0.08
	~	Fraction/year
	~		|

current maturity=
	Current Maturity of bonds
	~	Fraction/year
	~		|

Hire rate=
	Number Contractors Hired
	~	workers/year
	~		|

initial cash=
	100000
	~	$
	~		|

New Cash=
	Borrowing
	~	$/year
	~		|

Costs=
	Retired Accounts Payable Buildings Operation+Retired Accounts payable maintenance
	~	$/year
	~		|

Total Spent on buildings from state revenue= INTEG (
	Costs,
		0)
	~	$
	~		|

Amount paid=
	Repayment
	~	$/year
	~		|

Total spending on Debt= INTEG (
	Repayment,
		0)
	~	$
	~		|

Debt= INTEG (
	Borrowing+Interest Generated-Repayment,
		Initial Debt)
	~	$
	~		|

Repayment=
	Effect of Liquidity on payment*Scheduled Debt repayment
	~	$/year
	~		|

Retired Accounts Payable Buildings Operation=
	Effect of Liquidity on Accounts Payable Buildings Operation*Scheduled Retired Accounts Payable Buildings Operation
	~	$/year
	~		|

Accounts Payable Building maintenance= INTEG (
	New Accounts payable maintenance-Retired Accounts payable maintenance,
		Initial Accounts Payable Building maintenance)
	~	$
	~		|

Accounts Payable Building Operations= INTEG (
	New Accounts Payable Building Operations-Retired Accounts Payable Buildings Operation\
		,
		0)
	~	$
	~		|

Retired Accounts payable maintenance=
	Effect of Liquidity on Accounts payable maintenance*scheduled Retired Accounts payable maintenance
	~	$/year
	~		|

Total payments for building operations= INTEG (
	Retired Accounts Payable Buildings Operation,
		Initial Total payments for building operation)
	~	$
	~		|

Initial Total payments for building operation=
	0
	~	$
	~		|

Total Accounts Payable Building Maintenance= INTEG (
	Retired Accounts payable maintenance,
		Initial Total Accounts Payable Building Maintenance)
	~	$
	~		|

Initial Total Accounts Payable Building Maintenance=
	0
	~	$
	~		|

State spending From Borrowed Cash=
	Retired accounts payable auditors+Retired accounts payable contractors+Retired Accounts Payable raw materials
	~	$/year
	~		|

Average maintenance costs=
	10000
	~	$/year
	~		|

Contractor's wage=
	69870
	~	$/(year*workers)
	~		|

Accounts payable contractors= INTEG (
	New accounts payable Contractors-Retired accounts payable contractors,
		0)
	~	$
	~		|

Accounts Payable Raw Materials= INTEG (
	New Accounts payable Raw Materials-Retired Accounts Payable raw materials,
		0)
	~	$
	~		|

debt from retrofits=
	Scheduled Payments from borrowing
	~	$/year
	~		|

New accounts payable Contractors=
	Contractors*Contractor's wage
	~	$/year
	~		|

New Accounts payable maintenance=
	Average maintenance costs
	~	$/year
	~		|

Cumulative debt= INTEG (
	debt from retrofits-Amount paid,
		0)
	~	$
	~		|

New Accounts Payable Building Operations=
	Average operation costs
	~	$/year
	~		|

Average operation costs=
	100
	~	$/year
	~		|

Effect of Liquidity on accounts payable contractors=
	liquidity
	~	Dmnl
	~		|

Effect of Liquidity on Accounts payable maintenance=
	liquidity
	~	Dmnl
	~		|

Effect of Liquidity on Accounts Payable raw materials=
	liquidity
	~	Dmnl
	~		|

Scheduled Payments from borrowing=
	Scheduled Retired accounts payable auditors+Scheduled Retired accounts payable contractors\
		+Scheduled Retired Accounts Payable raw materials
	~	$/year
	~		|

scheduled payments from tax revenue=
	Scheduled Retired Accounts Payable Buildings Operation+Scheduled Debt repayment+scheduled Retired Accounts payable maintenance
	~	$/year
	~		|

liquidity=
	Borrowed Cash/initial cash
	~	Dmnl
	~		|

Desired Borrowed=
	Scheduled Payments from borrowing
	~	$/year
	~		|

Effect of Liquidity on payment=
	1
	~	Dmnl
	~		|

Effect of Liquidity on Accounts payable auditors = WITH LOOKUP (
	liquidity,
		([(0,0)-(1,1)],(0,0),(0.2,0.1),(0.4,0.3),(0.6,0.7),(0.8,0.9),(1,1) ))
	~	Dmnl
	~		|

Effect of Liquidity on Accounts Payable Buildings Operation=
	liquidity
	~	Dmnl
	~		|

Scheduled Debt repayment=
	Debt*Average Maturity rate
	~	$/year
	~		|

Borrowed Cash= INTEG (
	New Cash-State spending From Borrowed Cash,
		initial cash)
	~	$
	~		|

Accounts Payable Auditors= INTEG (
	New Accounts Payable Auditors-Retired accounts payable auditors,
		0)
	~	$
	~		|

time to pay Accounts Payable raw materials=
	1/12
	~	year
	~		|

"Auditor wage Rate- Trained"=
	28000
	~	$/auditors
	~		|

Scheduled Retired accounts payable contractors=
	Accounts payable contractors/Time to pay accounts payable contractors
	~	$/year
	~		|

Time to pay Accounts payable maintenance=
	1/12
	~	year
	~		|

Initial Accounts Payable Building maintenance=
	500000
	~	$
	~		|

Scheduled Retired Accounts Payable Buildings Operation=
	Accounts Payable Building Operations/Time to pay Accounts Payable Buildings Operation
	~	$/year
	~		|

Retired Accounts Payable raw materials=
	Effect of Liquidity on Accounts Payable raw materials*Scheduled Retired Accounts Payable raw materials
	~	$/year
	~		|

Retired accounts payable contractors=
	Effect of Liquidity on accounts payable contractors*Scheduled Retired accounts payable contractors
	~	$/year
	~		|

Time to pay accounts payable contractors=
	1/12
	~	year
	~		|

scheduled Retired Accounts payable maintenance=
	Accounts Payable Building maintenance/Time to pay Accounts payable maintenance
	~	$/year
	~		|

Scheduled Retired accounts payable auditors=
	Accounts Payable Auditors/time to pay accounts payable auditors
	~	$/year
	~		|

Time to pay Accounts Payable Buildings Operation=
	1/12
	~	year
	~		|

Scheduled Retired Accounts Payable raw materials=
	Accounts Payable Raw Materials/time to pay Accounts Payable raw materials
	~	$/year
	~		|

time to pay accounts payable auditors=
	1/12
	~	year
	~		|

Retired accounts payable auditors=
	Effect of Liquidity on Accounts payable auditors*Scheduled Retired accounts payable auditors
	~	$/year
	~		|

Change in maturity=
	(current maturity - Average Maturity rate) * Fractional Borrowing Rate
	~	Fraction/(year*year)
	~		|

Chg Average Interest Rate=
	(Current Interest Rate - Average Interest Rate) * Fractional Borrowing Rate
	~	Fraction/year/year
	~		|

