{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Financial"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":4,"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":"Financial","index":0,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"n"]
[null,null,-4.5359973470106299E-2]
[]
[]
[]
[null,"g","k",null,"Margin"]
[null,318736.39027461602,-396825.39682539686,null,0.1111111111111111]
[]
[]
[null,"1/T","T"]
[null,{"$f":"1/C15","v":0.16666658664781381},{"$f":"GetTerm(Nu, Kappa, Gamma, Margin)","v":6.0000028806800856}]
[]
[null,null,"-n",null,"nk"]
[null,null,{"$f":"-C6","v":4.5359973470106299E-2},null,{"$f":"Nu*Kappa","v":17999.989472264406}]
[]
[]
[null,"NPV",{"$f":"(1+C18)^(-C15)","v":0.76631043960194767}]
[]
[null,null,null,null,"(1/NPV-1)","g/T"]
[null,null,{"$f":"(1/C21)-1","v":0.30495416520677976},null,{"$f":"Gamma*C24/C15","v":16199.990525037965}]