{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Sheet1","index":0,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,1,2,3,null,null,null,{"$f":"D5*G6-E5","v":9}]
[null,null,2,3,4,null,{"$f":"C5+D5*E5/C6*D6-E6","v":6},null,{"$f":"D6*G7-E6","v":35}]
[null,null,3,4,5,null,{"$f":"C6+D6*E6/C7*D7-E7","v":13},null,{"$f":"D7*G8-E7","v":83}]
[null,null,4,5,6,null,{"$f":"C7+D7*E7/C8*D8-E8","v":22},null,{"$f":"D8*G9-E8","v":159}]
[null,null,5,6,7,null,{"$f":"C8+D8*E8/C9*D9-E9","v":33},null,{"$f":"D9*G10-E9","v":269}]
[null,null,6,7,8,null,{"$f":"C9+D9*E9/C10*D10-E10","v":46},null,{"$f":"D10*G11-E10","v":419}]
[null,null,7,8,9,null,{"$f":"C10+D10*E10/C11*D11-E11","v":61},null,{"$f":"D11*G12-E11","v":615}]
[null,null,8,9,10,null,{"$f":"C11+D11*E11/C12*D12-E12","v":78},null,{"$f":"D12*G13-E12","v":863}]
[null,null,9,10,11,null,{"$f":"C12+D12*E12/C13*D13-E13","v":97},null,{"$f":"D13*G14-E13","v":1169}]
[null,null,10,11,12,null,{"$f":"C13+D13*E13/C14*D14-E14","v":118},null,{"$f":"D14*G15-E14","v":1539}]
[null,null,11,12,13,null,{"$f":"C14+D14*E14/C15*D15-E15","v":141},null,{"$f":"D15*G16-E15","v":1979}]
[null,null,12,13,14,null,{"$f":"C15+D15*E15/C16*D16-E16","v":166},null,{"$f":"D16*G17-E16","v":2495}]
[null,null,13,14,15,null,{"$f":"C16+D16*E16/C17*D17-E17","v":193},null,{"$f":"D17*G18-E17","v":3093}]
[null,null,14,15,16,null,{"$f":"C17+D17*E17/C18*D18-E18","v":222},null,{"$f":"D18*G19-E18","v":3779}]
[null,null,15,16,17,null,{"$f":"C18+D18*E18/C19*D19-E19","v":253},null,{"$f":"D19*G20-E19","v":4559}]
[null,null,16,17,18,null,{"$f":"C19+D19*E19/C20*D20-E20","v":286},null,{"$f":"D20*G21-E20","v":5439}]
[null,null,17,18,19,null,{"$f":"C20+D20*E20/C21*D21-E21","v":321},null,{"$f":"D21*G22-E21","v":6425}]
[null,null,18,19,20,null,{"$f":"C21+D21*E21/C22*D22-E22","v":358},null,{"$f":"D22*G23-E22","v":7523}]
[null,null,19,20,21,null,{"$f":"C22+D22*E22/C23*D23-E23","v":397},null,{"$f":"D23*G24-E23","v":8739}]
[null,null,20,21,22,null,{"$f":"C23+D23*E23/C24*D24-E24","v":438},null,{"$f":"D24*G25-E24","v":10079}]
[null,null,21,22,23,null,{"$f":"C24+D24*E24/C25*D25-E25","v":481},null,{"$f":"D25*G26-E25","v":11549}]
[null,null,22,23,24,null,{"$f":"C25+D25*E25/C26*D26-E26","v":526},null,{"$f":"D26*G27-E26","v":13155}]
[null,null,23,24,25,null,{"$f":"C26+D26*E26/C27*D27-E27","v":573},null,{"$f":"D27*G28-E27","v":14903}]
[null,null,24,25,26,null,{"$f":"C27+D27*E27/C28*D28-E28","v":622},null,{"$f":"D28*G29-E28","v":16799}]
[null,null,25,26,27,null,{"$f":"C28+D28*E28/C29*D29-E29","v":673},null,{"$f":"D29*G30-E29","v":-27}]