Fraction Borrowed=
	1
	~	Dmnl
	~		|

Average Interest Rate= INTEG (
	Chg Average Interest Rate,
		Current Interest Rate)
	~	Fraction/year
	~		|

Current Interest Rate=
	0.04
	~	Fraction/year
	~		|

Average Maturity rate= INTEG (
	Change in maturity,
		current maturity)
	~	Fraction/year
	~		|

Borrowing=
	Desired Borrowed*Fraction Borrowed
	~	$/year
	~		|

Interest Generated=
	Average Interest Rate*Debt
	~	$/year
	~		|

Fractional Borrowing Rate=
	ZIDZ(Borrowing, Debt)
	~	Fraction/year
	~		|

Initial Debt=
	0
	~	$
	~		|

Utility rate retro=
	1000
	~	$/year
	~		|

Utility rate non retro=
	3000
	~	$/year
	~		|

Buildings to be audited= INTEG (
	-Audit rate,
		Initial Buildings to be audited)
	~	buildings
	~		|

Contractor productivity=
	6
	~	buildings/(workers*year)
	~		|

Contractors= INTEG (
	Hire rate,
		Initial Contactors)
	~	workers
	~		|

Square feet demolished per year=
	3.91809e+006
	~	ft2/year
	~		|

Initial auditors=
	1000
	~	auditors
	~		|

Initial buildings audited=
	0
	~	buildings
	~		|

Initial buildings retrofitted=
	0
	~	buildings
	~		|

Initial Buildings to be audited=
	5000
	~	buildings
	~		|

Initial Contactors=
	300400
	~	workers
	~		|

********************************************************
	.Control
********************************************************~
		Simulation Control Parameters
	|

FINAL TIME  = 50
	~	year
	~	The final time for the simulation.
	|

INITIAL TIME  = 0
	~	year
	~	The initial time for the simulation.
	|

SAVEPER  = 
        TIME STEP
	~	year [0,?]
	~	The frequency with which output is stored.
	|

