trade_tool.xlsx

	A	B	C	D	E	F	G	H
1		Tech	Pop	Tradeable Economy	Exposure	Economy	Subsistence Factor	Nations
2	Home	12	32000	14440	0	25000	0.33	Aeldrum
3	Foreign	8	2500	1175	1	2000	0.33	Orcish Directorate
4
5	Import	-
6	Export	985.4641331
7	Trade Balance	985.46
8
9	Efficiency Gains
10	Home	-
11	Foreign	0.7698085472
12
13	Economy Change
14	Home	985.46
15	Foreign	554.15
16
17	Net Tradeable Economy
18	Home	13,454.54
19	Foreign	620.85
20
21	Net Population Base
22	Home	29,816.15
23	Foreign	1,320.95
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100