{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["modeling"],"not_rendered":{"charts":5,"images":0,"macros":0,"external_links":0,"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"}

{"sheet":"modeling","index":0,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[5,-6.8741699999999998E-3,4.9218299999999999,2.4727999999999999,73.846800000000002,{"$f":"B1/LN($A1)","v":-4.2711619671016469E-3},{"$f":"C1/LN($A1)","v":3.0581049209635345},{"$f":"D1/LN($A1)","v":1.5364370261790081},45.883596645436747]
[6,-1.1029200000000001E-3,8.3059399999999997,3.2501799999999998,123.273,{"$f":"B2/LN($A2)","v":-6.155513722359017E-4},{"$f":"C2/LN($A2)","v":4.6356333774970668},1.8139599962043327,68.799971266851898]
[7,6.8779899999999996E-3,11.972899999999999,4.1223799999999997,187.047,3.5345876598357217E-3,6.1528534633587881,2.1184842486182127,96.123143245234758]
[8,1.0320599999999999E-2,16.145800000000001,5.1889099999999999,259.53500000000003,4.9631594796662121E-3,7.7644885303950097,2.4953382415397174,124.80995247903907]
[9,1.50808E-2,20.4633,6.23428,354.18200000000002,6.8635678644570043E-3,9.313249183116481,2.8373431028875795,161.19517488257324]
[10,3.00285E-2,24.84,7.1790000000000003,467.61599999999999,1.3041211849831796E-2,10.787874930476775,3.1178000855834447,203.08304844967097]
[11,4.6789600000000001E-2,29.056999999999999,8.1032499999999992,604.24699999999996,1.9512778781783917E-2,12.117710197614324,3.3793177258085234,251.99057142092653]
[12,4.5474899999999999E-2,34.190300000000001,9.4791299999999996,741.64599999999996,1.8300446016303946E-2,13.759188902696584,3.8146825357840748,298.46030637137756]
[13,7.2273599999999993E-2,38.881,10.2441,916.06600000000003,2.8177398430792911E-2,15.15858388661502,3.993880023478638,357.14779215235916]
[14,7.7983300000000005E-2,43.610199999999999,11.1675,1112.98,2.9549680154681974E-2,16.52491573813511,4.2316246315225303,421.7339227572819]
[15,9.6533999999999995E-2,48.768700000000003,12.575100000000001,1313.09,3.5647049659828851E-2,18.008787274383074,4.64359929327816,484.88392108298285]
[16,0.10650999999999999,53.607700000000001,13.1241,1562.31,3.841536220127087E-2,19.334890735865823,4.7335184965327111,563.48422233280905]
[17,0.12885099999999999,58.719900000000003,14.1653,1807.86,4.5478749516098337E-2,20.725548297726391,4.9997293813815009,638.09525809014701]
[18,0.14709700000000001,64.268100000000004,15.085900000000001,2087,5.0892069367252796E-2,22.235236635020016,5.2193632043307403,722.05244681711099]
[19,0.149258,69.779399999999995,16.823399999999999,2358.69,5.0691490316520121E-2,23.698708138877542,5.7136181524001701,801.06601518627372]
[20,0.16040199999999999,74.940299999999993,17.596299999999999,2696.76,5.3543503007932973E-2,25.015686702568541,5.8737892418953068,900.20060330714921]
[21,0.179314,80.712100000000007,19.0716,3017.83,5.8897250280764597E-2,26.510594568110136,{"$f":"D17/LN($A17)","v":6.2642336820026889},{"$f":"E17/LN($A17)","v":991.23263557112011}]
[22,0.20762,85.645399999999995,19.382999999999999,3411.53,6.7168278382727389E-2,27.707610391099315,6.2707000283807188,1103.6826738802908]
[23,0.25215100000000001,90.279899999999998,19.911100000000001,3816.93,8.041826348108233E-2,28.792877225336262,6.3502269909624722,1217.3296256165852]
[24,0.25467499999999998,96.845399999999998,20.7912,4212.88,8.0135521169607496E-2,30.473177979303447,6.5421170030098885,1325.6163126534448]
[25,0.27609899999999998,101.866,22.1511,4652.03,8.5774977048487133E-2,31.646452221924712,6.8816261344617091,1445.2343778096754]
[26,0.34423999999999999,106.441,22.5593,5113.54,0.10565678333430961,32.669688806899984,6.9240735308903414,1569.4869505325516]
[27,0.26850400000000002,113.235,25.172599999999999,5584.79,8.1467624435404118E-2,34.356979609029977,7.6376959853955757,1694.498310157765]
[28,0.29144399999999998,118.845,26.214700000000001,6103.43,8.7462819016674395E-2,35.665578039131596,7.8670741606497794,1831.6492824382765]
[29,0.32855600000000001,126.071,26.840199999999999,6601.16,9.7572656692096985E-2,37.439834919555139,7.970847040222127,1960.3742389413155]