TIME STEP  = 0.0078125
	~	year [0,?]
	~	The time step for the simulation.
	|

\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Building Sector
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,100,0
10,1,Buildings to be audited,366,334,40,20,3,3,0,0,0,0,0,0
10,2,Buildings audited,648,339,40,20,3,3,0,0,0,0,0,0
1,3,5,2,4,0,0,22,0,0,0,-1--1--1,,1|(571,332)|
1,4,5,1,100,0,0,22,0,0,0,-1--1--1,,1|(464,332)|
11,5,828,528,332,6,8,34,3,0,0,1,0,0,0
10,6,Audit rate,528,351,32,11,40,3,0,0,-1,0,0,0
12,7,48,675,166,10,8,0,3,0,0,-1,0,0,0
1,8,10,7,4,0,0,22,0,0,0,-1--1--1,,1|(671,205)|
1,9,10,2,100,0,0,22,0,0,0,-1--1--1,,1|(671,285)|
11,10,48,671,244,6,8,34,3,0,0,1,0,0,0
10,11,Demolition rate,671,263,48,11,40,3,0,0,-1,0,0,0
10,12,Initial Buildings to be audited,1143,435,56,19,8,3,0,0,0,0,0,0
10,13,Initial buildings audited,1130,264,47,19,8,3,0,0,0,0,0,0
10,14,Initial buildings retrofitted,1126,194,47,19,8,3,0,0,0,0,0,0
1,15,12,1,0,0,0,0,0,64,1,-1--1--1,,1|(753,384)|
10,16,Initial auditors,1133,381,44,11,8,3,0,0,0,0,0,0
10,17,Contractors,612,569,40,20,3,3,0,0,0,0,0,0
12,18,48,471,563,10,8,0,3,0,0,-1,0,0,0
1,19,21,17,4,0,0,22,0,0,0,-1--1--1,,1|(552,563)|
1,20,21,18,100,0,0,22,0,0,0,-1--1--1,,1|(500,563)|
11,21,48,526,563,6,8,34,3,0,0,1,0,0,0
10,22,Hire rate,526,582,29,11,40,3,0,0,-1,0,0,0
10,23,Initial Contactors,1137,327,54,11,8,3,0,0,0,0,0,0
10,24,Contractor productivity,842,564,38,19,8,3,0,0,0,0,0,0
1,25,23,17,0,0,0,0,0,64,1,-1--1--1,,1|(889,441)|
10,26,TIME STEP,784,311,50,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,27,2,11,1,0,0,0,0,64,0,-1--1--1,,1|(639,298)|
10,28,Square feet demolished per year,710,127,64,18,8,131,0,0,0,0,0,0
1,29,28,11,1,0,0,0,0,64,0,-1--1--1,,1|(709,211)|
1,30,26,11,1,0,0,0,0,64,0,-1--1--1,,1|(731,291)|
1,31,1,6,1,0,0,0,0,64,0,-1--1--1,,1|(442,355)|
10,32,TIME STEP,660,43,50,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,33,"raw materials $/building",1006,370,47,25,8,131,0,0,0,0,0,0
10,34,Raw material cost,923,404,56,11,8,3,0,0,0,0,0,0
1,35,33,34,1,0,0,0,0,64,0,-1--1--1,,1|(990,373)|
10,36,Number Contractors Hired,556,625,63,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,37,36,22,0,0,0,0,0,64,0,-1--1--1,,1|(542,605)|
10,38,Buildings Retrofit,1033,489,40,20,3,3,0,0,0,0,0,0
10,39,non retrofitted buildings,367,530,46,19,8,3,0,0,0,0,0,0
1,40,2,39,1,0,0,0,0,64,0,-1--1--1,,1|(577,487)|
1,41,1,39,1,0,0,0,0,64,0,-1--1--1,,1|(321,482)|
10,42,Auditors not on job,136,148,40,20,3,3,0,0,0,0,0,0
10,43,Auditors on Job,342,149,40,20,3,3,0,0,0,0,0,0
1,44,46,43,4,0,0,22,0,0,0,-1--1--1,,1|(273,148)|
1,45,46,42,100,0,0,22,0,0,0,-1--1--1,,1|(204,148)|
11,46,524,239,148,6,8,34,3,0,0,1,0,0,0
10,47,auditor hire rate,239,167,50,11,40,3,0,0,-1,0,0,0
1,48,50,42,4,0,0,22,0,0,0,-1--1--1,,3|(138,69)|(138,69)|(138,98)|
1,49,50,43,100,0,0,22,0,0,0,-1--1--1,,1|(342,69)|
11,50,988,240,69,6,8,34,3,0,0,1,0,0,0
10,51,Auditor finish rate,240,88,56,11,40,3,0,0,-1,0,0,0
1,52,53,42,4,0,0,22,0,0,0,-1--1--1,,1|(75,144)|
11,53,300,48,144,6,8,34,3,0,0,1,0,0,0
10,54,New Auditors,48,163,45,11,40,3,0,0,-1,0,0,0
10,55,Maximum auditor hires,142,209,56,19,8,3,0,0,0,0,0,0
10,56,Minimum time to hire,114,266,50,18,8,131,0,0,0,0,0,0
10,57,Desired Auditor Hires,270,275,51,21,8,131,0,0,0,0,0,0
1,58,57,47,1,0,0,0,0,64,0,-1--1--1,,1|(235,220)|
1,59,42,55,1,0,0,0,0,64,0,-1--1--1,,1|(117,183)|
1,60,55,47,1,0,0,0,0,64,0,-1--1--1,,1|(186,178)|
1,61,56,55,1,0,0,0,0,64,0,-1--1--1,,1|(74,233)|
1,62,43,6,1,0,0,0,0,64,0,-1--1--1,,1|(438,237)|
10,63,Average Square feet per building,814,179,66,19,8,3,0,0,0,0,0,0
1,64,63,11,1,0,0,0,0,64,0,-1--1--1,,1|(742,227)|
10,65,"Raw material cost/square feet",898,303,50,19,8,3,0,0,0,0,0,0
1,66,65,33,0,0,0,0,0,64,0,-1--1--1,,1|(940,329)|
10,67,Average Square feet per building,1036,306,70,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,68,67,33,0,0,0,0,0,64,0,-1--1--1,,1|(1025,328)|
10,69,Buildings to be retrofitted,668,496,40,20,3,3,0,0,0,0,0,0
1,70,72,69,4,0,0,22,0,0,0,-1--1--1,,1|(660,435)|
1,71,72,2,100,0,0,22,0,0,0,-1--1--1,,1|(660,371)|
11,72,732,660,389,8,6,33,3,0,0,4,0,0,0
10,73,Keeping rate,709,389,41,11,40,3,0,0,-1,0,0,0
1,74,76,38,4,0,0,22,0,0,0,-1--1--1,,1|(923,491)|
1,75,76,69,100,0,0,22,0,0,0,-1--1--1,,1|(774,491)|
11,76,812,847,491,6,8,34,3,0,0,1,0,0,0
10,77,Retrofit Rate,847,516,43,17,40,131,0,0,-1,0,0,0
1,78,24,77,0,0,0,0,0,64,0,-1--1--1,,1|(842,545)|
1,79,69,76,1,0,0,0,0,64,0,-1--1--1,,1|(776,528)|
1,80,17,77,1,0,0,0,0,64,0,-1--1--1,,1|(730,553)|
1,81,76,34,1,0,0,0,0,64,0,-1--1--1,,1|(895,459)|
1,82,11,73,1,0,0,0,0,64,0,-1--1--1,,1|(709,315)|
1,83,2,73,0,0,0,0,0,64,0,-1--1--1,,1|(678,364)|
1,84,26,73,0,0,0,0,0,64,0,-1--1--1,,1|(751,345)|
1,85,13,2,0,0,0,0,0,64,1,-1--1--1,,1|(892,300)|
1,86,14,38,0,0,0,0,0,64,1,-1--1--1,,1|(1082,334)|
1,87,26,76,0,0,0,0,0,64,0,-1--1--1,,1|(813,396)|
10,88,TIME STEP,401,281,50,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,89,Current productivity,408,42,38,19,8,3,0,0,0,0,0,0
1,90,6,89,1,0,0,0,0,64,0,-1--1--1,,1|(444,70)|
1,91,43,89,1,0,0,0,0,64,0,-1--1--1,,1|(381,121)|
1,92,89,51,0,0,0,0,0,64,0,-1--1--1,,1|(331,62)|
1,93,88,6,0,0,0,0,0,64,0,-1--1--1,,1|(457,312)|
10,94,Time,185,316,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,95,Auditor Productivity,517,437,46,27,8,131,0,0,0,0,0,0
1,96,95,6,0,0,0,0,0,64,0,-1--1--1,,1|(522,392)|
1,97,1,57,0,0,0,0,0,64,0,-1--1--1,,1|(325,308)|
1,98,95,57,1,0,0,0,0,64,0,-1--1--1,,1|(369,396)|
