{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[]
["DIV","$10 x 1","$10 x 2","$10 x 3","$10 x 4","$10 x 5","OUT","IN","BANK"]
[1.5,15,24,52.800000000000004,163.68,343.728,50,599.2080000000001,549.2080000000001]
[1.6,16,35.2,109.12000000000002,229.15200000000004,504.13440000000014,50,893.6064000000002,1392.8144000000002]
[2.2,22,68.2,143.22,315.084,567.1512,50,1115.6552000000001,2458.4696000000004]
[3.1,31,65.10000000000001,143.22000000000003,257.79600000000005,309.3552,50,806.4712000000002,3214.9408000000003]
[2.1,21,46.2,83.16000000000001,99.79200000000002,169.64640000000003,50,419.7984000000001,3584.7392000000004]
[2.2,22,39.6,47.52,80.784,0,50,189.904,3724.6432000000004]
[1.8,18,21.599999999999998,36.72,0,0,50,76.32,3750.9632000000006]
[1.2,12,20.4,0,0,0,50,32.4,3733.3632000000007]
[1.7,17,0,0,0,0,50,17,3700.3632000000007]
[null,0,0,0,0,0,50,0,3650.3632000000007]
[2.1,21,42,105,157.5,267.75,50,593.25,4193.613200000001]
[2,20,50,75,127.5,153,50,425.5,4569.113200000001]
[2.5,25,37.5,63.75,76.5,107.1,50,309.85,4828.963200000001]
[1.5,15,25.5,30.599999999999998,42.839999999999996,0,50,113.94,4892.903200000001]
[1.7,17,20.4,28.559999999999995,0,0,50,65.96,4908.863200000001]
[1.2,12,16.799999999999997,0,0,0,50,28.799999999999997,4887.663200000001]
[1.4,14,0,0,0,0,50,14,4851.663200000001]
[null,0,0,0,0,0,50,0,4801.663200000001]
[1.4,14,0,0,0,0,50,14,4765.663200000001]
[null,0,0,0,0,0,50,0,4715.663200000001]
[1.2,12,0,0,0,0,50,12,4677.663200000001]
[null,0,0,0,0,0,50,0,4627.663200000001]
[1.2,12,15.600000000000001,54.60000000000001,87.36000000000001,0,50,169.56000000000003,4747.223200000001]
[1.3,13,45.5,72.8,0,0,50,131.3,4828.523200000001]
[3.5,35,56,0,0,0,50,91,4869.523200000001]
[1.6,16,0,0,0,0,50,16,4835.523200000001]
[null,0,0,0,0,0,50,0,4785.523200000001]
[1.9,19,0,0,0,0,50,19,4754.523200000001]
[]
[null,419,629.6,1046.07,1637.9880000000003,2421.8652,1400,6154.5232000000005,4754.5232000000005]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}