c8bf1497-c6c8-4231-9a55-c9e300ccf0ee
isee systems, inc.
0
12
4
102002;Debt,13;Social_services_expenditures,1;Taxes,2;Tax_base,3;Tax_rate,4;Average_cost,6;Public_budget,7;Citizens,5;Average_income,8;Borrowings,9;Debt,12;:8,Run 8,0,12,0.25,0,0,1,10,months,0,2017-Jul-12 01:33:24,0,4,-1,1,20,;5,-1,1,1000,;8,-1,1,1000,;9,-1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,;3,-1,1,1000000,;2,-1,1,200000,;6,-1,1,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,;1,-1,1,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,;13,-1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12500,-25000,-37500,-50000,-62500,-75000,-87500,-100000,-112500,-125000,-137500,-150000,-162500,-175000,-187500,-200000,;7,-1,1,0,12500,25000,37500,50000,62500,75000,87500,100000,112500,125000,137500,150000,162500,175000,187500,200000,187500,175000,162500,150000,137500,125000,112500,100000,87500,75000,62500,50000,37500,25000,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,;:7,Run 7,0,12,0.25,0,0,1,10,months,0,2017-Jul-12 01:33:07,0,4,-1,1,20,;5,-1,1,1000,;8,-1,1,1000,;9,-1,1,0,;3,-1,1,1000000,;2,-1,1,200000,;6,-1,1,150,;1,-1,1,150000,;13,-1,1,0,;7,-1,1,0,12500,25000,37500,50000,62500,75000,87500,100000,112500,125000,137500,150000,162500,175000,187500,200000,212500,225000,237500,250000,262500,275000,287500,300000,312500,325000,337500,350000,362500,375000,387500,400000,412500,425000,437500,450000,462500,475000,487500,500000,512500,525000,537500,550000,562500,575000,587500,600000,;:
person
persons
1
dmnl
unitless
USD
$
US_Dollars/Months
US Dollar Per Month
mo
month
0
Taxes
Borrowings
Social_services_expenditures
USD
Tax_rate * Tax_base /100
US Dollars Per Month
Citizens *Average_cost
US Dollars Per Month
20
unitless
Citizens * Average_income
US Dollars Per Month
1000
person
150 + STEP(100,4)
USD/person/month
1000
USD/person/month
IF Public_budget=0 THEN Social_services_expenditures - Taxes ELSE 0
US Dollars Per Month
0
Borrowings
USD
Tax_rate
Taxes
Tax_base
Taxes
Average_cost
Social_services_expenditures
Citizens
Social_services_expenditures
Citizens
Tax_base
Average_income
Tax_base
Taxes
Borrowings
Social_services_expenditures
Borrowings
Public_budget
Borrowings