1,99,43,57,0,0,0,0,0,64,0,-1--1--1,,1|(309,205)|
10,100,People years,171,380,41,11,8,3,0,0,0,0,0,0
1,101,100,57,0,0,0,0,0,64,0,-1--1--1,,1|(210,337)|
1,102,88,57,0,0,0,0,0,64,0,-1--1--1,,1|(342,278)|
10,103,Retrofitted Buildings,531,125,34,19,8,3,0,0,0,0,0,0
1,104,103,51,1,0,0,0,0,64,0,-1--1--1,,1|(388,3)|
1,105,32,103,0,0,0,0,0,64,0,-1--1--1,,1|(607,76)|
1,106,6,103,1,0,0,0,0,64,0,-1--1--1,,1|(557,245)|
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Financial Sector
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,5,0
10,1,Buildings audited,29,149,34,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,2,Buildings to be audited,40,207,52,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,3,Utility rate retro,40,313,50,11,8,3,0,0,0,0,0,0
10,4,Utility rate non retro,31,378,47,19,8,3,0,0,0,0,0,0
10,5,Debt,480,310,40,20,3,3,0,0,0,0,0,0
12,6,48,311,308,10,8,0,3,0,0,-1,0,0,0
1,7,9,5,4,0,0,22,0,0,0,-1--1--1,,1|(411,307)|
1,8,9,6,100,0,0,22,0,0,0,-1--1--1,,1|(345,307)|
11,9,48,376,307,6,8,34,3,0,0,1,0,0,0
10,10,Borrowing,376,326,34,11,40,3,0,0,-1,0,0,0
12,11,48,328,199,10,8,0,3,0,0,-1,0,0,0
1,12,14,5,4,0,0,22,0,0,0,-1--1--1,,1|(469,248)|
1,13,14,11,100,0,0,22,0,0,0,-1--1--1,,1|(400,199)|
11,14,48,469,199,6,8,34,3,0,0,1,0,0,0
10,15,Interest Generated,469,218,58,11,40,3,0,0,-1,0,0,0
10,16,Fractional Borrowing Rate,506,466,51,19,8,3,0,0,0,0,0,0
10,17,Average Interest Rate,585,610,46,21,3,131,0,0,0,0,0,0
12,18,48,364,608,10,8,0,3,0,0,-1,0,0,0
1,19,21,17,4,0,0,22,0,0,0,-1--1--1,,1|(500,608)|
1,20,21,18,100,0,0,22,0,0,0,-1--1--1,,1|(412,608)|
11,21,48,456,608,6,8,34,3,0,0,1,0,0,0
10,22,Chg Average Interest Rate,456,635,43,19,40,3,0,0,-1,0,0,0
10,23,Current Interest Rate,340,689,50,19,8,3,0,0,0,0,0,0
1,24,16,22,1,0,0,0,2,64,0,-1--1--1,|12||0-0-0,1|(458,541)|
1,25,17,22,1,0,0,0,0,64,0,-1--1--1,,1|(516,689)|
1,26,23,22,1,0,0,0,0,64,0,-1--1--1,,1|(376,637)|
1,27,10,16,0,0,0,0,0,64,0,-1--1--1,,1|(432,386)|
1,28,5,16,0,0,0,0,0,64,0,-1--1--1,,1|(491,381)|
1,29,17,15,1,0,0,0,0,64,0,-1--1--1,,1|(887,510)|
1,30,5,15,1,0,0,0,0,64,0,-1--1--1,,1|(496,264)|
10,31,Average Maturity rate,788,476,44,25,3,131,0,0,0,0,0,0
12,32,48,572,469,10,8,0,3,0,0,-1,0,0,0
1,33,35,31,4,0,0,22,0,0,0,-1--1--1,,1|(702,469)|
1,34,35,32,100,0,0,22,0,0,0,-1--1--1,,1|(615,469)|
11,35,48,654,469,6,8,34,3,0,0,1,0,0,0
10,36,Change in maturity,654,488,58,11,40,3,0,0,-1,0,0,0
10,37,current maturity,766,534,49,11,8,3,0,0,0,0,0,0
1,38,37,36,1,0,0,0,0,64,0,-1--1--1,,1|(699,530)|
1,39,31,36,1,0,0,0,0,64,0,-1--1--1,,1|(739,502)|
1,40,16,36,1,0,0,0,0,64,0,-1--1--1,,1|(570,518)|
10,41,Fraction Borrowed,215,327,33,19,8,3,0,0,0,0,0,0
10,42,Desired Borrowed,245,375,59,11,8,3,0,0,0,0,0,0
1,43,42,10,1,0,0,0,0,64,0,-1--1--1,,1|(347,358)|
1,44,41,10,0,0,0,0,0,64,0,-1--1--1,,1|(288,326)|
10,45,Initial Debt,37,265,35,11,8,3,0,0,0,0,0,0
1,46,37,31,0,0,0,0,0,64,1,-1--1--1,,1|(771,518)|
1,47,23,17,0,0,0,0,0,64,1,-1--1--1,,1|(457,650)|
10,48,Scheduled Payments from borrowing,253,467,71,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,49,48,42,0,0,0,0,0,64,0,-1--1--1,,1|(249,423)|
10,50,Scheduled Debt repayment,586,412,52,19,8,3,0,0,0,0,0,0
1,51,5,50,0,0,0,0,0,64,0,-1--1--1,,1|(527,356)|
1,52,31,50,1,0,0,0,0,64,0,-1--1--1,,1|(706,422)|
10,53,Effect of Liquidity on payment,833,366,57,19,8,3,0,0,0,0,0,0
10,54,Total spending on Debt,699,316,48,21,3,131,0,0,0,0,0,0
1,55,57,54,4,0,0,22,0,0,0,-1--1--1,,1|(621,312)|
1,56,57,5,100,0,0,22,0,0,0,-1--1--1,,1|(549,312)|
11,57,1436,585,312,6,8,34,3,0,0,1,0,0,0
10,58,Repayment,585,331,36,11,40,3,0,0,-1,0,0,0
1,59,50,58,0,0,0,0,0,64,0,-1--1--1,,1|(585,374)|
1,60,53,58,1,0,0,0,0,64,0,-1--1--1,,1|(702,378)|
1,61,45,5,0,0,0,0,0,64,1,-1--1--1,,1|(249,285)|
10,62,Current Maturity of bonds,698,583,58,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,63,62,37,0,0,0,0,0,64,0,-1--1--1,,1|(731,558)|
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Accounts Payable
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,50,0
10,1,Accounts Payable Auditors,1111,49,46,25,3,131,0,0,0,0,0,0
12,2,48,923,37,10,8,0,3,0,0,-1,0,0,0
1,3,5,1,4,0,0,22,0,0,0,-1--1--1,,1|(1035,37)|
1,4,5,2,100,0,0,22,0,0,0,-1--1--1,,1|(963,37)|
11,5,48,999,37,6,8,34,3,0,0,1,0,0,0
10,6,New Accounts Payable Auditors,999,64,55,19,40,3,0,0,-1,0,0,0
12,7,48,1308,50,10,8,0,3,0,0,-1,0,0,0
1,8,10,7,4,0,0,22,0,0,0,-1--1--1,,1|(1265,50)|
1,9,10,1,100,0,0,22,0,0,0,-1--1--1,,1|(1189,50)|
11,10,48,1227,50,6,8,34,3,0,0,1,0,0,0
10,11,Retired accounts payable auditors,1227,77,54,19,40,3,0,0,-1,0,0,0
10,12,Accounts payable contractors,195,415,47,22,3,131,0,0,0,0,0,0
12,13,48,31,408,10,8,0,3,0,0,-1,0,0,0
1,14,16,12,4,0,0,22,0,0,0,-1--1--1,,1|(124,408)|
1,15,16,13,100,0,0,22,0,0,0,-1--1--1,,1|(65,408)|
11,16,48,94,408,6,8,34,3,0,0,1,0,0,0
10,17,New accounts payable Contractors,94,435,65,19,40,3,0,0,-1,0,0,0
12,18,48,417,414,10,8,0,3,0,0,-1,0,0,0
1,19,21,18,4,0,0,22,0,0,0,-1--1--1,,1|(368,413)|
1,20,21,12,100,0,0,22,0,0,0,-1--1--1,,1|(280,413)|
11,21,48,324,413,6,8,34,3,0,0,1,0,0,0
10,22,Retired accounts payable contractors,324,440,63,19,40,3,0,0,-1,0,0,0
10,23,Accounts Payable Building maintenance,370,-84,54,25,3,131,0,0,0,0,0,0
12,24,48,165,-94,10,8,0,3,0,0,-1,0,0,0
1,25,27,23,4,0,0,22,0,0,0,-1--1--1,,1|(278,-94)|
1,26,27,24,100,0,0,22,0,0,0,-1--1--1,,1|(201,-94)|
11,27,48,234,-94,6,8,34,3,0,0,1,0,0,0
10,28,New Accounts payable maintenance,234,-67,62,19,40,3,0,0,-1,0,0,0
