Kalecki model

	B	C	D	E	F	G	H	I	J
1		Capital stock	Luxury expenditure	Investment Orders	Gross Accumulation	Deliveries	Profit rate	m=	0.4
2	Month	K	L	I	A	D	P /K	n=	0.22
3	1	30	15	-0.6	0	0	0.5	1 - dep	0.92
4	4	27.6	15	-0.312	-0.6		0.5217391304
5	7	25.392	15	0.17376	-0.6	-0.6	0.5671077505
6	10	22.76064	15	0.8678592	-0.312	-0.6	0.6453245603
7	13	20.3397888	15	1.594750464	0.17376	-0.6	0.7460136459
8	16	18.1126057	15	2.362370427	0.8678592	-0.312	0.8760671693
9	19	16.35159724	15	3.040548793	1.594750464	0.17376	1.014870304
10	22	15.21722946	15	3.597157689	2.362370427	0.8678592	1.140967906
11	25	14.8677103	15	3.94532325	3.040548793	1.594750464	1.213404648
12	28	15.27304394	15	4.078793408	3.597157689	2.362370427	1.217645792
13	31	16.41357086	15	3.967143712	3.94532325	3.040548793	1.154247508
14	34	18.14103398	15	3.640489888	4.078793408	3.597157689	1.051692722
15	37	20.28690895	15	3.123737516	3.967143712	3.94532325	0.9349449814
16	40	22.60927948	15	2.482154468	3.640489888	4.078793408	0.8244619162
17	43	24.87933053	15	1.776042289	3.123737516	3.967143712	0.728465643
18	46	26.8561278	15	1.084513671	2.482154468	3.640489888	0.650955886
19	49	28.34812747	15	0.4738288729	1.776042289	3.123737516	0.5917866113
20	52	29.20401478	15	0.008922215596	1.084513671	2.482154468	0.5507637833
21	55	29.34984807	15	-0.2674350264	0.4738288729	1.776042289	0.5272200672
22	58	28.77790251	15	-0.3275696668	0.008922215596	1.084513671	0.521543299
23	61	27.56018398	15	-0.1702144869	-0.2674350264	0.4738288729	0.5345597469
24	64	25.82919814	15	0.186548543	-0.3275696668	0.008922215596	0.5680559751
25	67	23.7717845	15	0.7021216148	-0.1702144869	-0.2674350264	0.6238398094
26	70	21.60260672	15	1.32204594	0.186548543	-0.3275696668	0.7029961126
27	73	19.54682851	15	1.980546373	0.7021216148	-0.1702144869	0.8033078924
28	76	17.81286774	15	2.609987472	1.32204594	0.186548543	0.9163064687
29	79	16.57438687	15	3.145853439	1.980546373	0.7021216148	1.024505251
30	82	15.95055753	15	3.534872332	2.609987472	1.32204594	1.104035858
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