10,29,Accounts Payable Raw Materials,1313,556,53,22,3,131,0,0,0,0,0,0
12,30,48,1124,563,10,8,0,3,0,0,-1,0,0,0
1,31,33,29,4,0,0,22,0,0,0,-1--1--1,,1|(1230,563)|
1,32,33,30,100,0,0,22,0,0,0,-1--1--1,,1|(1161,563)|
11,33,48,1195,563,6,8,34,3,0,0,1,0,0,0
10,34,New Accounts payable Raw Materials,1195,590,73,19,40,3,0,0,-1,0,0,0
12,35,48,1519,558,10,8,0,3,0,0,-1,0,0,0
1,36,38,35,4,0,0,22,0,0,0,-1--1--1,,1|(1476,556)|
1,37,38,29,100,0,0,22,0,0,0,-1--1--1,,1|(1398,556)|
11,38,48,1437,556,6,8,34,3,0,0,1,0,0,0
10,39,Retired Accounts Payable raw materials,1437,583,70,19,40,3,0,0,-1,0,0,0
10,40,Accounts Payable Building Operations,581,1030,54,30,3,131,0,0,0,0,0,0
12,41,48,372,1035,10,8,0,3,0,0,-1,0,0,0
1,42,44,40,4,0,0,22,0,0,0,-1--1--1,,1|(493,1035)|
1,43,44,41,100,0,0,22,0,0,0,-1--1--1,,1|(415,1035)|
11,44,48,454,1035,6,8,34,3,0,0,1,0,0,0
10,45,New Accounts Payable Building Operations,454,1062,75,19,40,3,0,0,-1,0,0,0
10,46,time to pay accounts payable auditors,1024,165,66,19,8,3,0,0,0,0,0,0
10,47,Scheduled Retired accounts payable auditors,1246,199,82,19,8,3,0,0,0,0,0,0
1,48,1,47,0,0,0,0,0,64,0,-1--1--1,,1|(1175,121)|
1,49,46,47,0,0,0,0,0,64,0,-1--1--1,,1|(1120,179)|
1,50,47,10,0,0,0,0,0,64,0,-1--1--1,,1|(1236,124)|
10,51,Effect of Liquidity on Accounts payable auditors,1415,166,84,19,8,3,0,0,0,0,0,0
1,52,51,10,0,0,0,0,0,64,0,-1--1--1,,1|(1314,103)|
10,53,"Auditor wage Rate- Trained",854,-17,45,19,8,3,0,0,0,0,0,0
1,54,53,5,0,0,0,0,0,64,0,-1--1--1,,1|(939,14)|
10,55,Raw material cost,1077,516,47,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,56,55,33,0,0,0,0,0,64,0,-1--1--1,,1|(1150,544)|
10,57,Effect of Liquidity on accounts payable contractors,455,372,67,28,8,3,0,0,0,0,0,0
10,58,Scheduled Retired accounts payable contractors,238,326,59,28,8,3,0,0,0,0,0,0
10,59,Time to pay accounts payable contractors,188,241,68,19,8,3,0,0,0,0,0,0
1,60,12,58,0,0,0,0,0,64,0,-1--1--1,,1|(211,379)|
1,61,59,58,0,0,0,0,0,64,0,-1--1--1,,1|(206,272)|
1,62,57,21,1,0,0,0,0,64,0,-1--1--1,,1|(375,391)|
1,63,58,21,0,0,0,0,0,64,0,-1--1--1,,1|(287,376)|
10,64,Effect of Liquidity on Accounts Payable Buildings Operation,936,874,88,28,8,3,0,0,0,0,0,0
10,65,Scheduled Retired Accounts Payable Buildings Operation,711,895,88,28,8,3,0,0,0,0,0,0
10,66,Time to pay Accounts Payable Buildings Operation,681,806,70,28,8,3,0,0,0,0,0,0
1,67,66,65,0,0,0,0,0,64,0,-1--1--1,,1|(693,843)|
1,68,40,65,0,0,0,0,0,64,0,-1--1--1,,1|(641,966)|
10,69,Time to pay Accounts payable maintenance,293,-4,70,19,8,3,0,0,0,0,0,0
10,70,scheduled Retired Accounts payable maintenance,427,82,57,28,8,3,0,0,0,0,0,0
10,71,Effect of Liquidity on Accounts payable maintenance,534,13,67,28,8,3,0,0,0,0,0,0
1,72,69,70,0,0,0,0,0,64,0,-1--1--1,,1|(346,30)|
1,73,23,70,0,0,0,0,0,64,0,-1--1--1,,1|(395,-9)|
10,74,time to pay Accounts Payable raw materials,1157,665,70,19,8,3,0,0,0,0,0,0
10,75,Scheduled Retired Accounts Payable raw materials,1318,744,72,28,8,3,0,0,0,0,0,0
10,76,Effect of Liquidity on Accounts Payable raw materials,1489,668,72,28,8,3,0,0,0,0,0,0
1,77,76,39,0,0,0,0,0,64,0,-1--1--1,,1|(1463,626)|
1,78,74,75,0,0,0,0,0,64,0,-1--1--1,,1|(1221,696)|
1,79,29,75,0,0,0,0,0,64,0,-1--1--1,,1|(1314,640)|
1,80,75,39,0,0,0,0,0,64,0,-1--1--1,,1|(1375,664)|
10,81,Initial Accounts Payable Building maintenance,-30,-90,77,19,8,3,0,0,0,0,0,0
10,82,Scheduled Payments from borrowing,601,328,66,19,8,3,0,0,0,0,0,0
10,83,Scheduled Debt repayment,236,664,56,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,84,scheduled payments from tax revenue,-127,706,64,19,8,3,0,0,0,0,0,0
1,85,70,84,1,0,0,0,0,64,0,-1--1--1,,1|(-139,325)|
1,86,65,84,0,0,0,0,0,64,0,-1--1--1,,1|(286,799)|
1,87,83,84,0,0,0,0,0,64,0,-1--1--1,,1|(66,683)|
1,88,58,82,1,0,0,0,0,64,0,-1--1--1,,1|(395,278)|
1,89,47,82,0,0,0,0,0,64,0,-1--1--1,,1|(922,263)|
1,90,75,82,0,0,0,0,0,64,0,-1--1--1,,1|(957,535)|
10,91,liquidity,1365,356,33,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,92,91,51,0,0,0,0,0,64,0,-1--1--1,,1|(1386,271)|
10,93,liquidity,525,470,33,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,94,liquidity,563,77,33,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,95,liquidity,1449,804,33,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,96,liquidity,1044,954,33,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,97,96,64,0,0,0,0,0,64,0,-1--1--1,,1|(1007,926)|
1,98,95,76,0,0,0,0,0,64,0,-1--1--1,,1|(1464,751)|
1,99,93,57,0,0,0,0,0,64,0,-1--1--1,,1|(500,435)|
1,100,94,71,0,0,0,0,0,64,0,-1--1--1,,1|(555,59)|
10,101,Contractor's wage,-66,381,40,19,8,3,0,0,0,0,0,0
10,102,Contractors,11,338,47,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,103,102,16,1,0,0,0,0,64,0,-1--1--1,,1|(56,364)|
1,104,101,16,1,0,0,0,0,64,0,-1--1--1,,1|(23,383)|
10,105,Average maintenance costs,169,-140,54,19,8,3,0,0,0,0,0,0
1,106,105,27,0,0,0,0,0,64,0,-1--1--1,,1|(206,-113)|
10,107,Average operation costs,349,970,49,19,8,3,0,0,0,0,0,0
1,108,107,44,0,0,0,0,0,64,0,-1--1--1,,1|(407,1006)|
10,109,Accounts Payable Auditors,-764,480,62,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,110,Accounts Payable Building maintenance,-577,478,68,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,111,Accounts Payable Building Operations,-781,589,72,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,112,Accounts payable contractors,-768,739,62,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,113,Accounts Payable Raw Materials,-487,656,62,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,114,Total Accounts Payable Building Maintenance,627,-67,57,31,3,131,0,0,0,0,0,0
10,115,Total payments for building operations,881,1049,57,26,3,131,0,0,0,0,0,0
1,116,118,114,4,0,0,22,0,0,0,-1--1--1,,1|(531,-76)|
1,117,118,23,100,0,0,22,0,0,0,-1--1--1,,1|(452,-76)|
11,118,1644,486,-76,6,8,34,3,0,0,1,0,0,0
10,119,Retired Accounts payable maintenance,486,-49,62,19,40,3,0,0,-1,0,0,0
1,120,70,119,1,0,0,0,0,64,0,-1--1--1,,1|(476,-39)|
1,121,71,119,0,0,0,0,0,64,0,-1--1--1,,1|(511,-17)|
1,122,81,23,0,0,0,0,0,64,1,-1--1--1,,1|(174,-86)|
10,123,Initial Total Accounts Payable Building Maintenance,4,-24,68,28,8,3,0,0,0,0,0,0
1,124,123,114,0,0,0,0,0,64,1,-1--1--1,,1|(314,-45)|
1,125,127,115,4,0,0,22,0,0,0,-1--1--1,,1|(779,1041)|
1,126,127,40,100,0,0,22,0,0,0,-1--1--1,,1|(679,1041)|
11,127,1692,729,1041,6,8,34,3,0,0,1,0,0,0
10,128,Retired Accounts Payable Buildings Operation,729,1077,56,28,40,3,0,0,-1,0,0,0
1,129,65,128,0,0,0,0,0,64,0,-1--1--1,,1|(718,979)|
1,130,64,128,0,0,0,0,0,64,0,-1--1--1,,1|(837,970)|
10,131,Initial Total payments for building operation,38,856,79,19,8,3,0,0,0,0,0,0
1,132,131,115,0,0,0,0,0,64,1,-1--1--1,,1|(463,952)|
10,133,Auditors on Job,1003,-52,60,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,134,133,6,0,0,0,0,0,64,0,-1--1--1,,1|(1001,-4)|
10,135,sum of all the spending,-598,548,32,19,8,3,0,0,0,0,0,0
1,136,110,135,0,0,0,0,0,64,0,-1--1--1,,1|(-584,506)|
1,137,109,135,0,0,0,0,0,64,0,-1--1--1,,1|(-680,513)|
1,138,111,135,0,0,0,0,0,64,0,-1--1--1,,1|(-676,565)|
1,139,112,135,0,0,0,0,0,64,0,-1--1--1,,1|(-687,648)|
1,140,113,135,0,0,0,0,0,64,0,-1--1--1,,1|(-536,606)|
10,141,TIME STEP,868,-90,50,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,142,141,6,1,0,0,0,0,64,0,-1--1--1,,1|(870,-88)|
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Spending
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,100,0
10,1,Borrowed Cash,503,412,40,20,3,3,0,0,0,0,0,0
12,2,48,303,406,10,8,0,3,0,0,-1,0,0,0
1,3,5,1,4,0,0,22,0,0,0,-1--1--1,,1|(428,406)|
1,4,5,2,100,0,0,22,0,0,0,-1--1--1,,1|(347,406)|
11,5,48,388,406,6,8,34,3,0,0,1,0,0,0
10,6,New Cash,388,425,35,11,40,3,0,0,-1,0,0,0
12,7,48,721,412,10,8,0,3,0,0,-1,0,0,0
1,8,10,7,4,0,0,22,0,0,0,-1--1--1,,1|(672,412)|
1,9,10,1,100,0,0,22,0,0,0,-1--1--1,,1|(582,412)|
11,10,48,627,412,6,8,34,3,0,0,1,0,0,0
10,11,State spending From Borrowed Cash,627,431,66,19,40,3,0,0,-1,0,0,0
10,12,Borrowing,290,311,43,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,13,12,5,0,0,0,0,0,64,0,-1--1--1,,1|(336,356)|
10,14,liquidity,494,259,24,11,8,3,0,0,0,0,0,0
10,15,initial cash,415,213,33,11,8,3,0,0,0,0,0,0
1,16,15,1,0,0,0,0,0,64,1,-1--1--1,,1|(453,301)|
1,17,1,14,0,0,0,0,0,64,0,-1--1--1,,1|(498,337)|
1,18,15,14,1,0,0,0,0,64,0,-1--1--1,,1|(493,259)|
10,19,Cumulative debt,424,132,40,20,3,3,0,0,0,0,0,0
12,20,48,263,128,10,8,0,3,0,0,-1,0,0,0
1,21,23,19,4,0,0,22,0,0,0,-1--1--1,,1|(359,128)|
1,22,23,20,100,0,0,22,0,0,0,-1--1--1,,1|(297,128)|
11,23,48,328,128,6,8,34,3,0,0,1,0,0,0
10,24,debt from retrofits,328,147,57,11,40,3,0,0,-1,0,0,0
12,25,48,573,133,10,8,0,3,0,0,-1,0,0,0
1,26,36,25,4,0,0,22,0,0,0,-1--1--1,,1|(541,133)|
1,27,36,19,100,0,0,22,0,0,0,-1--1--1,,1|(485,133)|
10,28,Retired accounts payable auditors,615,256,58,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,29,Retired accounts payable contractors,594,531,68,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,30,Retired Accounts Payable raw materials,892,320,74,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,31,29,11,0,0,0,0,0,64,0,-1--1--1,,1|(607,487)|
1,32,28,11,0,0,0,0,0,64,0,-1--1--1,,1|(620,336)|
1,33,30,11,1,0,0,0,0,64,0,-1--1--1,,1|(765,372)|
10,34,Scheduled Payments from borrowing,171,66,71,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,35,34,23,0,0,0,0,0,64,0,-1--1--1,,1|(263,102)|
11,36,428,513,133,6,8,34,3,0,0,1,0,0,0
10,37,Amount paid,513,152,47,11,40,3,0,0,-1,0,0,0
10,38,Repayment,504,54,45,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,39,38,36,0,0,0,0,0,64,0,-1--1--1,,1|(507,89)|
10,40,Total Spent on buildings from state revenue,188,528,56,31,3,131,0,0,0,0,0,0
12,41,48,-27,521,10,8,0,3,0,0,-1,0,0,0
1,42,44,40,4,0,0,22,0,0,0,-1--1--1,,1|(97,521)|
1,43,44,41,100,0,0,22,0,0,0,-1--1--1,,1|(17,521)|
11,44,48,57,521,6,8,34,3,0,0,1,0,0,0
10,45,Costs,57,540,20,11,40,3,0,0,-1,0,0,0
10,46,Retired Accounts Payable Buildings Operation,-10,411,60,28,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,47,Retired Accounts payable maintenance,98,450,67,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,48,46,44,0,0,0,0,0,64,0,-1--1--1,,1|(26,470)|
1,49,47,44,0,0,0,0,0,64,0,-1--1--1,,1|(77,486)|
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Major Variables
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,100,0
10,1,Number Contractors Hired,90,119,58,19,8,3,0,0,0,0,0,0
10,2,Current Maturity of bonds,99,190,54,19,8,3,0,0,0,0,0,0
10,3,scheduled payments from tax revenue,314,41,69,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,4,Contractors,261,288,47,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,5,debt from retrofits,241,431,36,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,6,Amount paid,225,505,56,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,7,Auditor Productivity,470,28,43,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,8,Contractor productivity,472,72,43,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,9,Contractor's wage,475,117,45,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,10,Current Interest Rate,476,162,55,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,11,Current Maturity of bonds,479,204,58,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,12,Initial auditors,476,243,53,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,13,Initial Buildings to be audited,481,283,61,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,14,initial cash,477,368,42,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,15,Initial Contactors,474,332,41,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,16,New Auditors,476,392,54,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,17,Number Contractors Hired,466,423,63,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,18,People years,477,460,50,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Carbon Emissions
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,100,0
10,1,Carbon inn atmosphere,522,247,40,20,3,3,0,0,0,0,0,0
12,2,48,339,247,10,8,0,3,0,0,-1,0,0,0
1,3,5,1,4,0,0,22,0,0,0,-1--1--1,,1|(451,253)|
1,4,5,2,100,0,0,22,0,0,0,-1--1--1,,1|(378,253)|
11,5,48,414,253,6,8,34,3,0,0,1,0,0,0
10,6,new carbon emissions,414,280,38,19,40,3,0,0,-1,0,0,0
10,7,emissions rate of non retrofitted Building,296,339,53,29,8,131,0,0,0,0,0,0
10,8,emissions rate of retrofitted building,559,199,55,22,8,131,0,0,0,0,0,0
1,9,7,6,0,0,0,0,0,64,0,-1--1--1,,1|(356,309)|
1,10,8,5,0,0,0,0,0,64,0,-1--1--1,,1|(468,232)|
10,11,dollar per new emissions in terms of health care $,208,199,81,19,8,3,0,0,0,0,0,0
10,12,Cumulative healthcare cost from buildings,251,408,64,23,3,131,0,0,0,0,0,0
12,13,48,104,406,10,8,0,3,0,0,-1,0,0,0
1,14,16,12,4,0,0,22,0,0,0,-1--1--1,,1|(170,403)|
1,15,16,13,100,0,0,22,0,0,0,-1--1--1,,1|(128,403)|
11,16,48,148,403,6,8,34,3,0,0,1,0,0,0
10,17,Change,148,422,25,11,40,3,0,0,-1,0,0,0
1,18,11,17,1,0,0,0,0,64,0,-1--1--1,,1|(178,307)|
10,19,Total emissions,117,135,54,11,8,3,0,0,0,0,0,0
10,20,Heath impact per kWh,296,155,55,19,8,3,0,0,0,0,0,0
1,21,19,11,0,0,0,0,0,64,0,-1--1--1,,1|(150,158)|
1,22,20,11,1,0,0,0,0,64,0,-1--1--1,,1|(308,189)|
1,23,6,19,1,0,0,0,0,64,0,-1--1--1,,1|(322,114)|
10,24,Convert,210,131,27,11,8,3,0,0,0,0,0,0
1,25,24,11,0,0,0,0,0,64,0,-1--1--1,,1|(209,154)|
10,26,non retrofitted buildings,409,371,48,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,27,Buildings Retrofit,548,317,34,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,28,26,6,0,0,0,0,0,64,0,-1--1--1,,1|(410,332)|
1,29,27,6,0,0,0,0,0,64,0,-1--1--1,,1|(489,300)|
10,30,Average Square feet per building,416,178,70,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,31,30,6,0,0,0,0,0,64,0,-1--1--1,,1|(415,222)|
10,32,TIME STEP,477,337,50,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,33,32,6,0,0,0,0,0,64,0,-1--1--1,,1|(455,317)|
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*Savings
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,100,0
10,1,Net Savings,479,308,40,20,3,3,0,0,0,0,0,0
12,2,48,245,308,10,8,0,3,0,0,-1,0,0,0
1,3,5,1,4,0,0,22,0,0,0,-1--1--1,,1|(396,308)|
1,4,5,2,100,0,0,22,0,0,0,-1--1--1,,1|(298,308)|
11,5,48,347,308,6,8,34,3,0,0,1,0,0,0
10,6,Savings,347,327,25,11,40,3,0,0,-1,0,0,0
10,7,Energy savings,281,217,47,11,8,3,0,0,0,0,0,0
10,8,"$ saved per retrofitted building",167,155,58,19,8,3,0,0,0,0,0,0
1,9,8,7,0,0,0,0,0,64,0,-1--1--1,,1|(224,186)|
1,10,7,6,0,0,0,0,0,64,0,-1--1--1,,1|(309,266)|
10,11,Scheduled Payments from borrowing,1144,185,71,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
12,12,48,705,308,10,8,0,3,0,0,-1,0,0,0
1,13,15,12,4,0,0,22,0,0,0,-1--1--1,,1|(654,308)|
1,14,15,1,100,0,0,22,0,0,0,-1--1--1,,1|(560,308)|
11,15,48,607,308,6,8,34,3,0,0,1,0,0,0
10,16,Spending,607,327,30,11,40,3,0,0,-1,0,0,0
10,18,Cost per lbs CO2 per kWh,-143,126,58,19,8,3,0,0,0,0,0,0
10,19,emissions rate of retrofitted building,-80,40,62,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,20,emissions rate of non retrofitted Building,-117,279,71,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,21,"$ per retrofitted Building",63,64,50,19,8,3,0,0,0,0,0,0
10,22,"$ per nonretrofitted building",24,207,62,19,8,3,0,0,0,0,0,0
1,23,18,22,0,0,0,0,0,64,0,-1--1--1,,1|(-65,163)|
1,24,20,22,0,0,0,0,0,64,0,-1--1--1,,1|(-52,246)|
1,25,18,21,0,0,0,0,0,64,0,-1--1--1,,1|(-42,96)|
1,26,19,21,0,0,0,0,0,64,0,-1--1--1,,1|(-9,51)|
1,27,21,8,0,0,0,0,0,64,0,-1--1--1,,1|(109,104)|
1,28,22,8,0,0,0,0,0,64,0,-1--1--1,,1|(88,183)|
10,29,Average Square feet per building,31,285,70,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,30,Average Square feet per building,176,25,70,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,31,29,22,0,0,0,0,0,64,0,-1--1--1,,1|(28,252)|
1,32,30,21,0,0,0,0,0,64,0,-1--1--1,,1|(123,43)|
10,33,Time,378,232,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,34,Buildings Retrofit,289,137,34,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,35,34,7,0,0,0,0,0,64,0,-1--1--1,,1|(285,174)|
10,36,Scheduled Debt repayment,537,173,56,19,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|0||128-128-128
1,37,36,15,0,0,0,0,0,64,0,-1--1--1,,1|(571,240)|
///---\\\
:GRAPH ACCT_PAY
:TITLE ACCT_PAY
:SCALE
:VAR Accounts Payable Utilities
:LINE-WIDTH 2
:SCALE
:VAR New Accounts Payable Utilities
:LINE-WIDTH 3
:VAR Retirement of accounts payable utilities
:LINE-WIDTH 4

:GRAPH ACCT_RET
:TITLE ACCT_RET
:SCALE
:VAR Scheduled Retirement of accounts payable utilities
:LINE-WIDTH 2
:VAR Retirement of accounts payable utilities
:LINE-WIDTH 4

:GRAPH Cash
:TITLE Cash
:SCALE
:VAR Required Cash
:LINE-WIDTH 2
:VAR Cash
:LINE-WIDTH 4

:GRAPH Mat
:TITLE Mat
:SCALE
:VAR Average Maturating time
:LINE-WIDTH 2
:VAR Maturing time
:LINE-WIDTH 4

:GRAPH Revenue
:TITLE Revenue
:SCALE
:VAR Income tax revenue
:LINE-WIDTH 2
:VAR Other revenue
:LINE-WIDTH 4
:VAR Sales tax revenue
:LINE-WIDTH 6

:GRAPH state_rev
:TITLE state_rev
:SCALE
:VAR Required State Revenue
:LINE-WIDTH 2
:VAR State Revenue
:LINE-WIDTH 4

:GRAPH New_Acct_Pay_Utilities
:TITLE New_Acct_Pay_Utilities
:SCALE
:VAR New Accounts Payable Utilities
:LINE-WIDTH 2
:VAR Utility rate retro
:LINE-WIDTH 4
:VAR Utility rate non retro
:LINE-WIDTH 6

:GRAPH Scheduled_Retirement
:TITLE Scheduled Retirement
:SCALE
:VAR Accounts Payable Utilities
:LINE-WIDTH 2
:VAR Time to pay accoutns payable utilities
:LINE-WIDTH 4
:VAR Retirement of accounts payable utilities
:LINE-WIDTH 6

:GRAPH Retirement_of_Accounts
:TITLE Retirement of Accounts
:SCALE
:VAR Accounts Payable Utilities
:LINE-WIDTH 2
:VAR Scheduled Retirement of accounts payable utilities
:LINE-WIDTH 4
:VAR Effect of liquidity on retiremnet of accounts payable utilitiles
:LINE-WIDTH 6
:VAR State spending
:LINE-WIDTH 8

:GRAPH Effect_of_liquidity_on_A
:TITLE Effect of liquidity on Acct
:SCALE
:VAR Effect of liquidity on retiremnet of accounts payable utilitiles
:VAR Retirement of accounts payable utilities
:VAR liquidity

:GRAPH Liquidity
:TITLE Liquidity
:SCALE
:VAR Cash
:LINE-WIDTH 2
:VAR Desired Cash
:LINE-WIDTH 4
:VAR Effect of liquidity on retiremnet of accounts payable utilitiles
:LINE-WIDTH 6

:GRAPH Desired_Cash
:TITLE Desired Cash
:SCALE
:VAR Normal Cash Coverage
:LINE-WIDTH 2
:VAR Average State Spending
:LINE-WIDTH 4
:VAR Desired Cash
:LINE-WIDTH 6
:VAR Required State Revenue
:LINE-WIDTH 8
:VAR liquidity
:LINE-WIDTH 10

:GRAPH Average_state_spending_C
:TITLE Average state spending Change
:SCALE
:VAR State spending
:LINE-WIDTH 2
:VAR Average State Spending
:LINE-WIDTH 4
:VAR Time to change average state spending
:LINE-WIDTH 6

:GRAPH New_Carbon_Em
:TITLE New Carbon Em
:SCALE
:VAR emm non retro
:LINE-WIDTH 2
:VAR em retro
:LINE-WIDTH 4
:VAR Carbon inn atmosphere
:LINE-WIDTH 6
:VAR non retrofited buildings
:LINE-WIDTH 8
:VAR Buildings retrofit
:LINE-WIDTH 10

:GRAPH Hiring_Rate
:TITLE Hiring Rate
:SCALE
:VAR Number Hired
:LINE-WIDTH 2
:VAR TIME STEP
:LINE-WIDTH 4
:VAR Auditors in Training
:LINE-WIDTH 6

:GRAPH Auditors_in__training
:TITLE Auditors in  training
:SCALE
:VAR fraction auditors experienced
:LINE-WIDTH 2
:VAR Average Maturating time
:LINE-WIDTH 4
:VAR Maturing time
:LINE-WIDTH 6
:VAR Hire rate
:LINE-WIDTH 8

:GRAPH Mat_time
:TITLE Mat time
:SCALE
:VAR Maturation Rate
:LINE-WIDTH 2
:VAR Auditors in Training
:LINE-WIDTH 4
:VAR Maturing time
:LINE-WIDTH 6

:GRAPH Auditors
:TITLE Auditors
:SCALE
:VAR fraction auditors experienced
:LINE-WIDTH 2
:VAR Maturation Rate
:LINE-WIDTH 4
:VAR Audit rate
:LINE-WIDTH 6
:VAR Seperation Rate
:LINE-WIDTH 8

:GRAPH Audit_Rate
:TITLE Audit Rate
:SCALE
:VAR Auditors
:LINE-WIDTH 2
:VAR Auditor Productivity
:LINE-WIDTH 4
:VAR Buildings to be audited
:LINE-WIDTH 6
:VAR Buildings audited
:LINE-WIDTH 8

:GRAPH Retrofited_Buildings
:TITLE Retrofited Buildings
:SCALE
:VAR non retrofited buildings
:LINE-WIDTH 2
:VAR Buildings to be audited
:LINE-WIDTH 4
:VAR Buildings audited
:LINE-WIDTH 6
:VAR Buildings retrofit
:LINE-WIDTH 8

:GRAPH Retrofit_Rate
:TITLE Retrofit Rate
:SCALE
:VAR Contractor productivity
:LINE-WIDTH 2
:VAR Contractors
:LINE-WIDTH 4
:VAR Buildings retrofit
:LINE-WIDTH 6
:VAR Buildings audited
:LINE-WIDTH 8

:GRAPH Auditors_Experienced
:TITLE Auditors Experienced
:SCALE
:VAR effect experience on Auditor productivity
:LINE-WIDTH 2
:VAR Auditors in Training
:LINE-WIDTH 4
:VAR Auditors
:LINE-WIDTH 6
:VAR fraction auditors experienced
:LINE-WIDTH 8

:GRAPH _repayment
:TITLE _repayment
:SCALE
:VAR Scheduled Debt repayment
:LINE-WIDTH 2
:VAR Repayment
:LINE-WIDTH 4

:GRAPH adit_rate_and_buildings_
:TITLE adit rate and buildings audited
:SCALE
:VAR Audit rate
:LINE-WIDTH 2
:VAR Buildings audited
:LINE-WIDTH 4

:GRAPH Buildings
:TITLE Buildings
:SCALE
:VAR Buildings audited
:LINE-WIDTH 4
:VAR Buildings Retrofit
:LINE-WIDTH 6

:GRAPH Rates
:TITLE Rates
:SCALE
:VAR Keeping rate
:LINE-WIDTH 2
:VAR Demolition rate
:LINE-WIDTH 4

:GRAPH net_savings
:TITLE net savings
:SCALE
:VAR Spending
:LINE-WIDTH 2
:VAR Savings
:LINE-WIDTH 4
:VAR Net Savings
:L<%^E!@
1:Test 2.vdf
1:Test 3.vdf
1:Test 1.vdf
9:Test 2
23:0
15:0,0,0,0,0,0
19:100,6
27:2,
34:0,
4:Time
5:Net Savings
35:Date
36:YYYY-MM-DD
37:2000
38:1
39:1
40:2
41:0
24:0
25:50
26:50